Principal Financial Group
PFG
#1108
Rank
$21.10 B
Marketcap
$94.72
Share price
-0.04%
Change (1 day)
20.39%
Change (1 year)
The Principal Financial Group is an American multinational financial investment management and insurance company headquartered in Des Moines, Iowa. The company is divided into four segments: Pension and Income Solutions, Principal Global Investors, Principal International and US Insurance Solutions.

Principal Financial Group - 10-Q quarterly report FY


Text size:
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

------------------


FORM 10-Q

------------------


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

For the quarterly period ended September 30, 2001

OR

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

------------------


Commission file number 1-16725



PRINCIPAL FINANCIAL GROUP, INC.
(Exact name of registrant as specified in its charter)

Delaware 42-1520346
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)

------------------


711 High Street, Des Moines, Iowa 50392
(Address of principal executive offices)

(515) 247-5111
(Registrant's telephone number, including area code)

------------------


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

The total number of shares of the registrant's Common Stock, $0.01 par value,
outstanding on November 15, 2001, was 375,314,377.
<TABLE>
<CAPTION>

PRINCIPAL FINANCIAL GROUP, INC.
(SUCCESSOR TO PRINCIPAL MUTUAL HOLDING COMPANY)
TABLE OF CONTENTS


Page
<S> <C>
Part I - FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Statements of Financial Position at September 30, 2001 (Unaudited)
and December 31, 2000....................................................... 3
Unaudited Consolidated Statements of Operations for the three and nine months
ended September 30, 2001 and 2000........................................... 4
Unaudited Consolidated Statements of Equity for the nine months ended
September 30, 2001 and 2000................................................. 5
Unaudited Consolidated Statements of Cash Flows for the nine months ended
September 30, 2001 and 2000................................................. 6
Notes to Unaudited Consolidated Financial Statements............................ 8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of
Operations...................................................................... 22
Item 3. Quantitative and Qualitative Disclosures about Market Risk....................... 69

Part II - OTHER INFORMATION
Item 1. Legal Proceedings................................................................ 75
Item 2. Changes in Securities and Use of Proceeds........................................ 75
Item 6. Exhibits and Reports on Form 8-K................................................. 76
Signature................................................................................ 77
</TABLE>

2
PART I - FINANCIAL INFORMATION

Item 1. Financial Statements
<TABLE>
<CAPTION>

Principal Financial Group, Inc.
Consolidated Statements of Financial Position

September 30, December 31,
2001 2000
------------------ ------------------
(Unaudited) (Note 1)
(in millions)
<S> <C> <C>
Assets
Investments:
Fixed maturities, available-for-sale................................... $30,402.1 $26,839.9
Equity securities, available-for-sale.................................. 764.3 742.9
Mortgage loans......................................................... 11,409.8 11,492.7
Real estate............................................................ 1,147.4 1,400.5
Policy loans........................................................... 826.0 803.6
Other investments...................................................... 970.8 811.0
------------------ ------------------
Total investments................................................. 45,520.4 42,090.6

Cash and cash equivalents................................................ 231.1 926.6
Accrued investment income................................................ 585.5 530.8
Premiums due and other receivables....................................... 553.8 505.7
Deferred policy acquisition costs........................................ 1,292.1 1,333.3
Property and equipment................................................... 508.4 507.0
Goodwill and other intangibles........................................... 1,200.8 1,375.9
Mortgage loan servicing rights........................................... 1,481.8 1,084.4
Separate account assets.................................................. 31,286.4 34,916.2
Other assets............................................................. 1,294.9 1,134.4
------------------ ------------------
Total assets...................................................... $83,955.2 $84,404.9
================== ==================

Liabilities
Contractholder funds..................................................... $25,009.6 $24,300.2
Future policy benefits and claims........................................ 13,930.8 13,346.0
Other policyholder funds................................................. 609.0 597.4
Short-term debt.......................................................... 713.8 459.5
Long-term debt........................................................... 1,383.5 1,336.5
Income taxes currently payable........................................... 5.1 108.4
Deferred income taxes.................................................... 914.9 487.4
Separate account liabilities............................................. 31,286.4 34,916.2
Other liabilities........................................................ 3,283.1 2,600.8
------------------ ------------------
Total liabilities................................................. 77,136.2 78,152.4

Equity
Retained earnings........................................................ 6,652.7 6,312.5
Accumulated other comprehensive income (loss):
Net unrealized gains (losses) on available-for-sale securities and
derivative instruments.............................................. 472.5 129.9
Net foreign currency translation adjustment............................ (306.2) (189.9)
------------------ ------------------
Total equity...................................................... 6,819.0 6,252.5
------------------ ------------------
Total liabilities and equity...................................... $83,955.2 $84,404.9
================== ==================
</TABLE>

See accompanying notes.

3
<TABLE>
<CAPTION>
Principal Financial Group, Inc.
Consolidated Statements of Operations
(Unaudited)

For the three months ended For the nine months ended
September 30, September 30,
--------------------------------- ---------------------------------
2001 2000 2001 2000
-------------- -------------- -------------- --------------
(in millions, except per share amounts)
<S> <C> <C> <C> <C>
Revenues
Premiums and other considerations....... $1,255.0 $ 910.5 $3,210.3 $2,903.2
Fees and other revenues................. 453.2 414.5 1,309.5 1,197.7
Net investment income................... 829.1 777.9 2,515.1 2,336.0
Net realized capital gains (losses)..... (80.8) 20.9 (257.7) 52.4
-------------- -------------- -------------- --------------
Total revenues.................... 2,456.5 2,123.8 6,777.2 6,489.3

Expenses
Benefits, claims and settlement
expenses.............................. 1,597.3 1,193.7 4,236.5 3,824.8
Dividends to policyholders.............. 79.1 75.8 241.2 231.6
Operating expenses...................... 631.5 625.2 1,859.7 1,853.2
-------------- -------------- -------------- --------------
Total expenses.................... 2,307.9 1,894.7 6,337.4 5,909.6
-------------- -------------- -------------- --------------

Income before income taxes and
cumulative effect of accounting
change................................ 148.6 229.1 439.8 579.7

Income taxes............................ 32.8 55.2 88.9 160.5
-------------- -------------- -------------- --------------
Income before cumulative effect of
accounting change..................... 115.8 173.9 350.9 419.2
Cumulative effect of accounting change,
net of related income taxes........... - - (10.7) -
-------------- -------------- -------------- --------------

Net income.............................. $ 115.8 $ 173.9 $ 340.2 $ 419.2
============== ============== ============== ==============

Pro forma Earnings Per Common Share:
Basic earnings per common share:
Income before cumulative effect
of accounting change................ $ 0.32 $ 0.97
Cumulative effect of accounting
change.............................. - (0.03)
-------------- --------------
Net income............................ $ 0.32 $ 0.94
============== ==============

Diluted earnings per common share:
Income before cumulative effect ......
of accounting change................ $ 0.32 $ 0.97
Cumulative effect of accounting
change.............................. - (0.03)
-------------- --------------
Net income............................ $ 0.32 $ 0.94
============== ==============

The pro forma earnings per common share information above gives effect to the
Demutualization and Initial Public Offering described in Note 7.
</TABLE>

See accompanying notes.

4
<TABLE>
<CAPTION>

Principal Financial Group, Inc.
Consolidated Statements of Equity
(Unaudited)

Net Unrealized
Gains (Losses) on
Available-for-Sale Net Foreign
Securities and Currency
Retained Derivative Translation
Earnings Instruments Adjustment Total Equity
-------------- ------------------ ---------------- --------------
(in millions)
<S> <C> <C> <C> <C> <C>
Balances at January 1, 2000...................... $5,692.3 $(79.1) $ (60.3) $5,552.9
Comprehensive income:
Net income..................................... 419.2 - - 419.2
Net change in unrealized gains and losses on fixed
maturities, available-for-sale............... - 342.9 - 342.9
Net change in unrealized gains and losses on equity
securities, available-for-sale, including seed
money in separate accounts................... - (180.0) - (180.0)
Adjustments for assumed changes in amortization
patterns:
Deferred policy acquisition costs............ - (58.6) - (58.6)
Unearned revenue reserves.................... - 9.2 - 9.2
Net change in unrealized gains and losses on
derivative instruments....................... - (22.0) - (22.0)
Provision for deferred income taxes............ - (41.5) - (41.5)
Change in net foreign currency translation
adjustment................................... - - (129.5) (129.5)
--------------
Comprehensive income............................. 339.7
-------------- ------------------ ---------------- --------------
Balances at September 30, 2000................... $6,111.5 $(29.1) $(189.8) $5,892.6
============== ================== ================ ==============

Balances at January 1, 2001...................... $6,312.5 $129.9 $(189.9) $6,252.5
Comprehensive income:
Net income..................................... 340.2 - - 340.2
Net change in unrealized gains and losses on fixed
maturities, available-for-sale............... - 731.8 - 731.8
Net change in unrealized gains and losses on equity
securities, available-for-sale, including seed
money in separate accounts................... - (34.9) - (34.9)
Adjustments for assumed changes in amortization
patterns:
Deferred policy acquisition costs............ - (99.8) - (99.8)
Unearned revenue reserves.................... - 6.2 - 6.2
Net change in unrealized gains and losses on
derivative instruments....................... - (53.2) - (53.2)
Net change in unrealized gains and losses on
policyholder dividend obligation............. - (8.8) - (8.8)
Provision for deferred income taxes............ - (195.6) - (195.6)
Change in net foreign currency translation
adjustment................................... - - (105.2) (105.2)
Cumulative effect of accounting change, net of
related income taxes......................... - (3.1) (11.1) (14.2)
--------------
Comprehensive income............................. 566.5
-------------- ------------------ ---------------- --------------
Balances at September 30, 2001................... $6,652.7 $472.5 $(306.2) $6,819.0
============== ================== ================ ==============
</TABLE>

See accompanying notes.

5
<TABLE>
<CAPTION>

Principal Financial Group, Inc.
Consolidated Statements of Cash Flows
(Unaudited)

For the nine months ended
September 30,
-----------------------------------
2001 2000
--------------- ---------------
(in millions)
<S> <C> <C>
Operating activities
Net income..................................................... $ 340.2 $ 419.2
Adjustments to reconcile net income to net cash provided by
operating activities:
Cumulative effect of accounting change, net of related
income taxes.............................................. 10.7 -
Amortization of deferred policy acquisition costs........... 130.8 170.2
Additions to deferred policy acquisition costs.............. (191.4) (202.9)
Accrued investment income................................... (57.3) (21.6)
Premiums due and other receivables.......................... (39.6) (9.4)
Contractholder and policyholder liabilities and dividends... 1,614.6 750.3
Current and deferred income taxes........................... 20.9 0.8
Net realized capital (gains) losses......................... 257.7 (52.4)
Depreciation and amortization expense....................... 110.1 113.5
Amortization and impairment/recovery of mortgage loan
servicing rights.......................................... 232.8 118.1
Other....................................................... 378.5 36.6
--------------- ---------------
Net adjustments................................................ 2,467.8 903.2
--------------- ---------------
Net cash provided by operating activities...................... 2,808.0 1,322.4

Investing activities
Available-for-sale securities:
Purchases................................................... (10,814.9) (8,816.2)
Sales....................................................... 4,157.3 5,707.7
Maturities.................................................. 3,457.2 2,056.0
Mortgage loans acquired or originated.......................... (27,931.2) (7,327.5)
Mortgage loans sold or repaid.................................. 28,011.9 7,997.9
Net change in mortgage loan servicing rights................... (621.4) (89.4)
Real estate acquired........................................... (228.9) (251.0)
Real estate sold............................................... 535.9 422.1
Net change in property and equipment........................... (56.7) (33.3)
Net proceeds from sales of subsidiaries........................ (7.9) -
Purchases of interests in subsidiaries, net of cash acquired... (4.2) (37.4)
Net change in other investments................................ (187.5) 108.0
-----------------------------------
Net cash used in investing activities.......................... (3,690.4) (263.1)
</TABLE>

6
<TABLE>
<CAPTION>

Principal Financial Group, Inc.
Consolidated Statements of Cash Flows (continued)
(Unaudited)


For the nine months ended
September 30,
-----------------------------------
2001 2000
--------------- ---------------
(in millions)
<S> <C> <C>
Financing activities
Issuance of debt............................................ $ 157.0 $ 78.8
Principal repayments of debt................................ (110.0) (59.1)
Proceeds of short-term borrowings........................... 6,391.1 2,277.9
Repayment of short-term borrowings.......................... (6,136.8) (2,184.0)
Investment contract deposits................................ 4,192.8 2,832.3
Investment contract withdrawals............................. (4,307.2) (3,726.4)
--------------- ---------------
Net cash provided by (used in) financing activities......... 186.9 (780.5)
--------------- ---------------

Net increase (decrease) in cash and cash equivalents........ (695.5) 278.8

Cash and cash equivalents at beginning of period............ 926.6 569.5
--------------- ---------------
Cash and cash equivalents at end of period.................. $ 231.1 $ 848.3
=============== ===============
</TABLE>
See accompanying notes.

7
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements
September 30, 2001
(Unaudited)


1. Nature of Operations and Summary of Significant Accounting Policies

Description of Business

Principal Financial Group, Inc. and its consolidated subsidiaries (the
"Company"), the successor to Principal Mutual Holding Company, is a diversified
financial services organization engaged in promoting retirement savings,
investment and insurance products and services in the United States and in
selected international markets. In addition, the Company offers residential
mortgage loan origination and servicing in the United States.

Effective October 26, 2001, the Company completed an initial public offering
("IPO") made in connection with the conversion of Principal Mutual Holding
Company from a mutual insurance holding company into a stock company. See Note 7
- - Subsequent Events, for a description of the demutualization and the IPO.

Basis of Presentation

The accompanying unaudited consolidated financial statements of the Company have
been prepared in accordance with generally accepted accounting principles in the
United States for interim financial statements and with the instructions to Form
10-Q and Article 10 of Regulation S-X. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for a
fair presentation have been included. Operating results for the three month and
nine month periods ended September 30, 2001, are not necessarily indicative of
the results that may be expected for the year ended December 31, 2001. These
interim unaudited consolidated financial statements should be read in
conjunction with the Company's annual financial statements as of December 31,
2000, included in the Company's Form S-1 Registration Statement as filed with
the United States Securities and Exchange Commission. The accompanying
consolidated statement of financial position at December 31, 2000, has been
derived from the audited consolidated statement of financial position but does
not include all of the information and footnotes required by accounting
principles generally accepted in the United States for complete financial
statements.

Reclassifications have been made to the December 31, 2000, and September 30,
2000, financial statements to conform to the September 30, 2001, presentation.

Accounting Changes

On July 20, 2001, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 141, Business Combinations, and
No. 142, Goodwill and Other Intangible Assets ("SFAS 142"), which dramatically
change the accounting for business combinations, goodwill and other intangible
assets. These Statements were effective July 1, 2001, for any business
combinations entered into subsequent to June 30, 2001. SFAS 142, which will
become effective January 1, 2002, for the Company's business combinations
entered into prior to June 30, 2001, adopts a nonamortization, impairment-only
model for the Company's goodwill and indefinite-lived intangible assets. This
includes a more stringent impairment test methodology (fair value based on
discounted cash flows) for measuring and recognizing impairment losses.

The Company continues to study the impact the new Statements will have on its
consolidated financial statements, particularly with regard to intangibles
resulting from our 1999 acquisition of BT Financial Group. To determine fair
value at January 1, 2002 (date of adoption), the new impairment methodology
requires consideration of many variables that are difficult to predict at this
time. If it is determined that economic conditions and the business environment
at adoption of the new standard warrant recognition of intangible asset
impairment, it is possible the Company could recognize an impairment material to
net income. Such impairment will be treated as a cumulative effect of a change
in accounting principle.

8
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

1. Nature of Operations and Summary of Significant Accounting Policies
(continued)

The Company's policy, under existing GAAP guidance, for measuring impairment of
goodwill and other intangibles is based on undiscounted cash flows and has not
resulted in an indicated impairment.

In June 1998, the FASB issued Statement No. 133, Accounting for Derivative
Instruments and Hedging Activities ("SFAS 133"). In June 1999, Statement No.
137, Accounting for Derivative Instruments and Hedging Activities - Deferral of
the Effective Date of FASB Statement No. 133 was issued deferring the effective
date of SFAS 133 by one year. In June 2000, the FASB issued Statement No. 138,
Accounting for Certain Derivative Instruments and Certain Hedging Activities an
amendment of FASB Statement No. 133, which amended the accounting and reporting
standards of SFAS 133 for certain derivative instruments and certain hedging
activities.

As amended, SFAS 133 requires an entity to recognize all derivatives as either
assets or liabilities in the statement of financial position and measure those
instruments at fair value. If certain conditions are met, a derivative may be
specifically designated as one of the following:

(a) a hedge of the exposure to changes in the fair value of a recognized asset
or liability or an unrecognized firm commitment;
(b) a hedge of the exposure to variable cash flows of a forecasted transaction;
or
(c) a hedge of the foreign currency exposure of a net investment in a foreign
operation, an unrecognized firm commitment, an available-for-sale security,
or a foreign-currency- denominated forecasted transaction.

The Company's accounting for the ongoing changes in fair value of a derivative
depends on the intended use of the derivative and the designation as described
above and is determined when the derivative contract is entered into.

For derivatives hedging the exposure to changes in fair value of a recognized
asset or liability, the change in fair value of the derivative is recognized in
earnings in the period of change together with the offsetting change in fair
value on the hedged item attributable to the risk being hedged. The effect of
such accounting is to reflect in earnings the extent to which the hedge is not
effective in achieving offsetting changes in fair value.

For derivatives hedging the exposure to variable cash flows, the effective
portion of the derivative's change in fair value is initially deferred and
reported as a component of other comprehensive income and subsequently
reclassified into earnings when the forecasted transaction occurs and is
recognized in earnings. The ineffective portion of the change in fair value is
reported in earnings in the period of change.

The Company currently does not hedge the foreign currency exposure of a net
investment in a foreign operation.

For derivatives hedging the foreign currency exposure of an unrecognized firm
commitment or an available-for-sale security, the change in fair value of the
derivative is recognized in earnings in the period of change together with the
offsetting change in fair value on the hedged item attributable to the risk
being hedged. The effect of such accounting is to reflect in earnings the extent
to which the hedge is not effective in achieving offsetting changes in fair
value.

For derivatives hedging the foreign currency exposure of a foreign-currency-
denominated forecasted transaction, the change in fair value is initially
deferred and reported as a component of other comprehensive income and
subsequently reclassified into earnings when the forecasted transaction occurs
and is recognized in earnings. The ineffective portion of the change in fair
value is reported in earnings in the period of change.

For derivatives not designated as a hedging instrument, the change in fair value
is recognized in earnings in the period of change.

9
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

1. Nature of Operations and Summary of Significant Accounting Policies
(continued)

At January 1, 2001, the Company's consolidated financial statements were
adjusted to record a cumulative effect of adopting SFAS 133, as follows (in
millions):
<TABLE>
<CAPTION>

Accumulated other
comprehensive
Net income income
------------ -------------------
<S> <C> <C> <C>
Adjustment to fair value of derivative contracts (1).... $ (16.4) $ (15.8)
Income tax impact....................................... 5.7 1.6
------------ -------------------

Total................................................... $ (10.7) $ (14.2)
============ ===================
</TABLE>
- ---------------------------------

(1) Amount presented is net of adjustment to hedged item.

Derivatives and Hedging Instruments

Overview

The Company's derivatives are generally held for purposes other than trading and
are primarily used to hedge or reduce exposure to interest rate and foreign
currency risks associated with assets held or expected to be purchased or sold,
and liabilities incurred or expected to be incurred. Additionally, derivatives
are used to change the characteristics of the Company's asset/liability mix
consistent with the Company's risk management activities.

The Company's risk of loss is typically limited to the fair value of its
derivative instruments and not to the notional or contractual amounts of these
derivatives. Risk arises from changes in the fair value of the underlying
instruments. The Company is also exposed to credit losses in the event of
nonperformance of the counterparties. The Company's current credit exposure is
limited to the value of derivatives that have become favorable to the Company.
This credit risk is minimized by purchasing such agreements from financial
institutions with high credit ratings and by establishing and monitoring
exposure limits.

The net interest effect of interest rate and currency swap transactions is
recorded as an adjustment to net investment income or interest expense, as
appropriate, over the periods covered by the agreements. The cost of derivative
instruments related to residential mortgage loan servicing rights is included in
the basis of the underlying assets which are marked-to-market and reported in
fees and other revenue in the consolidated statement of operations. The cost of
other derivative contracts is amortized over the life of the contracts and
classified with the results of the underlying hedged item.

Hedge accounting is used for derivatives that are specifically designated in
advance as hedges and that reduce the Company's exposure to an indicated risk by
having a high correlation between changes in the value of the derivatives and
the item being hedged at both the inception of the hedge and throughout the
hedge period. Should such criteria not be met or if the hedged items are sold,
terminated or matured, the changes in value of the derivatives are included in
net income.

The fair value of derivative instruments, identified as hedges and classified as
assets at September 30, 2001, was $456.1 million. Of this amount, the fair value
of derivatives related to investment hedges was $82.3 million and was reported
with other invested assets on the consolidated statement of financial position.
The fair value of derivatives related to residential mortgage loan servicing
rights and residential mortgage loans was $227.8 million and the fair value of

10
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

1. Nature of Operations and Summary of Significant Accounting Policies
(continued)

derivatives related to debt serviced by Australian dollars was $146.0 million.
Both are reported with other assets on the consolidated statement of financial
position. The fair value of derivative instruments classified as liabilities at
September 30, 2001, was $542.7 million and was reported with other liabilities
on the consolidated statement of financial position.

Fair Value Hedges

The Company uses fixed-to-floating rate interest rate swaps to more closely
align the interest rate characteristics of certain assets and liabilities. In
general, these swaps are used in asset and liability management to modify
duration.

The Company also enters into currency exchange swap agreements to convert
certain foreign denominated assets and liabilities into U.S. dollar
floating-rate denominated instruments to eliminate the exposure to future
currency volatility on those items.

For the nine months ended September 30, 2001, the Company recognized a pre-tax
net gain of $40.6 million related to the ineffective portion of its fair value
hedges. This net gain includes a net gain of $100.0 million related to the
ineffective portion of its fair value residential mortgage loan servicing hedges
and a net loss of $47.1 million related to the change in the value of the
residential mortgage loan servicing hedges that was excluded from the assessment
of hedge effectiveness. The net gain on residential mortgage loan servicing
hedges was offset by amortization and an impairment of residential mortgage loan
servicing rights. The net gain, amortization and impairment of mortgage loan
servicing rights were reported with other expenses on the consolidated statement
of operations. The net gain also includes a net loss of $12.3 million related to
investment hedges and was reported with net realized capital gains on the
consolidated statement of operations.

Cash Flow Hedges

The Company also utilizes floating-to-fixed rate interest rate swaps to match
cash flows.

The Company enters into currency exchange swap agreements to convert both
principal and interest payments of certain foreign denominated assets and
liabilities into U.S. dollar denominated fixed-rate instruments to eliminate the
exposure to future currency volatility on those items.

For the nine months ended September 30, 2001, the Company recognized a $34.6
million after-tax decrease in value related to cash flow hedges in accumulated
other comprehensive income. During this time period, none of the Company's cash
flow hedges have been discontinued because it was probable that the original
forecasted transaction would not occur by the end of the originally specified
time period. The Company has not reclassified amounts from accumulated
comprehensive income into earnings over the past nine months, and it does not
expect to reclassify any amounts in the next twelve months.

In most cases, zero hedge ineffectiveness for cash flow hedges is assumed
because the derivative instrument was constructed such that all terms of the
derivative match the hedged risk in the hedged item. As a result, the Company
has recognized an immaterial amount in earnings due to cash flow hedge
ineffectiveness.

The transition adjustment for the adoption of SFAS 133 resulted in a decrease to
other comprehensive income of $36.9 million ($24.0 million after tax)
representing the accumulation in other comprehensive income of the effective
portion of the Company's cash flow hedges as of January 1, 2001. For the nine
months ended September 30, 2001, $53.2 million ($34.6 million after-tax) of loss
representing the effective portion of the change in fair value of derivative
instruments designated as cash flow hedges was added to accumulated other
comprehensive income resulting in an ending balance of $(90.1) million ($(58.6)
million after-tax) at September 30, 2001.

11
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

1. Nature of Operations and Summary of Significant Accounting Policies
(continued)

Derivatives Not Designated as Hedging Instruments

The Company attempts to match the timing of when interest rates are committed on
insurance products, residential mortgage loans, and other new investments.
However, timing differences may occur and can expose the Company to fluctuating
interest rates. To offset this risk, the Company uses mortgage-backed forwards,
over-the-counter options on mortgage-backed securities, U.S. Treasury futures
contracts, options on Treasury futures, Treasury rate guarantees, and interest
rate floors to economically hedge anticipated transactions and to manage
interest rate risk. Futures contracts are marked-to-market value and settled
daily, which minimizes the counterparty risk. Forward contracts are
marked-to-market no less than quarterly.

Occasionally, the Company will sell a callable investment-type contract and may
use interest rate swaptions or similar instruments to transform the callable
liability into a fixed term liability. In addition, the Company may sell an
investment-type contract with attributes tied to market indices in which case
the Company writes an equity call option to convert the overall contract into a
fixed rate liability, essentially eliminating the equity component altogether.

Although the above mentioned derivatives are effective hedges from an economic
standpoint, they do not meet the requirements for hedge accounting treatment
under SFAS 133. As such, periodic changes in the market value of these
instruments flow directly into net income. As of September 30, 2001, the impact
to net income as a result of derivatives not receiving hedge accounting was $2.4
million.

2. Segment Information

The Company provides financial products and services through the following
operating segments: U.S. Asset Management and Accumulation, International Asset
Management and Accumulation, Life and Health Insurance and Mortgage Banking. In
addition, there is a Corporate and Other segment. The segments are managed and
reported separately because they provide different products and services, have
different strategies or have different markets and distribution channels.

The U.S. Asset Management and Accumulation segment provides retirement and
related financial products and services primarily to businesses, their employees
and other individuals and provides asset management services to the Company's
asset accumulation business, the life and health insurance operations and
third-party clients.

The International Asset Management and Accumulation segment provides asset
management products and services to retail clients in Australia and
institutional clients throughout the world and provides life insurance and
retirement and related financial products and services primarily to businesses,
their employees and other individuals principally in Australia, Chile, Brazil,
New Zealand, Mexico, India, Japan, Argentina and Hong Kong.

The Life and Health Insurance segment provides individual life and disability
insurance to the owners and employees of businesses and other individuals in the
United States and provides group life and health insurance to businesses in the
United States.

The Mortgage Banking segment originates and services residential mortgage loan
products for customers primarily in the United States.

The Corporate and Other segment manages the assets representing capital that has
not been allocated to any other segment. Financial results of the Corporate and
Other segment primarily reflect financing activities for the Company, income on
capital not allocated to other segments, intercompany eliminations, and
non-recurring or other income or expenses not allocated to the segments based on
review of the nature of such items.

12
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)

The Company evaluates segment performance on segment operating earnings, which
excludes the effect of net realized capital gains and losses, as adjusted, and
non-recurring events and transactions. Net realized capital gains, as adjusted,
are net of tax, related changes in the amortization pattern of deferred policy
acquisition costs, recognition of front-end fee revenues for sales charges on
pension products and services and net realized capital gains credited to
customers. Segment operating revenues exclude net realized capital gains and
their impact on recognition of front-end fee revenues. Segment operating
earnings are determined by adjusting GAAP net income for net realized capital
gains and losses, as adjusted, and non-recurring items which management believes
are not indicative of overall operating trends. While these items may be
significant components in understanding and assessing the consolidated financial
performance, management believes the presentation of segment operating earnings
enhances the understanding of the Company's results of operations by
highlighting earnings attributable to the normal, recurring operations of the
business. However, segment operating earnings are not a substitute for net
income determined in accordance with GAAP.

For the three months ended September 30, 2001, the Company excluded a $4.1
million non-recurring item, net of tax, from net income for the presentation of
operating earnings. The non-recurring item represented the negative effect of
expenses related to our demutualization.

For the three months ended September 30, 2000, the Company excluded a $1.9
million non-recurring item, net of tax, from net income for the presentation of
operating earnings. The non-recurring item represented the negative effect of
expenses related to our demutualization.

For the nine months ended September 30, 2001, the Company excluded $35.5 million
of non-recurring items, net of tax, from net income for the presentation of
operating earnings. The non-recurring items included the negative effects of:
(a) expenses related to our demutualization ($18.9 million); (b) a cumulative
effect of change in accounting principle related to our implementation of SFAS
133 ($10.7 million); and (c) an increase to our loss contingency reserve
established for sales practices litigation ($5.9 million).

For the nine months ended September 30, 2000, the Company excluded $77.7 million
of non-recurring items, net of tax, from net income for the presentation of
operating earnings. The non-recurring items included the negative effects of:
(a) an increase to our loss contingency reserve established for sales practices
litigation ($75.0 million), and (b) expenses related to our demutualization
($2.7 million).

The accounting policies of the segments are similar to those of the Company,
with the exception of capital allocation. The Company allocates capital to its
segments based upon an internal capital model that allows management to more
effectively manage the Company's capital.

13
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)

The following table summarizes selected financial information by segment as of
or for the three months ended September 30 and reconciles segment totals to
those reported in the consolidated financial statements (in millions):
<TABLE>
<CAPTION>

International
U.S. Asset Asset
Management Management Life and
and and Health Mortgage Corporate
Accumulation Accumulation Insurance Banking and Other Consolidated
-------------- -------------- ----------- ----------- ----------- --------------
<S> <C> <C> <C> <C> <C> <C>
2001
Revenues:
Operating revenues... $ 1,065.5 $ 276.6 $ 970.3 $ 207.7 $ 16.4 $ 2,536.5
Net realized capital
losses, including
recognition of
front-end fee
revenues........... (46.4) (5.9) (7.6) - (20.1) (80.0)
-------------- -------------- ----------- ----------- ----------- --------------
Revenues............... $ 1,019.1 $ 270.7 $ 962.7 $ 207.7 $ (3.7) $ 2,456.5
============== ============== =========== =========== =========== ==============

Net income:
Operating earnings
(loss)............. $ 82.5 $ (2.0) $ 60.7 $ 26.5 $ (2.6) $ 165.1
Net realized capital
gains (losses), as
adjusted........... (28.6) 0.9 (4.3) - (13.2) (45.2)
Non-recurring items.. - - - - (4.1) (4.1)
-------------- -------------- ----------- ----------- ----------- --------------
Net income (loss)...... $ 53.9 $ (1.1) $ 56.4 $ 26.5 $ (19.9) $ 115.8
============== ============== =========== =========== =========== ==============

Assets................. $64,571.9 $ 4,995.2 $10,817.1 $2,339.8 $1,231.2 $83,955.2
============== ============== =========== =========== =========== ==============
Other segment data:
Revenues from
external customers $ 996.4 $ 270.4 $ 963.5 $ 207.7 $ 18.5 $ 2,456.5
Intersegment
revenues........... 22.7 0.3 (0.8) - (22.2) -
Interest expense..... 0.7 - (1.6) - 18.6 17.7
Income tax expense
(benefit).......... (2.6) (10.9) 28.1 20.4 (2.2) 32.8
Amortization of
goodwill and
other
intangibles........ 0.4 10.8 1.1 0.2 (0.3) 12.2
</TABLE>

14
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)
<TABLE>
<CAPTION>


International
U.S. Asset Asset
Management Management Life and
and and Health Mortgage Corporate
Accumulation Accumulation Insurance Banking and Other Consolidated
-------------- -------------- ----------- ----------- ----------- --------------
<S> <C> <C> <C> <C> <C> <C>
2000
Revenues:
Operating revenues... $ 830.5 $ 163.6 $ 1,004.5 $ 90.4 $ 13.9 $ 2,102.9
Net realized capital
gains (losses),
including
recognition of
front-end fee
revenues........... 4.4 1.4 (0.8) - 15.9 20.9
-------------- -------------- ----------- ----------- ----------- --------------
Revenues............... $ 834.9 $ 165.0 $ 1,003.7 $ 90.4 $ 29.8 $ 2,123.8
============== ============== =========== =========== =========== ==============

Net income:
Operating earnings
(loss)............. $ 89.0 $ (1.6) $ 53.6 $ 7.2 $ 15.1 $ 163.3
Net realized capital
gains (losses), as
adjusted........... 3.0 (0.1) (0.4) - 10.0 12.5
Non-recurring items.. - - - - (1.9) (1.9)
-------------- -------------- ----------- ----------- ----------- --------------
Net income (loss)...... $ 92.0 $ (1.7) $ 53.2 $ 7.2 $ 23.2 $ 173.9
============== ============== =========== =========== =========== ==============
Assets................. $66,037.0 $ 5,347.3 $10,578.0 $1,530.3 $1,106.5 $84,599.1
============== ============== =========== =========== =========== ==============

Other segment data:
Revenues from
external customers $ 812.5 $ 164.8 $ 1,004.5 $ 90.4 $ 51.6 $ 2,123.8
Intersegment
revenues........... 22.4 0.2 (0.8) - (21.8) -
Interest expense..... 1.3 (0.3) 0.7 - 17.1 18.8
Income tax expense
(benefit).......... 30.4 1.9 27.0 3.8 (7.9) 55.2
Amortization of
goodwill and other
intangibles........ 0.3 12.5 4.3 0.2 (0.3) 17.0
</TABLE>

15
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)

The following table summarizes selected financial information by segment as of
or for the nine months ended September 30 and reconciles segment totals to those
reported in the consolidated financial statements (in millions):
<TABLE>
<CAPTION>

International
U.S. Asset Asset
Management Management Life and
and and Health Mortgage Corporate
Accumulation Accumulation Insurance Banking and Other Consolidated
-------------- -------------- ----------- ----------- ----------- --------------
<S> <C> <C> <C> <C> <C> <C>
2001
Revenues:
Operating revenues... $ 2,923.7 $ 586.7 $ 2,948.5 $ 500.8 $ 73.9 $ 7,033.6
Net realized capital
losses, including
recognition of
front-end fee
revenues........... (111.3) (44.6) (16.7) - (83.8) (256.4)
-------------- -------------- ----------- ----------- ----------- --------------
Revenues............... $ 2,812.4 $ 542.1 $ 2,931.8 $ 500.8 $ (9.9) $ 6,777.2
============== ============== =========== =========== =========== ==============

Net income:
Operating earnings
(loss)............. $ 259.4 $ (6.7) $ 151.6 $ 95.3 $ 29.5 $ 529.1
Net realized capital
losses, as
adjusted........... (69.4) (20.3) (9.0) - (54.7) (153.4)
Non-recurring items.. (10.8) - 0.1 - (24.8) (35.5)
-------------- -------------- ----------- ----------- ----------- --------------
Net income (loss)...... $ 179.2 $ (27.0) $ 142.7 $ 95.3 $ (50.0) $ 340.2
============== ============== =========== =========== =========== ==============
Assets................. $64,571.9 $ 4,995.2 $10,817.1 $2,339.8 $1,231.2 $83,955.2
============== ============== =========== =========== =========== ==============

Other segment data:
Revenues from
external customers. $ 2,740.9 $ 541.3 $ 2,934.3 $ 500.8 $ 59.9 $ 6,777.2
Intersegment
revenues........... 71.5 0.8 (2.5) - (69.8) -
Interest expense..... 2.8 0.1 0.6 - 54.7 58.2
Income tax expense
(benefit).......... 14.2 (30.7) 71.6 57.4 (23.6) 88.9
Amortization of
goodwill and other
intangibles........ 0.9 36.9 3.0 0.6 (0.6) 40.8

</TABLE>

16
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)
<TABLE>
<CAPTION>


International
U.S. Asset Asset
Management Management Life and
and and Health Mortgage Corporate
Accumulation Accumulation Insurance Banking and Other Consolidated
-------------- -------------- ----------- ----------- ----------- --------------
<S> <C> <C> <C> <C> <C> <C>
2000
Revenues:
Operating revenues... $ 2,531.2 $ 473.1 $ 3,105.2 $ 271.1 $ 54.4 $ 6,435.0
Net realized capital
gains (losses),
including
recognition of
front-end fee
revenues........... (45.1) 5.1 75.2 - 19.1 54.3
-------------- -------------- ----------- ----------- ----------- --------------
Revenues............... $ 2,486.1 $ 478.2 $ 3,180.4 $ 271.1 $ 73.5 $ 6,489.3
============== ============== =========== =========== =========== ==============

Net income:
Operating earnings
(loss)............. $ 266.3 $ (5.3) $ 139.6 $ 41.6 $ 19.1 $ 461.3
Net realized capital
gains (losses), as
adjusted........... (32.1) 3.4 49.7 - 14.6 35.6
Non-recurring items.. - - - - (77.7) (77.7)
-------------- -------------- ----------- ----------- ----------- --------------
Net income (loss)...... $ 234.2 $ (1.9) $ 189.3 $ 41.6 $ (44.0) $ 419.2
============== ============== =========== =========== =========== ==============
Assets................. $66,037.0 $ 5,347.3 $10,578.0 $1,530.3 $1,106.5 $84,599.1
============== ============== =========== =========== =========== ==============

Other segment data:
Revenues from
external customers $ 2,428.3 $ 477.3 $ 3,182.8 $ 271.1 $ 129.8 $ 6,489.3
Intersegment
revenues........... 57.8 0.9 (2.4) - (56.3) -
Interest expense..... 6.4 (0.2) 2.0 - 59.4 67.6
Income tax expense
(benefit).......... 82.7 4.3 94.0 22.4 (42.9) 160.5
Amortization of
goodwill and other
intangibles........ 0.8 36.4 6.4 0.6 (0.9) 43.3

</TABLE>

17
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

2. Segment Information (continued)

The Company operates in the United States and in selected markets
internationally (including Australia, Chile, Brazil, New Zealand, Mexico, India,
Japan, Argentina and Hong Kong). The following table summarizes selected
financial information by geographic location as of or for the three months and
nine months ended September 30 (in millions):

<TABLE>
<CAPTION>

For the three months For the nine months
As of September 30, ended September 30, ended September 30,
-------------------------- --------------------------- ----------------------------
Long- Net Net
Lived Income Income
Assets Assets Revenues (Loss) Revenues (Loss)
------------ ------------ ------------ ------------ ------------ ------------
<S> <C> <C> <C> <C> <C> <C>
2001
United States....... $ 543.2 $78,960.0 $ 2,185.8 $ 116.9 $ 6,235.1 $ 367.2
International....... 1,166.0 4,995.2 270.7 (1.1) 542.1 (27.0)
------------ ------------ ------------ ------------ ------------ ------------
Total............... $ 1,709.2 $83,955.2 $ 2,456.5 $ 115.8 $ 6,777.2 $ 340.2
============ ============ ============ ============ ============ ============

2000
United States....... $ 502.1 $79,251.8 $ 1,958.8 $ 175.6 $ 6,011.1 $ 421.1
International....... 1,317.4 5,347.3 165.0 (1.7) 478.2 (1.9)
------------ ------------ ------------ ------------ ------------ ------------
Total............... $ 1,819.5 $84,599.1 $ 2,123.8 $ 173.9 $ 6,489.3 $ 419.2
============ ============ ============ ============ ============ ============
</TABLE>

Long-lived assets include property and equipment and goodwill and other
intangibles.

The Corporate and Other segment includes an equity ownership interest in
Coventry Health Care, Inc. The Corporate and Other segment's equity in earnings
of Coventry Health Care, Inc., which was included in net investment income, was
$5.1 million for both the three months ended September 30, 2001, and 2000, and
$14.8 million and $15.9 million for the nine months ended September 30, 2001,
and 2000, respectively. The investment in Coventry Health Care, Inc. was $139.4
million and $122.9 million at September 30, 2001, and December 31, 2000,
respectively. The Corporate and Other segment also includes consolidating and
intersegment eliminations.

The Company's operations are not materially dependent on one or a few customers,
brokers or agents, and revenues, assets and operating earnings are attributable
to geographic location based on the country of domicile sales originate from.

18
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

3. Comprehensive Income

Comprehensive income for the three months and nine months ended September 30 is
as follows:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
-------------------------- --------------------------
2001 2000 2001 2000
------------ ------------ ------------ ------------
(in millions)
<S> <C> <C> <C> <C>
Comprehensive Income:
Net income............................................. $ 115.8 $ 173.9 $ 340.2 $ 419.2
Net change in unrealized gains and losses on fixed
maturities, available-for-sale...................... 550.4 286.7 731.8 342.9
Net change in unrealized gains and losses on equity
securities, available-for-sale, including seed
money in separate accounts.......................... (109.6) (19.4) (34.9) (180.0)
Adjustments for assumed changes in amortization
patterns:
Deferred policy acquisition costs................... (73.0) (47.7) (99.8) (58.6)
Unearned revenue reserves........................... 5.6 4.0 6.2 9.2
Net change in unrealized gains and losses on
derivative Instruments.............................. (50.7) 5.1 (53.2) (22.0)
Net change in unrealized gains and losses on
policyholder dividend obligation.................... (8.8) - (8.8) -
Provision for deferred income taxes.................... (110.0) (79.6) (195.6) (41.5)
Change in net foreign currency translation adjustment.. (29.1) (64.2) (105.2) (129.5)
Cumulative effect of accounting change, net of related
income taxes........................................ - - (14.2) -
------------ ------------ ------------ ------------
Comprehensive income................................... $ 290.6 $ 258.8 $ 566.5 $ 339.7
============ ============ ============ ============
</TABLE>

4. Commitments and Contingencies

The Company is a plaintiff or defendant in actions arising out of its
operations. The Company is, from time to time, also involved in various
governmental and administrative proceedings. While the outcome of any pending or
future litigation cannot be predicted, management does not believe that any
pending litigation will have a material adverse effect on the Company's
business, financial condition or results of operations. However, no assurances
can be given that such litigation would not materially and adversely affect the
Company's business, financial condition or results of operations.

Other companies in the life insurance industry have historically been subject to
substantial litigation resulting from claims disputes and other matters. Most
recently, such companies have faced extensive claims, including class-action
lawsuits, alleging improper life insurance sales practices. Negotiated
settlements of such class-action lawsuits have had a material adverse effect on
the business, financial condition and results of operations of certain of these
companies. Principal Life is currently a defendant in two class-action lawsuits
which allege improper sales practices.

In 2000, the Company reached an agreement in principle to settle these two
class-action lawsuits alleging improper sales practices. In April 2001, the
proposed settlement of the class-action lawsuits received court approval. In
agreeing to the settlement, the Company specifically denied any wrongdoing. The
Company has accrued a loss reserve for its best estimate based on information
available. As uncertainties continue to exist in resolving this matter, it is
reasonably possible that, as the actual cost of the claims subject to
alternative dispute resolution becomes available, the final cost of settlement
could exceed the Company's estimate. The range of any additional cost related to

19
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

4. Commitments and Contingencies (continued)

the settlement cannot be presently estimated, however the Company believes the
settlement will not have a material impact on its business, financial condition
or results of operations. A number of persons and entities who were eligible to
be class members have excluded themselves from the class (or "opted out"), as
the law permits them to do. The Company has been notified that some of those who
opted out from the class will file lawsuits and make claims similar to those
addressed by the settlement.

The Company is also subject to insurance guaranty laws in the states in which it
writes business. These laws provide for assessments against insurance companies
for the benefit of policyholders and claimants in the event of insolvency of
other insurance companies. The assessments may be partially recovered through a
reduction in future premium taxes in some states. The Company believes such
assessments in excess of amounts accrued would not materially affect its
financial condition or results of operations.

5. Terrorist Attacks in the United States

On September 11, 2001, terrorist attacks in the United States resulted in
significant loss of life and property, as well as interruption of business
activities and an overall disruption of the world economy. The Company accrued
$6.5 million (net of income tax and reinsurance) for potential losses from
individual and group life and disability insurance claims from these events. The
accrual reflects the Company's best estimate of anticipated losses. Because the
Company does not know the full extent of the impact of the events of September
11, 2001, it is possible that the Company may incur additional losses.
Management has estimated no material property or investment real estate loss
exposures resulting from these events. However, some of the assets in the
Company's investment portfolio may be adversely affected by the declines in the
securities markets and economic activity that were caused by the terrorist
attacks and military action and heightened security measures. In particular,
this may lead to possible write-downs, loss of value or impairments with regard
to securities issued by companies affected by these events.

The continuing impacts of these events on the world economy and financial
markets cannot presently be determined. This creates related uncertainties as to
the future realization of and return on certain invested assets; the impact on
the Company's assumptions in assessing the value of intangibles from prior
acquisitions and the amortization patterns for deferred policy acquisition
costs; and the impact on future operating results, for which estimates cannot
presently be made.

6. Plan of Demutualization

The board of directors of Principal Mutual Holding Company unanimously adopted
the plan of conversion on March 31, 2001.

On July 24, 2001, policyholders entitled to vote approved the plan of
conversion. The public hearing was held on July 25, 2001, and the Insurance
Commissioner of the State of Iowa approved the plan of conversion on August 28,
2001.

7. Subsequent Events

Demutualization and Initial Public Offering

Under the terms of the plan of conversion, effective October 26, 2001, Principal
Mutual Holding Company converted from a mutual insurance holding company to a
stock company. All policyholder membership interests in Principal Mutual Holding
Company were extinguished on that date and eligible policyholders of the mutual
insurance holding company are expected to receive, in aggregate, an estimated
260.6 million shares of common stock, an estimated $1,181.5 million of cash and
an estimated $472.7 million of policy credits as compensation.

20
Principal Financial Group, Inc.
Notes to Consolidated Financial Statements (continued)
September 30, 2001
(Unaudited)

7. Subsequent Events (continued)

In connection with the restructuring effective October 26, 2001, Principal
Mutual Holding Company merged with and into Principal Iowa Newco, Inc. Principal
Financial Group, Inc., an Iowa business corporation and subsidiary of Principal
Mutual Holding Company, merged with and into Principal Iowa Newco, Inc.
Principal Financial Services, Inc., an Iowa business corporation, merged with
and into Principal Iowa Newco, Inc. Principal Iowa Newco, Inc., which is a
subsidiary of Principal Financial Group, Inc., a Delaware business corporation,
changed its name to Principal Financial Services, Inc.

In addition, on October 26, 2001, the Company completed its IPO in which the
Company issued 100.0 million shares of common stock at a price of $18.50 per
share. Estimated net proceeds from the IPO were $1,753.3 million, of which an
estimated $59.5 million was retained by Principal Financial Group, Inc., and an
estimated $1,693.8 million was contributed to Principal Life Insurance Company.
Net proceeds included offering costs of approximately $96.7 million.

On November 9, 2001, the Company issued 15.0 million additional shares of common
stock, at a price of $18.50 per share, as a result of the exercise of
over-allotment options granted to underwriters in the IPO. Net proceeds from the
over-allotment were approximately $265.4 million.

Costs relating to the demutualization, excluding costs relating to the IPO,
incurred through September 30, 2001, were $26.1 million, net of income tax.
Demutualization expenses consist primarily of printing and mailing costs and the
aggregate cost of engaging independent accounting, actuarial, financial,
investment banking, legal and other consultants to advise the Company on the
demutualization. In addition, these costs include the costs of the advisors of
the Insurance Commissioner of the State of Iowa and the New York State Insurance
Department, other regulatory authorities and internal allocated costs for staff
and related costs associated with the demutualization.

Adoption of Incentive Stock Plans

On May 21, 2001, the Company approved and adopted the Stock Incentive Plan,
Board of Directors' Stock Plan ("Directors' Stock Plan") and Employee Stock
Purchase Plan ("Stock Purchase Plan"). Under the terms of the Stock Incentive
Plan, grants may be non-qualified stock options, incentive stock options
qualifying under Section 422 of the Internal Revenue Code, restricted stock,
restricted stock units and stock appreciation rights. Under the terms of the
Directors' Stock Plan, grants may be non-qualified stock options, restricted
stock and restricted stock units. The maximum number of shares of common stock
that may be issued under the Stock Incentive Plan, together with an excess plan
(the Company's non-qualified defined contribution retirement plan), the
Directors' Stock Plan, the long-term performance plan and any new plan awarding
the Company's common stock, in the five years following the completion of the
IPO, is 6% of the number of shares outstanding immediately following the
completion of the IPO.

In addition, the maximum number of shares of common stock available under the
Stock Purchase Plan is 2% of the total number of shares of common stock that are
outstanding following the IPO of the common stock.

Pro Forma Earnings Per Share

After the Company's IPO, SFAS No. 128, Earnings per Share, was adopted. SFAS No.
128 requires disclosure of basic and diluted earnings per share. Basic earnings
per share excludes the dilutive effects of options, warrants, convertible
securities, etc. For purposes of the Company's unaudited basic and diluted pro
forma earnings per share calculations, the weighted average number of estimated
shares outstanding during the year was assumed to be 360.6 million shares. These
shares represent an estimated 260.6 million shares to be issued to policyholders
entitled to receive compensation in the demutualization and 100.0 million shares
sold to investors in the IPO, prior to the underwriters' exercise of the
over-allotment options. The shares issued to the policyholders include an
estimated 56.2 million shares to be issued as policy credits and to be held in
one of the Company's separate accounts.

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

The following analysis discusses the financial condition as of September 30,
2001, compared with December 31, 2000, and our consolidated results of
operations for the three and nine month periods ended September 30, 2001, and,
where appropriate, factors that may affect future financial performance. The
discussion should be read in conjunction with our S-1 Registration Statement,
filed with the United States Securities and Exchange Commission and the
unaudited consolidated financial statements and the related notes to the
financial statements and the other financial information included elsewhere in
this Form 10-Q.

Forward-Looking Information

Our narrative analysis below contains forward-looking statements that are
intended to enhance the reader's ability to assess our future financial
performance. Forward-looking statements include, but are not limited to,
statements that represent our beliefs concerning future operations, strategies,
financial results or other developments, and contain words and phrases such as
"may," "expects," "should" or similar expressions. Because these forward-looking
statements are based on estimates and assumptions that are subject to
significant business, economic and competitive risks and uncertainties, many of
which are beyond our control or are subject to change, actual results could be
materially different.

The risks, uncertainties and factors that could cause or contribute to such
material differences are discussed in our registration statement on Form S-1
filed with the Securities and Exchange Commission. These risks and uncertainties
include, without limitation: (1) competition from companies that may have
greater financial resources, broader arrays of products, higher ratings and
stronger financial performance may impair our ability to retain existing
customers, attract new customers and maintain our profitability; (2) a decline
or increased volatility in the securities markets could result in investors
withdrawing from the markets or decreasing their rates of investment, either of
which could reduce our net income, revenues and assets under management; (3) a
downgrade in Principal Life Insurance Company's ("Principal Life") financial
strength ratings may increase policy surrenders and withdrawals, reduce new
sales and terminate relationships with distributors; (4) our efforts to reduce
the impact of interest rate changes on our profitability and surplus may not be
effective; (5) if we are unable to attract and retain sales representatives and
develop new distribution sources, sales of our products and services may be
reduced; (6) our international businesses face political, legal, operational and
other risks that could reduce our profitability in those businesses; (7)
fluctuations in foreign currency exchange rates could reduce our profitability;
(8) a decline in Australian equity values may reduce the profitability of BT
Financial Group's margin lending business; (9) our reserves established for
future policy benefits and claims may prove inadequate, requiring us to increase
liabilities; (10) our investment portfolio is subject to several risks which may
diminish the value of our invested assets and affect our sales, profitability
and the investment returns credited to our customers; (11) our ability to pay
dividends and meet our obligations may be constrained by the limitations on
dividends Iowa insurance laws impose on Principal Life; (12) we may need to fund
deficiencies in our closed block; assets allocated to the closed block benefit
only the holders of closed block policies; (13) changes in regulations or
accounting standards may reduce our profitability; (14) a challenge to the
Insurance Commissioner of the State of Iowa's approval of the plan of conversion
could put the terms of our demutualization in question and reduce the market
price of our common stock; (15) litigation and regulatory investigations may
harm our financial strength and reduce our profitability; (16) sales of shares
distributed in the demutualization may reduce the market price of our common
stock; (17) applicable laws and our stockholder rights plan, certificate of
incorporation and by-laws may discourage takeovers and business combinations
that our stockholders might consider in their best interests; and (18) the
impact of recent terrorist attacks and military and other actions may result in
decreases in our net income, revenue and assets under management and may
adversely affect our investment portfolio.

22
Transactions Affecting Comparability of Results of Operations

Dispositions

We disposed of the following businesses, among others, during the past two
years:

PT Asuransi Jiwa Principal Indonesia. On September 25, 2001, we disposed of all
the stock of PT Asuransi Jiwa Principal Indonesia, our subsidiary in Indonesia.
We currently have no business operations in Indonesia. Total assets of our
operations in Indonesia as of December 31, 2000, were $3.2 million. We included
nominal revenues and net loss from our operations in Indonesia in our
consolidated results of operations for the three and nine months ended September
30, 2001, and 2000.

Principal International Espana, S.A. de Seguros de Vida. On February 15, 2001,
we disposed of all of the stock of Principal International Espana, S.A. de
seguros de Vida, our subsidiary in Spain, for nominal proceeds, resulting in a
net realized capital loss of $38.4 million, ceasing our business operations in
Spain. Total assets of our operations in Spain as of December 31, 2000, were
$222.7 million.

We included revenues of $10.3 million and $43.4 million from our operations in
Spain in our consolidated results of operations for the three and nine months
ended September 30, 2000, respectively. We included net loss of $2.1 million
from our operations in Spain for the three months ended September 30, 2000. Our
operations in Spain contributed nominal net income for the nine months ended
September 30, 2000. We did not include revenues or net income from our
operations in Spain in our consolidated results of operations for the three and
nine months ended September 30, 2001.

Reinsurance Transactions

We are considering entering into a reinsurance agreement, to become effective at
the beginning of 2002, to reduce the volatility of our group medical insurance
earnings.

Effective July 1, 2000, we entered into a reinsurance agreement with General &
Cologne Life Re of America to reinsure 100% of our Medicare supplement insurance
business. Medicare supplement insurance premiums were $0.6 million and $99.0
million for the three and nine months ended September 30, 2000, respectively.

Operating Earnings and Non-Recurring Items

For the three months ended September 30, 2001, we excluded a $4.1 million
non-recurring item, net of tax, from net income for our presentation of
consolidated operating earnings. The non-recurring item represents the negative
effect of expenses related to our demutualization.

For the nine months ended September 30, 2001, we excluded $35.5 million of
non-recurring items, net of tax, from net income for our presentation of
consolidated operating earnings. The non-recurring items included the negative
effects of: (1) expenses related to our demutualization ($18.9 million); (2) a
cumulative effect of change in accounting related to our implementation of
Statement No. 133, Accounting for Derivative Instruments and Hedging Activities
("SFAS 133") ($10.7 million), as discussed in Note 1 to Principal Financial
Group, Inc.'s unaudited consolidated financial statements; and (3) an increase
to our loss contingency reserve established for sales practices litigation ($5.9
million).

For the three months ended September 30, 2000, we excluded a $1.9 million
non-recurring item, net of tax, from net income for our presentation of
consolidated operating earnings. The non-recurring item represents the negative
effect of expenses related to our demutualization.

For the nine months ended September 30, 2000, we excluded $77.7 million of
non-recurring items, net of tax, from net income for our presentation of
consolidated operating earnings. The non-recurring items included the negative
effects of: (1) an increase to our loss contingency reserve established for
sales practices litigation ($75.0 million); and (2) expenses related to our
demutualization ($2.7 million).

23
Fluctuations in Foreign Currency to U.S. Dollar Exchange Rates

Fluctuations in foreign currency to U.S. dollar exchange rates for countries in
which we have operations can affect reported financial results. In years when
foreign currencies weaken against the U.S. dollar, translating foreign
currencies into U.S. dollars results in fewer U.S. dollars to be reported. When
foreign currencies strengthen, translating foreign currencies into U.S. dollars
results in more U.S. dollars to be reported.

Foreign currency exchange rate fluctuations create variances in our financial
statement line items but do not have a material impact on our consolidated
operating earnings and net income. Our consolidated operating earnings were
negatively impacted $0.3 million and positively impacted $0.3 million for the
three months ended September 30, 2001, and 2000, respectively, as a result of
fluctuations in foreign currency to U.S. dollar exchange rates. Our consolidated
operating earnings were negatively impacted $1.1 million and positively impacted
$0.1 million for the nine months ended September 30, 2001, and 2000,
respectively, as a result of fluctuations in foreign currency to U.S. dollar
exchange rates. For a discussion of our approaches to foreign currency exchange
rate risk, see "Quantitative and Qualitative Disclosures about Market Risk."

The Demutualization and Initial Public Offering

The board of directors of Principal Mutual Holding Company unanimously adopted
the plan of conversion on March 31, 2001.

On July 24, 2001, policyholders entitled to vote approved the plan of
conversion. The public hearing was held on July 25, 2001, and the Insurance
Commissioner of the State of Iowa approved the plan of conversion on August 28,
2001.

Under the terms of the plan of conversion, effective October 26, 2001, Principal
Mutual Holding Company converted from a mutual insurance holding company to a
stock company. All policyholder membership interests in Principal Mutual Holding
Company were extinguished on that date and eligible policyholders of the mutual
insurance holding company are expected to receive, in aggregate, an estimated
260.6 million shares of common stock, an estimated $1,181.5 million of cash and
an estimated $472.7 million of policy credits as compensation.

In connection with the restructuring effective October 26, 2001, Principal
Mutual Holding Company merged with and into Principal Iowa Newco, Inc. Principal
Financial Group, Inc., an Iowa business corporation and subsidiary of Principal
Mutual Holding Company, merged with and into Principal Iowa Newco, Inc.
Principal Financial Services, Inc., an Iowa business corporation, merged with
and into Principal Iowa Newco, Inc. Principal Iowa Newco, Inc., which is a
subsidiary of Principal Financial Group, Inc., a Delaware business corporation,
changed its name to Principal Financial Services, Inc.

In addition, on October 26, 2001, we completed our IPO in which we issued 100.0
million shares of common stock at a price of $18.50 per share. Estimated net
proceeds from the IPO were $1,753.3 million, of which an estimated $59.5 million
was retained by Principal Financial Group, Inc., and an estimated $1,693.8
million was contributed to Principal Life. Net proceeds included offering costs
of approximately $96.7 million.

On November 9, 2001, the Company issued 15.0 million additional shares of common
stock, at a price of $18.50 per share, as a result of the exercise of
over-allotment options granted to underwriters in the IPO. Net proceeds from the
over-allotment were approximately $265.4 million.

Costs relating to the demutualization, excluding costs relating to the IPO,
incurred through September 30, 2001, were $26.1 million, net of income tax.
Demutualization expenses consist primarily of printing and mailing costs and our
aggregate cost of engaging independent accounting, actuarial, financial,
investment banking, legal and other consultants to advise us on the
demutualization. In addition, our costs include the costs of the advisors of the
Insurance Commissioner of the State of Iowa and the New York State Insurance
Department, other regulatory authorities and internal allocated costs for staff
and related costs associated with the demutualization.

24
Recent Developments

Terrorist Attacks in the United States

On September 11, 2001, terrorist attacks in the U.S. resulted in significant
loss of life and property, as well as interruption of business activities and an
overall disruption of the world economy. The Company accrued $6.5 million, net
of income tax and reinsurance, in our Life and Health Insurance segment for
potential losses from individual and group life and disability insurance claims
from these events. The accrual reflects our best estimate of anticipated losses.
Because we do not know the full extent of the impact of the events of September
11, 2001, it is possible that we may incur additional losses.

We do not engage in any property and casualty insurance or any reinsurance
businesses. Additionally, we do not have significant insurance exposures to
businesses in the affected areas and did not experience a material increase in
claims related to our group life, health or disability policies.

The impact of the events of September 11, 2001, has reduced our assets under
management as a result of the declines in the U.S., Australian and other stock
markets. These declines in the securities markets and reduced commercial and
economic activity may also decrease our net income and revenue. Some of the
assets in our investment portfolio may also be adversely affected by the
declines in the securities markets and economic activity caused by the terrorist
attacks and military action and heightened security measures. In particular,
this may lead to possible write-downs, loss of value or impairments with regard
to securities issued by companies affected by these events. Credit rating
agencies have downgraded, and may in the future downgrade, some of these
companies, as a result of the impacts of the terrorist attacks. In addition, the
recent declines in the securities markets and reduced commercial and economic
activity may impact our assumptions in assessing the value of intangibles from
prior acquisitions and the amortization patterns for deferred policy acquisition
costs.

Adoption of Incentive Stock Plans

On May 21, 2001, the Company approved and adopted the Stock Incentive Plan,
Board of Directors' Stock Plan ("Directors' Stock Plan") and Employee Stock
Purchase Plan ("Stock Purchase Plan"). Under the terms of the Stock Incentive
Plan, grants may be non-qualified stock options, incentive stock options
qualifying under Section 422 of the Internal Revenue Code, restricted stock,
restricted stock units and stock appreciation rights. Under the terms of the
Directors' Stock Plan, grants may be non-qualified stock options, restricted
stock and restricted stock units. The maximum number of shares of common stock
that may be issued under the Stock Incentive Plan, together with an excess plan
(our non-qualified defined contribution retirement plan), the Directors' Stock
Plan, the long-term performance plan and any new plan awarding our common stock,
in the five years following the completion of the IPO, is 6% of the number of
shares outstanding immediately following the completion of the IPO.

In addition, the maximum number of shares of common stock available under the
Stock Purchase Plan is 2% of the total number of shares of common stock that are
outstanding following the IPO of the common stock.

Statement of Financial Accounting Standards No. 141 and No. 142

On July 20, 2001, the Financial Accounting Standards Board (the "FASB") issued
Statement of Financial Accounting Standards No. 141, Business Combinations, and
No. 142, Goodwill and Other Intangible Assets ("SFAS 142"), which dramatically
change the accounting for business combinations, goodwill and other intangible
assets. These Statements were effective July 1, 2001, for any business
combinations entered into subsequent to June 30, 2001. SFAS 142, which will
become effective January 1, 2002, for the Company's business combinations
entered into prior to June 30, 2001, adopts a nonamortization, impairment-only
model for the Company's goodwill and indefinite-lived intangible assets. This
includes a more stringent impairment test methodology (fair value based on
discounted cash flows) for measuring and recognizing impairment losses.

The Company continues to study the impact the new Statements will have on its
consolidated financial statements, particularly with regard to intangibles
resulting from our 1999 acquisition of BT Financial Group. To determine fair

25
value at January  1, 2002 (date of  adoption),  the new  impairment  methodology
requires consideration of many variables that are difficult to accurately
predict at this time. If it is determined that economic conditions and the
business environment at adoption of the new standard warrant recognition of
intangible asset impairment, it is possible the Company could recognize an
impairment material to net income. Such impairment will be treated as a
cumulative effect of a change in accounting principle.

The Company's policy, under current GAAP principles, for measuring impairment of
goodwill and other intangibles is on an undiscounted cash flow basis and that
methodology has not resulted in an indicated impairment.

Results of Operations

The table below presents summary consolidated financial information for the
periods indicated.
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
-------------------------- --------------------------
2001 2000 2001 2000
------------ ----------- ------------ ------------
(in millions)
<S> <C> <C> <C> <C>
Income Statement Data:
Revenues:
Premiums and other considerations................. $ 1,255.0 $ 910.5 $ 3,210.3 $ 2,903.2
Fees and other revenues........................... 453.2 414.5 1,309.5 1,197.7
Net investment income............................. 829.1 777.9 2,515.1 2,336.0
Net realized capital gains (losses)............... (80.8) 20.9 (257.7) 52.4
------------ ----------- ------------ ------------
Total revenues................................ 2,456.5 2,123.8 6,777.2 6,489.3

Expenses:
Benefits, claims and settlement expenses.......... 1,597.3 1,193.7 4,236.5 3,824.8
Dividends to policyholders........................ 79.1 75.8 241.2 231.6
Operating expenses................................ 631.5 625.2 1,859.7 1,853.2
------------ ----------- ------------ ------------
Total expenses................................ 2,307.9 1,894.7 6,337.4 5,909.6
------------ ----------- ------------ ------------

Income before income taxes and cumulative effect
of accounting change.............................. 148.6 229.1 439.8 579.7
Income taxes........................................ 32.8 55.2 88.9 160.5
------------ ----------- ------------ ------------
Income before cumulative effect of accounting
change............................................ 115.8 173.9 350.9 419.2

Cumulative effect of accounting change, net of
related income taxes.............................. - - (10.7) -
------------ ----------- ------------ ------------
Net income.................................... $ 115.8 $ 173.9 $ 340.2 $ 419.2
============ =========== ============ ============

Other Data:
Net income.......................................... $ 115.8 $ 173.9 $ 340.2 $ 419.2
Less:
Net realized capital gains (losses), as adjusted.. (45.2) 12.5 (153.4) 35.6
Non-recurring items............................... (4.1) (1.9) (35.5) (77.7)
------------ ----------- ------------ ------------
Operating earnings.................................. $ 165.1 $ 163.3 $ 529.1 $ 461.3
============ =========== ============ ============
</TABLE>

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Premiums and other considerations increased $344.5 million, or 38%, to $1,255.0
million for the three months ended September 30, 2001, from $910.5 million for
the three months ended September 30, 2000. The increase reflected a $258.7
million increase from the U.S. Asset Management and Accumulation segment,
primarily a result of an increase in premiums from single premium group
annuities with life contingencies, which are typically used to fund defined
benefit pension plan terminations. The premium income we receive from these
contracts fluctuates due to the variability in the number and size of pension
plan terminations in the market and our ability to attract new sales. In

26
addition,  a $124.9 million increase from the International Asset Management and
Accumulation segment, primarily resulting from the sale of a large group annuity
contract with life contingencies in Mexico. These increases were partially
offset by a $39.1 million, or 5%, decrease from the Life and Health Insurance
segment, primarily due to large premium rate increases in 2000, which led to
increased lapses and lower sales of group medical insurance in 2001.

Fees and other revenues increased $38.7 million, or 9%, to $453.2 million for
the three months ended September 30, 2001, from $414.5 million for the three
months ended September 30, 2000. The increase was primarily due to a $105.6
million increase from the Mortgage Banking segment, primarily resulting from an
increase in mortgage loan production fee revenues and, to a lesser extent,
growth in the mortgage loan servicing portfolio, reflecting the increase in
mortgage loan production volume. The increase was also due to a $1.8 million, or
14%, increase from the Corporate and Other segment. The increases were partially
offset by a $49.8 million, or 26%, decrease from the U.S. Asset Management and
Accumulation segment primarily related to a decrease in the recognition of
front-end fee revenues, a result of changes in assumptions consistent with
unlocking of deferred policy acquisition costs, and, to a lesser extent, a
decrease in surrender charge and market value adjustment revenues from pension
products due to a decline in the interest rate environment. The increases were
also partially offset by an $18.1 million, or 23%, decrease from the
International Asset Management and Accumulation segment, primarily as a result
of declining assets under management for BT Financial Group and from the
weakening of the Australian dollar versus the U.S. dollar. The increases were
also partially offset by a $0.8 million, or 1%, decrease from the Life and
Health Insurance segment.

Net investment income increased $51.2 million, or 7%, to $829.1 million for the
three months ended September 30, 2001, from $777.9 million for the three months
ended September 30, 2000. The increase resulted mainly from a $3,234.2 million,
or 8%, increase in average invested assets and cash, which was partially offset
by lower yields. The yield on average invested assets and cash was 7.3% for the
three months ended September 30, 2001, compared to 7.4% for the three months
ended September 30, 2000.

Net realized capital gains (losses) decreased $101.7 million to $80.8 million of
net realized capital losses for the three months ended September 30, 2001, from
$20.9 million of net realized capital gains for the three months ended September
30, 2000. The decrease related to realized capital losses on equity securities
and real estate recognized during the three months ended September 30, 2001,
compared to realized capital gains on equity securities and real estate
recognized during the three months ended September 30, 2000. Permanent
impairments of certain fixed maturity securities during the three months ended
September 30, 2001, also contributed to the decrease.

Benefits, claims and settlement expenses increased $403.6 million, or 34%, to
$1,597.3 million for the three months ended September 30, 2001, from $1,193.7
million for the three months ended September 30, 2000. The increase was
primarily due to a $284.6 million, or 55%, increase from the U.S. Asset
Management and Accumulation segment, primarily reflecting the increase in
reserves resulting from an increase in sales of single premium group annuities
with life contingencies. The increase was also due to a $129.7 million increase
from the International Asset Management and Accumulation segment, primarily due
to an increase in the change in reserves and policy and contract benefit
payments, primarily the result of the sale of a large group annuity contract
with life contingencies in Mexico. The increase was also due to a $0.2 million
increase from the Corporate and Other segment. The increases were partially
offset by a $10.9 million, or 2%, decrease from the Life and Health Insurance
segment.

Dividends to policyholders increased $3.3 million, or 4%, to $79.1 million for
the three months ended September 30, 2001, from $75.8 million for the three
months ended September 30, 2000. The increase resulted from an increase in the
Life and Health Insurance segment due to increased dividends on traditional
individual life insurance products, a result of a maturing in-force block.

Operating expenses increased $6.3 million, or 1%, to $631.5 million for the
three months ended September 30, 2001, from $625.2 million for the three months
ended September 30, 2000. The increase was primarily due to an $81.4 million, or
103%, increase in the Mortgage Banking segment primarily resulting from an
impairment of capitalized mortgage loan servicing rights and, to a lesser
extent, due to growth in the mortgage loan servicing portfolio and an increase
in mortgage loan production volume. The increase was also due to a $3.7 million,
or 25%, increase from the Corporate and Other segment, primarily related to
non-recurring expenses related to our demutualization. The increases were
partially offset by a $37.7 million, or 16%, decrease from the Life and Health
Insurance segment, resulting from our decision to reinsure 100% of our group
Medicare supplement insurance business effective July 1, 2000, and due to

27
expense  management  in response to an overall  decline in group life and health
insurance business. The increases were also partially offset by a $29.3 million,
or 15%, decrease from the U.S. Asset Management and Accumulation segment,
primarily reflecting a decrease in amortization of deferred policy acquisition
costs in our pension business, a result of unlocking deferred policy acquisition
costs for changes in assumptions, which was partially offset by an increase in
Principal Bank operating expenses related to growth in bank operations and an
increase in expenses from Principal Capital Management. In addition, the
increases were partially offset by a $11.8 million, or 12%, decrease from the
International Asset Management and Accumulation segment, primarily a result of
the weakening of the Australian dollar versus the U.S. dollar.

Income taxes decreased $22.4 million, or 41%, to $32.8 million for the three
months ended September 30, 2001, from $55.2 million for the three months ended
September 30, 2000. The effective income tax rate was 22% for the three months
ended September 30, 2001, and 24% for the three months ended September 30, 2000.
The effective income tax rates for the three months ended September 30, 2001,
and 2000 were lower than the corporate income tax rate of 35%, primarily due to
income tax deductions allowed for corporate dividends received, for which the
estimated benefit recognition rate increased during the three months ended
September 30, 2001, compared to the three months ended September 30, 2000.

As a result of the foregoing factors, net income decreased $58.1 million, or
33%, to $115.8 million for the three months ended September 30, 2001, from
$173.9 million for the three months ended September 30, 2000.

During the three months ended September 30, 2001 and 2000, a non-recurring item
of $4.1 million, net of tax, and $1.9 million, net of tax, respectively,
represented the negative effect of expenses related to our demutualization.

As a result of the foregoing factors and the exclusion of net realized capital
gains (losses), as adjusted and nonrecurring items, operating earnings increased
$1.8 million, or 1%, to $165.1 million for the three months ended September 30,
2001, from $163.3 million for the three months ended September 30, 2000. The
increase resulted from a $19.3 million increase from the Mortgage Banking
segment, primarily due to an increase in mortgage loan production volume. The
increase was also due to a $7.1 million, or 13%, increase from the Life and
Health Insurance segment, primarily a result of individual disability insurance
reserve strengthening during the three months ended September 30, 2000. The
increases were partially offset by a $17.7 million decrease from the Corporate
and Other segment, due to an increase in income tax expense, primarily related
to a favorable IRS tax audit matter that resulted in an income tax benefit for
the three months ended September 30, 2000. The increases were also partially
offset by a $6.5 million, or 7%, decrease from the U.S. Asset Management and
Accumulation segment, primarily due to a decrease in individual annuities
operating earnings due mainly to deferred policy acquisition costs unlocking; an
increase in Principal Bank operating expenses, primarily a result of growth in
bank operations; an increase in Principal Capital Management operating expenses,
which were partially offset by a net gain on a mortgage-backed securitization
transaction; and a decrease in Princor operating earnings, primarily the result
of lower fees generated from declining assets under management. In addition, the
increases were partially offset by a $0.4 million, or 25%, decrease from the
International Asset Management and Accumulation segment.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Premiums and other considerations increased $307.1 million, or 11%, to $3,210.3
million for the nine months ended September 30, 2001, from $2,903.2 million for
the nine months ended September 30, 2000. The increase reflected a $387.9
million increase from the U.S. Asset Management and Accumulation segment,
primarily a result of an increase in premiums from single premium group
annuities with life contingencies, which are typically used to fund defined
benefit pension plan terminations. The premium income we receive from these
contracts fluctuates due to the variability in the number and size of pension
plan terminations in the market and our ability to attract new sales. In
addition, a $126.0 million, or 75%, increase from the International Asset
Management and Accumulation segment, primarily resulting from the sale of a
large group annuity contract with life contingencies in Mexico. The increase was
partially offset by a $206.8 million, or 8%, decrease from the Life and Health
Insurance segment, related to our decision to reinsure 100% of our group
Medicare supplement insurance business effective July 1, 2000. Life and Health
Insurance segment premiums also decreased due to large premium rate increases in
2000, which led to increased lapses and lower sales of group medical insurance
in 2001.

28
Fees and other revenues increased $111.8 million, or 9%, to $1,309.5 million for
the nine months ended September 30, 2001, from $1,197.7 million for the nine
months ended September 30, 2000. The increase was primarily due to a $210.7
million, or 76%, increase from the Mortgage Banking segment primarily resulting
from mortgage loan production fee revenues, reflecting the increase in mortgage
loan production volume. The increase was also due to a $23.1 million, or 14%,
increase from the Life and Health Insurance segment, primarily related to an
increase in group fee-for-service fee revenues, a result of fee rate increases
and growth in that business, and an increase in interest-sensitive life
insurance fee revenues, a result of growth in that block of business. The
increases were partially offset by an $81.1 million, or 15%, decrease from the
U.S. Asset Management and Accumulation segment primarily related to a decrease
in the recognition of front-end fee revenues, a result of changes in assumptions
consistent with unlocking of deferred policy acquisition costs in the three
months ended September 30, 2001, and, to a lesser extent, a decrease in
surrender charge and market value adjustment revenues from pension products,
primarily due to a declining interest rate environment. The increases were also
partially offset by a $31.6 million, or 14%, decrease from the International
Asset Management and Accumulation segment, primarily as a result of the
weakening of the Australian dollar versus the U.S. dollar and declining BT
Financial Group assets under management. The increases were also partially
offset by an $9.3 million, or 37%, decrease from the Corporate and Other
segment.

Net investment income increased $179.1 million, or 8%, to $2,515.1 million for
the nine months ended September 30, 2001, from $2,336.0 million for the nine
months ended September 30, 2000. The increase resulted mainly from a $2,304.2
million, or 5%, increase in average invested assets and cash and also from an
increase in investment yields, primarily resulting from our investment policy
during 2000 to reposition the investment portfolio to maximize investment
returns by selling lower yielding fixed income securities to allow for
reinvestment in higher yielding fixed income securities. The yield on average
invested assets and cash was 7.6% for the nine months ended September 30, 2001,
compared to 7.4% for the nine months ended September 30, 2000.

Net realized capital gains (losses) decreased $310.1 million to $257.7 million
of net realized capital losses for the nine months ended September 30, 2001,
from $52.4 million of net realized capital gains for the nine months ended
September 30, 2000. The decrease related to realized capital losses on equity
securities recognized during the nine months ended September 30, 2001, compared
to realized capital gains on equity securities recognized during the nine months
ended September 30, 2000. In addition, we sold our investment in United Payors
and United Providers, and realized a capital gain of $90.6 million, during the
nine months ended September 30, 2000. Permanent impairments of certain fixed
maturity securities, during the nine months ended September 30, 2001, and a
realized capital loss of $38.4 million on the sale of our operations in Spain,
also contributed to the decrease.

Benefits, claims and settlement expenses increased $411.7 million, or 11%, to
$4,236.5 million for the nine months ended September 30, 2001, from $3,824.8
million for the nine months ended September 30, 2000. The increase was primarily
due to a $432.8 million, or 27%, increase from the U.S. Asset Management and
Accumulation segment, primarily reflecting the increase in reserves resulting
from an increase in sales of single premium group annuities with life
contingencies. The increase was also due to a $142.4 million, or 73%, increase
from the International Asset Management and Accumulation segment, primarily due
to an increase in the change in reserves and policy and contract benefit
payments, primarily the result of the sale of a large group annuity contract
with life contingencies in Mexico. The increases were partially offset by a
$130.5 million, or 7%, decrease from the Life and Health Insurance segment,
related to our decision to reinsure 100% of our group Medicare supplement
insurance business effective July 1, 2000. The increases were also partially
offset by a $33.0 million, or 99%, decrease from the Corporate and Other
segment, primarily related to a non-recurring loss contingency reserve
established during the nine months ended September 30, 2000, for sales practices
litigation.

Dividends to policyholders increased $9.6 million, or 4%, to $241.2 million for
the nine months ended September 30, 2001, from $231.6 million for the nine
months ended September 30, 2000. The increase was attributable to a $7.7
million, or 3%, increase from the Life and Health Insurance segment due to
increased dividends on traditional individual life insurance products, a result
of a maturing in-force block. The increase was also attributable to a $1.9
million, or 63%, increase from the U.S. Asset Management and Accumulation
segment.

Operating expenses increased $6.5 million to $1,859.7 million for the nine
months ended September 30, 2001, from $1,853.2 million for the nine months ended
September 30, 2000. The increase was primarily due to a $141.0 million, or 68%,
increase from the Mortgage Banking segment primarily resulting from an

29
impairment of mortgage loan  servicing  rights and, to a lesser  extent,  due to
growth in the mortgage loan servicing portfolio and an increase in the mortgage
loan production volume. The increase also reflected a $4.3 million, or 1%,
increase from the U.S. Asset Management and Accumulation segment, primarily
reflecting an increase in Principal Bank operating expenses related to growth in
bank operations and an increase in Principal Capital Management's operating
expenses related to an increase in compensation and recruiting costs resulting
from growth in operations, which were partially offset by decreases in pension
and mutual fund operating expenses and a decrease in intra-segment eliminations.
The increases were partially offset by a $63.7 million, or 50%, decrease from
the Corporate and Other segment, primarily related to a non-recurring loss
contingency reserve established during the nine months ended September 30, 2000,
for sales practices litigation. The increases were also partially offset by a
$56.7 million, or 8%, decrease from the Life and Health Insurance segment
commissions resulting from our decision to reinsure 100% of our group Medicare
supplement insurance business effective July 1, 2000. In addition, the increases
were partially offset by an $18.4 million, or 7%, decrease from the
International Asset Management and Accumulation segment, primarily as a result
of the weakening of the Australian dollar versus the U.S. dollar.

Income taxes decreased $71.6 million, or 45%, to $88.9 million for the nine
months ended September 30, 2001, from $160.5 million for the nine months ended
September 30, 2000. The effective income tax rate was 20% for the nine months
ended September 30, 2001, and 28% for the nine months ended September 30, 2000.
The effective income tax rates for the nine months ended September 30, 2001 and
2000, were lower than the corporate income tax rate of 35%, primarily due to
income tax deductions allowed for corporate dividends received, for which the
estimated benefit recognition rate increased during the nine months ended
September 30, 2001, compared to the nine months ended September 30, 2000. The
effective income tax rate for the nine months ended September 30, 2001, was
further reduced by additional tax benefits related to excess tax over book
capital losses realized from the sale of our operations in Spain.

As a result of the foregoing factors and the inclusion of the cumulative effect
of accounting change, net of related income taxes, net income decreased $79.0
million, or 19%, to $340.2 million for the nine months ended September 30, 2001,
from $419.2 million for the nine months ended September 30, 2000. The cumulative
effect of accounting change was related to our implementation of SFAS 133.

During the nine months ended September 30, 2001, non-recurring items of $35.5
million, net of tax, included the negative effects of: (1) expenses related to
our demutualization ($18.9 million); (2) a cumulative effect of change in
accounting related to our implementation of SFAS 133 ($10.7 million); and (3) an
increase to our loss contingency reserve established for sales practices
litigation ($5.9 million). During the nine months ended September 30, 2000,
non-recurring items of $77.7 million, net of tax, included the negative effects
of (1) an increase to our loss contingency reserve established for sales
practices litigation ($75.0 million); and (2) expenses related to our
demutualization ($2.7 million).

As a result of the foregoing factors and the exclusion of net realized capital
gains (losses), as adjusted and nonrecurring items, operating earnings increased
$67.8 million, or 15%, to $529.1 million for the nine months ended September 30,
2001, from $461.3 million for the nine months ended September 30, 2000. The
increase resulted from a $53.7 million increase from the Mortgage Banking
segment, primarily due to an increase in mortgage loan production volume. The
increase was also due to a $12.0 million, or 9 %, increase from the Life and
Health Insurance segment, primarily a result of individual disability insurance
reserve strengthening during the three months ended September 30, 2000, and
improved margins on individual life insurance business resulting from higher
investment yields. In addition, the increase was due to a $10.4 million, or 54%,
increase from the Corporate and Other segment, primarily due to improved
investment yields. The increases were partially offset by a $6.9 million, or 3%,
decrease from the U.S. Asset Management and Accumulation segment and a $1.4
million, or 26%, decrease from the International Asset Management and
Accumulation segment.

Results of Operations by Segment

We evaluate segment performance by segment operating earnings, which excludes
the effect of net realized capital gains and losses, as adjusted, and
non-recurring events and transactions. Segment operating earnings are determined
by adjusting GAAP net income for net realized capital gains and losses, as
adjusted, and non-recurring items that we believe are not indicative of overall
operating trends. While these items may be significant components in

30
understanding and assessing our consolidated financial  performance,  we believe
the presentation of segment operating earnings enhances the understanding of our
results of operations by highlighting earnings attributable to the normal,
recurring operations of our businesses. However, segment operating earnings are
not a substitute for net income determined in accordance with GAAP.

The following table presents segment information as of or for the three and nine
months ended September 30, 2001 and 2000:
<TABLE>
<CAPTION>

As of or for the three As of or for the nine
months ended months ended
September 30, September 30,
------------------------------- -------------------------------
2001 2000 2001 2000
-------------- -------------- -------------- --------------
(in millions)
<S> <C> <C> <C> <C>
Operating revenues by segment:
U.S. Asset Management and Accumulation......... $ 1,065.5 $ 830.5 $ 2,923.7 $ 2,531.2
International Asset Management and
Accumulation................................ 276.6 163.6 586.7 473.1
Life and Health Insurance...................... 970.3 1,004.5 2,948.5 3,105.2
Mortgage Banking............................... 207.7 90.4 500.8 271.1
Corporate and Other (1)........................ 16.4 13.9 73.9 54.4
-------------- ------------- ------------- --------------
Total operating revenues.................... 2,536.5 2,102.9 7,033.6 6,435.0
Net realized capital gains (losses), including
recognition of front-end fee revenues (2)... (80.0) 20.9 (256.4) 54.3
-------------- ------------- ------------- --------------
Total consolidated revenues................. $ 2,456.5 $ 2,123.8 $ 6,777.2 $ 6,489.3
============== ============= ============= ==============

Operating earnings (loss) by segment:
U.S. Asset Management and Accumulation ........ $ 82.5 $ 89.0 $ 259.4 $ 266.3
International Asset Management and
Accumulation................................ (2.0) (1.6) (6.7) (5.3)
Life and Health Insurance...................... 60.7 53.6 151.6 139.6
Mortgage Banking............................... 26.5 7.2 95.3 41.6
Corporate and Other ........................... (2.6) 15.1 29.5 19.1
-------------- ------------- ------------- --------------
Total operating earnings.................... 165.1 163.3 529.1 461.3
Net realized capital gains (losses), as
adjusted (2)................................ (45.2) 12.5 (153.4) 35.6
Non-recurring items (3)........................ (4.1) (1.9) (35.5) (77.7)
-------------- ------------- ------------- --------------
GAAP Reported:
Net income..................................... $ 115.8 $ 173.9 $ 340.2 $ 419.2
============== ============= ============= ==============

Total assets by segment:
U.S. Asset Management and Accumulation ........ $ 64,571.9 $ 66,037.0 $ 64,571.9 $ 66,037.0
International Asset Management and
Accumulation................................ 4,995.2 5,347.3 4,995.2 5,347.3
Life and Health Insurance...................... 10,817.1 10,578.0 10,817.1 10,578.0
Mortgage Banking............................... 2,339.8 1,530.3 2,339.8 1,530.3
Corporate and Other (4)........................ 1,231.2 1,106.5 1,231.2 1,106.5
-------------- ------------- ------------- --------------
Total assets................................ $ 83,955.2 $ 84,599.1 $ 83,955.2 $ 84,599.1
============== ============= ============= ==============
</TABLE>

(1) Includes inter-segment eliminations primarily related to internal
investment management fee revenues, commission fee revenues paid to U.S.
Asset Management and Accumulation agents for selling Life and Health
Insurance segment insurance products, and real estate joint venture rental
income. The Corporate and Other segment reported rental income from real
estate joint ventures for office space used by other segments.

(2) Net realized capital gains (losses), as adjusted, are net of tax, related
changes in the amortization pattern of deferred policy acquisition costs,
recognition of front-end fee revenues for sales charges on pension products
and services and net realized capital gains credited to customers. This
presentation may not be comparable to presentations made by other
companies.

31
<TABLE>
<CAPTION>
For the three For the nine
months ended months ended
September 30, September 30,
------------------------------- -------------------------------
2001 2000 2001 2000
-------------- -------------- -------------- --------------
(in millions)
<S> <C> <C> <C> <C>
Net realized capital gains (losses)............... $ (80.8) $ 20.9 $ (257.7) $ 52.4
Recognition of front-end fee revenues............. 0.8 - 1.3 1.9
-------------- -------------- -------------- --------------
Net realized capital gains (losses), including
recognition of front-end fee revenues......... (80.0) 20.9 (256.4) 54.3
Amortization of deferred policy acquisition
costs related to net realized capital gains
(losses)........................................ 3.4 0.4 7.3 (3.0)
Amounts credited to contractholder accounts....... - - - -
Non-recurring net realized capital losses........ - - - -
-------------- -------------- -------------- --------------
Net realized capital gains (losses),
including recognition of front-end fee
revenues, net of related amortization of
deferred policy acquisition costs and
amounts credited to contractholders........... (76.6) 21.3 (249.1) 51.3
Income tax effect ................................ 31.4 (8.8) 95.7 (15.7)
-------------- -------------- -------------- --------------
Net realized capital gains (losses), as
adjusted...................................... $ (45.2) $ 12.5 $ (153.4) $ 35.6
============== ============== ============== ==============

</TABLE>

(3) For the three months ended September 30, 2001, a non-recurring item of $4.1
million, net of tax, represented the negative effect of expenses related to
our demutualization. For the three months ended September 30, 2000, a
non-recurring item of $1.9 million, net of tax, represented the negative
effect of expenses related to our demutualization. For the nine months
ended September 30, 2001, non-recurring items of $35.5 million, net of tax,
included the negative effects of: (a) expenses related to our
demutualization ($18.9 million); (b) a cumulative effect of change in
accounting principle related to our implementation of SFAS 133 ($10.7
million); and (c) an increase to our loss contingency reserve established
for sales practices litigation ($5.9 million). For the nine months ended
September 30, 2000, non-recurring items of $77.7 million, net of tax,
included the negative effects of: (a) an increase to our loss contingency
reserve established for sales practices litigation ($75.0 million), and (b)
expenses related to our demutualization ($2.7 million).

(4) Includes inter-segment elimination amounts related to internally generated
mortgage loans and an internal line of credit. The U.S. Asset Management
and Accumulation segment and Life and Health Insurance segment reported
mortgage loan assets issued for real estate joint ventures. These mortgage
loans were reported as liabilities in the Corporate and Other segment. In
addition, the Corporate and Other segment managed a revolving line of
credit used by other segments.

32
U.S. Asset Management and Accumulation Segment

The table below presents certain summary financial data relating to the U.S.
Asset Management and Accumulation segment for the periods indicated:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
------------------------------- --------------------------------
2001 2000 2001 2000
-------------- --------------- --------------- ---------------
(in millions)
<S> <C> <C> <C> <C>
Operating Earnings Data:
Operating revenues(1):
Premiums and other considerations..... $ 330.8 $ 72.1 $ 660.8 $ 272.9
Fees and other revenues............... 140.9 191.5 461.7 542.2
Net investment income................. 593.8 566.9 1,801.2 1,716.1
-------------- --------------- --------------- ---------------
Total operating revenues............ 1,065.5 830.5 2,923.7 2,531.2

Expenses:
Benefits, claims and settlement
expenses, including dividends to
policyholders....................... 802.8 518.2 2,045.7 1,611.0
Operating expenses.................... 167.4 194.5 566.9 553.9
-------------- --------------- --------------- ---------------
Total expenses...................... 970.2 712.7 2,612.6 2,164.9
-------------- --------------- --------------- ---------------
Pre-tax operating earnings.............. 95.3 117.8 311.1 366.3
Income taxes............................ 12.8 28.8 51.7 100.0
-------------- --------------- --------------- ---------------
Operating earnings...................... 82.5 89.0 259.4 266.3

Net realized capital gains (losses), as
adjusted.............................. (28.6) 3.0 (69.4) (32.1)
Non-recurring items..................... - - (10.8) -
-------------- --------------- --------------- ---------------
GAAP Reported:
Net income.............................. $ 53.9 $ 92.0 $ 179.2 $ 234.2
============== =============== =============== ===============
</TABLE>
- --------------------
(1) Excludes net realized capital gains (losses) and their impact on
recognition of front-end fee revenues.

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Premiums and other considerations increased $258.7 million to $330.8 million for
the three months ended September 30, 2001, from $72.1 million for the three
months ended September 30, 2000. The increase primarily resulted from a $257.8
million increase in premiums from single premium group annuities with life
contingencies, which are typically used to fund defined benefit pension plan
terminations. The premium income we receive from these contracts fluctuates due
to the variability in the number and size of pension plan terminations in the
market and our ability to attract new sales.

Fees and other revenues decreased $50.6 million, or 26%, to $140.9 million for
the three months ended September 30, 2001, from $191.5 million for the three
months ended September 30, 2000. A decrease of $49.4 million related to a
decrease in the recognition of front-end fee revenues, a result of changes in
assumptions consistent with unlocking of deferred policy acquisition costs and,
to a lesser extent, a decrease in surrender charge and market value adjustment
revenues from pension products due to a decline in the interest rate
environment. In addition, a $4.8 million decrease reflected lower commission fee
revenues from sales of variable life insurance products and lower mutual fund
fee revenues, a result of a decrease in mutual fund assets under management.
These decreases were partially offset by an increase of $3.9 million from
Principal Capital Management, a result of revenues attributable to commercial
mortgage-backed securitizations.

33
Net investment income increased $26.9 million,  or 5%, to $593.8 million for the
three months ended September 30, 2001, from $566.9 million for the three months
ended September 30, 2000. The increase reflects a $3,310.1 million, or 11%,
increase in average invested assets and cash for the segment, which was
partially offset by lower yields. The yield on average invested assets and cash
was 7.0% for the three months ended September 30, 2001, compared to 7.4% for the
three months ended September 30, 2000, reflecting an increase in cash and cash
equivalents balances during the period, which earn lower yields than invested
assets.

Benefits, claims and settlement expenses, including dividends to policyholders,
increased $284.6 million, or 55%, to $802.8 million for the three months ended
September 30, 2001, from $518.2 million for the three months ended September 30,
2000. An increase of $270.2 million in our pension full-service payout business
primarily reflected the increase in reserves resulting from an increase in sales
of single premium group annuities with life contingencies. An additional $20.7
million increase from our pension investment-only business related to an
increase in interest credited due to growth in our investment-only business.
Partially offsetting these increases was a $7.0 million decrease in our pension
full-service accumulation business reflecting a decrease in interest credited,
primarily a result of a decline in the interest rate environment.

Operating expenses decreased $27.1 million, or 14%, to $167.4 million for the
three months ended September 30, 2001, from $194.5 million for the three months
ended September 30, 2000. A decrease of $43.6 million in our pension business
related to a decrease in amortization of deferred policy acquisition costs, a
result of unlocking deferred policy acquisition costs for changes in
assumptions. The decrease was partially offset by an increase of $11.3 million
for Principal Bank resulting from growth in bank operations. The decrease was
also partially offset by an increase of $6.8 million from Principal Capital
Management, reflecting an increase in compensation costs resulting from growth
in operations.

Income taxes decreased $16.0 million, or 56%, to $12.8 million for the three
months ended September 30, 2001, from $28.8 million for the three months ended
September 30, 2000. The effective income tax rate for this segment was 13% for
the three months ended September 30, 2001, and 24% for the three months ended
September 30, 2000. The effective income tax rates for the three months ended
September 30, 2001 and 2000, were lower than the corporate income tax rate of
35% as a result of income tax deductions allowed for corporate dividends
received, for which an estimated benefit recognition rate increased during the
three months ended September 30, 2001, compared to the three months ended
September 30, 2000, and other tax exempt income. The effective income tax rate
for the three months ended September 30, 2001, was also reduced due to foreign
tax benefits previously included in net investment income.

As a result of the foregoing factors, operating earnings decreased $6.5 million,
or 7%, to $82.5 million for the three months ended September 30, 2001, from
$89.0 million for the three months ended September 30, 2000.

Net realized capital gains (losses), as adjusted, decreased $31.6 million to
$28.6 million of net realized capital losses for the three months ended
September 30, 2001, from $3.0 million of net realized gains for the three months
ended September 30, 2000. The decrease reflects the current period impact of
SFAS 133 for derivatives, losses resulting from the permanent impairment of
certain fixed maturity securities and losses on real estate sales in the three
months ended September 30, 2001, compared to the three months ended September
30, 2000. The decreases were partially offset by lower losses related to sales
of fixed maturity securities, reflecting a decrease in portfolio activity in
2001.

As a result of the foregoing factors, net income decreased $38.1 million, or
41%, to $53.9 million for the three months ended September 30, 2001, from $92.0
million for the three months ended September 30, 2000.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Premiums and other considerations increased $387.9 million to $660.8 million for
the nine months ended September 30, 2001, from $272.9 million for the nine
months ended September 30, 2000. The increase primarily resulted from a $386.8
million increase in premiums from single premium group annuities with life
contingencies, which are typically used to fund defined benefit pension plan
terminations. The premium income we receive from these contracts fluctuates due
to the variability in the number and size of pension plan terminations in the
market and our ability to attract new sales.

34
Fees and other revenues  decreased $80.5 million,  or 15%, to $461.7 million for
the nine months ended September 30, 2001, from $542.2 million for the nine
months ended September 30, 2000. A decrease of $81.6 million related to a
decrease in recognition of front-end fee revenues, a result of changes in
assumptions consistent with unlocking of deferred policy acquisition costs
during the three months ended September 30, 2001, and, to a lesser extent, a
decrease in surrender charge and market value adjustment revenues from pension
products, primarily due to a declining interest rate environment. A decrease of
$9.3 million resulted from intra-segment eliminations. In addition, a $7.4
million decrease reflected lower commission fee revenues primarily from sales of
variable life insurance products and third-party mutual funds and lower mutual
fund fee revenues, a result of a decrease in mutual fund assets under
management. The decreases were partially offset by an increase of $18.2 million
from Principal Capital Management due to commercial mortgage-backed
securitizations.

Net investment income increased $85.1 million, or 5%, to $1,801.2 million for
the nine months ended September 30, 2001, from $1,716.1 million for the nine
months ended September 30, 2000. The increase reflects a $2,139.8 million, or
7%, increase in average invested assets and cash for the segment, which was
partially offset by lower investment yields. The yield on average invested
assets and cash was 7.2% for the nine months ended September 30, 2001, and 7.3%
for the nine months ended September 30, 2000, reflecting an increase in cash and
cash equivalents balances, which earn lower yields than invested assets.

Benefits, claims and settlement expenses, including dividends to policyholders,
increased $434.7 million, or 27%, to $2,045.7 million for the nine months ended
September 30, 2001, from $1,611.0 million for the nine months ended September
30, 2000. An increase of $413.3 million in our pension full-service payout
business reflected the increase in reserves resulting from an increase in sales
of single premium group annuities with life contingencies. An additional $62.3
million increase from our pension investment-only business related to an
increase in interest credited due to growth in our investment-only business.
Partially offsetting the increases was a $45.7 million decrease in our pension
full-service accumulation business reflecting a decrease in interest credited,
primarily a result of a declining interest rate environment.

Operating expenses increased $13.0 million, or 2%, to $566.9 million for the
nine months ended September 30, 2001, from $553.9 million for the nine months
ended September 30, 2000. An increase of $26.5 million from Principal Bank
resulted from growth in bank operations. Additionally, an increase of $20.6
million from Principal Capital Management reflected an increase in compensation
and recruiting costs resulting from growth in operations. The increases were
partially offset by a $19.6 million decrease from our pension business related
to a decrease in the amortization of deferred policy acquisition costs, a result
of unlocking deferred policy acquisition costs for changes in assumptions. The
pension expense decrease was partially offset by increases in expenses resulting
from initiatives to create growth in operations and a decrease in capitalization
of deferred policy acquisition costs. The increases were also partially offset
by a $9.3 million decrease resulting from intra-segment eliminations and a $6.0
million decrease primarily in variable life insurance product and mutual fund
commissions.

Income taxes decreased $48.3 million, or 48%, to $51.7 million for the nine
months ended September 30, 2001, from $100.0 million for the nine months ended
September 30, 2000. The effective income tax rate for this segment was 17% for
the nine months ended September 30, 2001, and 27% for the nine months ended
September 30, 2000. The effective income tax rates for the nine months ended
September 30, 2001 and 2000, were lower than the corporate income tax rate of
35%, as a result of income tax deductions allowed for corporate dividends
received, for which an estimated benefit recognition rate increased during the
nine months ended September 30, 2001, compared to the nine months ended
September 30, 2000, and other tax-exempt income. The effective income tax rate
for the nine months ended September 30, 2001 was also reduced due to foreign tax
benefits previously included in net investment income.

As a result of the foregoing factors, operating earnings decreased $6.9 million,
or 3%, to $259.4 million for the nine months ended September 30, 2001, from
$266.3 million for the nine months ended September 30, 2000.

35
Net realized  capital  losses,  as adjusted,  increased  $37.3  million to $69.4
million for the nine months ended September 30, 2001, from $32.1 million for the
nine months ended September 30, 2000. The increase reflects the current period
impact of SFAS 133 for derivatives, losses resulting from the permanent
impairment of certain equity and fixed maturity securities and fewer real estate
sales in the nine months ended September 30, 2001, compared to the nine months
ended September 30, 2000. The increases were partially offset by the positive
effects of a change in the mortgage loan valuation allowance, primarily
reflecting the decrease in the amount invested in commercial mortgage loans. In
addition, there was a decrease in losses related to sales of fixed maturity
securities, reflecting a decrease in portfolio activity in 2001.

As a result of the foregoing factors and the inclusion of non-recurring items
for the nine months ended September 30, 2001, net income decreased $55.0
million, or 23%, to $179.2 million for the nine months ended September 30, 2001,
from $234.2 million for the nine months ended September 30, 2000. Non-recurring
items for the nine months ended September 30, 2001, had a negative impact on net
income of $10.8 million, net of tax, due to the cumulative effect of accounting
change, net of income taxes, related to our implementation of SFAS 133.

International Asset Management and Accumulation Segment

The table below presents certain summary financial data relating to the
International Asset Management and Accumulation segment for the periods
indicated:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
-------------------------------- --------------------------------
2001 2000 2001 2000
-------------- -------------- -------------- --------------
(in millions)
<S> <C> <C> <C> <C>
Operating Earnings Data:
Operating revenues (1):
Premiums and other considerations.. $ 184.1 $ 59.2 $ 294.1 $ 168.1
Fees and other revenues............ 61.8 79.9 201.3 232.9
Net investment income.............. 30.7 24.5 91.3 72.1
-------------- -------------- -------------- --------------
Total operating revenues......... 276.6 163.6 586.7 473.1

Expenses:
Benefits, claims and settlement
expenses......................... 198.8 69.1 338.4 196.0
Operating expenses................. 83.9 95.7 261.4 279.8
-------------- -------------- -------------- --------------
Total expenses................... 282.7 164.8 599.8 475.8
-------------- -------------- -------------- --------------
Pre-tax operating loss............... (6.1) (1.2) (13.1) (2.7)
Income taxes (benefits).............. (4.1) 0.4 (6.4) 2.6
-------------- -------------- -------------- --------------
Operating loss....................... (2.0) (1.6) (6.7) (5.3)

Net realized capital gains (losses),
as adjusted........................ 0.9 (0.1) (20.3) 3.4
Non-recurring items.................. - - - -
-------------- -------------- -------------- --------------
GAAP Reported:
Net loss............................. $ (1.1) $ (1.7) $ (27.0) $ (1.9)
============== ============== ============== ==============
</TABLE>
- --------------------
(1) Excludes net realized capital gains (losses) and their impact on
recognition of front-end fee revenues.

36
Three Months Ended  September 30, 2001 Compared to Three Months Ended  September
30, 2000

Premiums and other considerations increased $124.9 million to $184.1 million for
the three months ended September 30, 2001, from $59.2 million for the three
months ended September 30, 2000. An increase of $137.2 million in Mexico was the
result of increased sales of single premium annuities with life contingencies,
primarily resulting from the sale of a large group annuity contract. The
increase was partially offset by the loss of $8.1 million of premiums and other
considerations due to the February 2001 divestiture of our operations in Spain.

Fees and other revenues decreased $18.1 million, or 23%, to $61.8 million for
the three months ended September 30, 2001, from $79.9 million for the three
months ended September 30, 2000. A decrease of $22.9 million of fee revenues
contributed by BT Financial Group primarily resulted from declining assets under
management for the three months ended September 30, 2001, and, to a lesser
extent, the weakening of the Australian dollar versus the U.S. dollar. The
decrease was partially offset by a $3.3 million increase in fee revenues in
Mexico, primarily a result of an increase in the number of retirement plan
participants.

Net investment income increased $6.2 million, or 25%, to $30.7 million for the
three months ended September 30, 2001, from $24.5 million for the three months
ended September 30, 2000. An increase of $8.3 million from Principal
International related to a 15% increase in average invested assets and cash and
an increase in investment yields. The yield on average invested assets and cash
was 9.2% for the three months ended September 30, 2001, compared to 7.3% for the
three months ended September 30, 2000. The increase in net investment income was
partially offset by the $2.2 million loss of net investment income resulting
from the divestiture of our operations in Spain.

Benefits, claims and settlement expenses increased $129.7 million to $198.8
million for the three months ended September 30, 2001, from $69.1 million for
the three months ended September 30, 2000. An increase in reserve changes and
policy and contract benefit payments of $137.9 million in Mexico was primarily
the result of the sale of a large group annuity contract with life
contingencies. The increase was partially offset by the loss of $10.3 million of
benefits, claims and settlement expenses resulting from the divestiture of our
operations in Spain.

Operating expenses decreased $11.8 million, or 12%, to $83.9 million for the
three months ended September 30, 2001, from $95.7 million for the three months
ended September 30, 2000. Operating expenses incurred by BT Financial Group
decreased $10.9 million, primarily resulting from the weakening of the
Australian dollar versus the U.S. dollar. Ongoing operating expenses incurred by
BT Financial Group also decreased. This decrease was offset by an increase in
costs associated with staff restructuring efforts undertaken to reduce ongoing
operating expenses.

Income tax expense (benefits) decreased $4.5 million to a $4.1 million income
tax benefit for the three months ended September 30, 2001, from $0.4 million of
income tax expense for the three months ended September 30, 2000. The decrease
was primarily due to a decrease in pre-tax operating earnings from BT Financial
Group.

As a result of the foregoing factors, operating loss increased $0.4 million, or
25%, to $2.0 million for the three months ended September 30, 2001, from $1.6
million for the three months ended September 30, 2000.

Net realized capital gains (losses), as adjusted, increased $1.0 million to $0.9
million of net realized capital gains for the three months ended September 30,
2001, from $0.1 million of net realized capital losses for the three months
ended September 30, 2000. The increase was primarily related to net realized
capital losses from our operations in Spain for the three months ended September
30, 2000.

As a result of the foregoing factors, net loss decreased $0.6 million, or 35%,
to $1.1 million for the three months ended September 30, 2001, from $1.7 million
for the three months ended September 30, 2000.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Premiums and other considerations increased $126.0 million, or 75%, to $294.1
million for the nine months ended September 30, 2001, from $168.1 million for
the nine months ended September 30, 2000. An increase of $160.7 million in

37
Mexico was the result of increased  sales of single premium  annuities with life
contingencies, primarily resulting from the sale of a large group annuity
contract. The increase was partially offset by the loss of $32.7 million of
premiums and other considerations due to the February 2001 divestiture of our
operations in Spain.

Fees and other revenues decreased $31.6 million, or 14%, to $201.3 million for
the nine months ended September 30, 2001, from $232.9 million for the nine
months ended September 30, 2000. A decrease of $44.7 million of fee revenues
contributed by BT Financial Group resulted from the weakening of the Australian
dollar versus the U.S. dollar and from declining assets under management for the
nine months ended September 30, 2001. The decrease was partially offset by a
$13.1 million increase in Principal International fee revenues, a result of an
increase in the number of retirement plan participants in Mexico, assets under
management growth in Argentina and deposits growth in Hong Kong resulting from
sales to plans established under the new Mandatory Provident Fund, which started
in December 2000.

Net investment income increased $19.2 million, or 27%, to $91.3 million for the
nine months ended September 30, 2001, from $72.1 million for the nine months
ended September 30, 2000. An increase of $28.3 million from Principal
International related to a 19% increase in average invested assets and cash and
an increase in investment yields. The yield on average invested assets and cash
was 9.4% for the nine months ended September 30, 2001, compared to 7.2% for the
nine months ended September 30, 2000. The increase in investment yields was
partially due to the impact of inflation adjustments in Chile, which was offset
by a corresponding increase in reserve changes. The increase in net investment
income was partially offset by the $6.5 million loss of net investment income
resulting from the divestiture of our operations in Spain. In addition, a
decrease of $1.6 million of equity method net investment income was related to
our pro rata share of net loss of ING/Principal Pensions Co., Ltd., a pension
company in Japan in which we acquired a minority interest in January 2000.

Benefits, claims and settlement expenses increased $142.4 million, or 73%, to
$338.4 million for the nine months ended September 30, 2001, from $196.0 million
for the nine months ended September 30, 2000. An increase in reserve changes and
policy and contract benefit payments of $161.9 million in Mexico was primarily
the result of the sale of a large group annuity contract with life
contingencies. An increase of $13.3 million in Chile primarily related to an
increase in reserve changes to reflect the impact of inflation adjustments. The
increases were partially offset by the loss of $38.0 million of benefits, claims
and settlement expenses resulting from the divestiture of our operations in
Spain.

Operating expenses decreased $18.4 million, or 7%, to $261.4 million for the
nine months ended September 30, 2001, from $279.8 million for the nine months
ended September 30, 2000. Operating expenses incurred by BT Financial Group
decreased $15.9 million, primarily resulting from the weakening of the
Australian dollar versus the U.S. dollar. The decrease was partially offset by
an increase in costs associated with staff restructuring efforts undertaken to
reduce ongoing operating expenses and an increase in amortization of goodwill
and other intangibles. Operating expenses also decreased $5.4 million as a
result of the divestiture of our operations in Spain. In addition, a $3.3
million decrease in Chile was primarily due to the weakening of the Chilean peso
versus the U.S. dollar and was also due to a commission rate decrease. The
decreases were partially offset by an $8.5 million increase in Mexico, primarily
attributable to commissions and compensation resulting from increased sales.

Income tax expense (benefits) decreased $9.0 million to a $6.4 million income
tax benefit for the nine months ended September 30, 2001, from $2.6 million of
income tax expense for the nine months ended September 30, 2000. The decrease
was primarily due to a decrease in pre-tax operating earnings from BT Financial
Group.

As a result of the foregoing factors, operating loss increased $1.4 million, or
26%, to $6.7 million for the nine months ended September 30, 2001, from $5.3
million for the nine months ended September 30, 2000.

Net realized capital gains (losses), as adjusted, decreased $23.7 million to
$20.3 million of net realized capital losses for the nine months ended September
30, 2001, from $3.4 million of net realized capital gains for the nine months
ended September 30, 2000. The decrease was primarily due to a $21.0 million
after-tax net realized capital loss on the February 2001 sale of our operations
in Spain. In addition, a $2.6 million decrease related to net realized capital
gains from our operations in Spain for the nine months ended September 30, 2000.

38
As a result of the foregoing factors,  net loss increased $25.1 million to $27.0
million for the nine months ended September 30, 2001, from $1.9 million for the
nine months ended September 30, 2000.

Life and Health Insurance Segment

The table below presents certain summary financial data relating to the Life and
Health Insurance segment for the periods indicated:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
------------------------------ ------------------------------
2001 2000 2001 2000
-------------- -------------- ------------- -------------
(in millions)
<S> <C> <C> <C> <C>
Operating Earnings Data:
Operating Revenues(1):
Premiums and other considerations........ $ 740.1 $ 779.2 $ 2,255.4 $ 2,462.2
Fees and other revenues.................. 62.1 62.9 191.0 167.9
Net investment income.................... 168.1 162.4 502.1 475.1
-------------- -------------- ------------- -------------
Total operating revenues.............. 970.3 1,004.5 2,948.5 3,105.2

Expenses:
Benefits, claims and settlement expenses. 596.7 607.6 1,857.1 1,987.6
Dividends to policyholders............... 78.0 74.7 236.3 228.6
Operating expenses....................... 204.5 241.4 627.1 682.2
-------------- -------------- ------------- -------------
Total expenses........................ 879.2 923.7 2,720.5 2,898.4
-------------- -------------- ------------- -------------
Pre-tax operating earnings................. 91.1 80.8 228.0 206.8
Income taxes............................... 30.4 27.2 76.4 67.2
-------------- -------------- ------------- -------------
Operating earnings......................... 60.7 53.6 151.6 139.6

Net realized capital gains (losses), as
adjusted................................. (4.3) (0.4) (9.0) 49.7
Non-recurring items........................ - - 0.1 -
-------------- -------------- ------------- -------------
GAAP Reported:
Net income................................. $ 56.4 $ 53.2 $ 142.7 $ 189.3
============== ============== ============= =============
</TABLE>
- --------------------
(1) Excludes net realized capital gains (losses) and their impact on
recognition of front-end fee revenues.

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Premiums and other considerations decreased $39.1 million, or 5%, to $740.1
million for the three months ended September 30, 2001, from $779.2 million for
the three months ended September 30, 2000. Premium rate increases in 2000 led to
increased lapses and lower sales of group medical insurance, which resulted in a
$20.7 million decrease in premiums. Group life insurance premium decreased $16.0
million, primarily due to the loss of two large customers and, to a lesser
extent, a result of declines in sales during 2001 as we transitioned to a newly
established dedicated non-medical sales force.

Fees and other revenues decreased $0.8 million, or 1%, to $62.1 million for the
three months ended September 30, 2001, from $62.9 million for the three months
ended September 30, 2000. Individual life insurance fee revenues decreased $6.2
million, primarily related to classifying fees from reinsurance ceded for
traditional life insurance as operating expenses. These fees were previously
reported as fee revenues. The decrease was partially offset by fee revenues from
our group fee-for-service business, which increased $5.9 million, primarily due
to increases in fee rates and growth in that business.

39
Net investment  income increased $5.7 million,  or 4%, to $168.1 million for the
three months ended September 30, 2001, from $162.4 million for the three months
ended September 30, 2000. The increase was primarily due to a $307.7 million, or
4%, increase in average invested assets and cash for the segment. The yield on
average invested assets and cash was 7.5% for both the three months ended
September 30, 2001, and the three months ended September 30, 2000.

Benefits, claims and settlement expenses decreased $10.9 million, or 2%, to
$596.7 million for the three months ended September 30, 2001, from $607.6
million for the three months ended September 30, 2000. Group medical insurance
benefits, claims and settlement expenses decreased $25.7 million due to a
reduction in business and improved claim experience, partially offset by reserve
releases during the three months ended September 30, 2000. Group life insurance
benefits, claims and settlement expenses decreased $13.9 million due to the loss
of two large customers and an overall decline in business. Individual disability
benefits, claims and settlement expenses decreased $12.6 million, primarily a
result of claim reserve strengthening during the three months ended September
30, 2000. The decreases were partially offset by a release of $38.2 million of
group Medicare supplement insurance reserves during the three months ended
September 30, 2000, resulting from our decision to reinsure 100% of this
business effective July 1, 2000.

Dividends to policyholders increased $3.3 million, or 4%, to $78.0 million for
the three months ended September 30, 2001, from $74.7 million for the three
months ended September 30, 2000. The increase was due to increased dividends on
traditional individual life insurance products, a result of a maturing in-force
block.

Operating expenses decreased $36.9 million, or 15%, to $204.5 million for the
three months ended September 30, 2001, from $241.4 million for the three months
ended September 30, 2000. Group life and health insurance operating expenses
decreased $35.8 million, primarily resulting from our decision to reinsure 100%
of our group Medicare supplement insurance business effective July 1, 2000, and
due to expense management in response to an overall decline in group life and
health insurance business.

Income taxes increased $3.2 million, or 12%, to $30.4 million for the three
months ended September 30, 2001, from $27.2 million for the three months ended
September 30, 2000. The effective income tax rate for the segment was 33% for
the three months ended September 30, 2001, and 34% for the three months ended
September 30, 2000. The effective income tax rates for the three months ended
September 30, 2001, and 2000, were lower than the corporate income tax rate of
35%, primarily due to tax-exempt income.

As a result of the foregoing factors, operating earnings increased $7.1 million,
or 13%, to $60.7 million for the three months ended September 30, 2001, from
$53.6 million for the three months ended September 30, 2000.

Net realized capital losses, as adjusted, increased $3.9 million to $4.3 million
for the three months ended September 30, 2001, from $0.4 million for the three
months ended September 30, 2000. The increase in net realized capital losses was
primarily due to losses from permanent impairments of fixed maturity securities
during the three months ended September 30, 2001.

As a result of the foregoing factors, net income increased $3.2 million, or 6%,
to $56.4 million for the three months ended September 30, 2001, from $53.2
million for the three months ended September 30, 2000.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Premiums and other considerations decreased $206.8 million, or 8%, to $2,255.4
million for the nine months ended September 30, 2001, from $2,462.2 million for
the nine months ended September 30, 2000. Group Medicare supplement insurance
premium decreased $99.0 million, resulting from our decision to reinsure 100% of
this business effective July 1, 2000. Premium rate increases in 2000 led to
increased lapses and lower sales of group medical insurance, which resulted in
an $80.2 million decrease in premiums. Group life insurance premium decreased
$42.4 million, primarily due to the loss of two large customers and, to a lesser
extent, a result of declines in sales during 2001 as we transitioned to a newly
established dedicated non-medical sales force. The decreases were partially
offset by a $15.2 million increase in group dental insurance premium primarily
due to increases in dental premium rates.

40
Fees and other revenues  increased $23.1 million,  or 14%, to $191.0 million for
the nine months ended September 30, 2001, from $167.9 million for the nine
months ended September 30, 2000. Fee revenues from our group fee-for-service
business increased $17.7 million, primarily due to increases in fee rates and
growth in that business. Fee revenues from individual interest-sensitive life
insurance products increased $9.5 million, a result of continued growth in that
business. The growth reflected a continued shift in customer preference from
individual traditional life insurance products to individual universal life and
individual variable universal life insurance products.

Net investment income increased $27.0 million, or 6%, to $502.1 million for the
nine months ended September 30, 2001, from $475.1 million for the nine months
ended September 30, 2000. The increase was primarily due to a $342.1 million, or
4%, increase in average invested assets and cash for the segment. Net investment
income also increased due to an increase in average investment yields for the
segment. The yield on average invested assets and cash was 7.5% for the nine
months ended September 30, 2001, compared to 7.3% for the nine months ended
September 30, 2000, reflecting higher interest yields on fixed income securities
backing product liabilities.

Benefits, claims and settlement expenses decreased $130.5 million, or 7%, to
$1,857.1 million for the nine months ended September 30, 2001, from $1,987.6
million for the nine months ended September 30, 2000. Group Medicare supplement
insurance benefits, claims and settlement expenses decreased $58.9 million,
resulting from our decision to reinsure 100% of this business effective July 1,
2000. Group life insurance benefits, claims and settlement expenses decreased
$37.2 million due to the loss of two large customers and an overall decline in
business. Group medical insurance benefits, claims and settlement expenses
decreased $35.4 million, due to a reduction in business and to improved claim
experience, partially offset by reserve releases during the nine months ended
September 30, 2000.

Dividends to policyholders increased $7.7 million, or 3%, to $236.3 million for
the nine months ended September 30, 2001, from $228.6 million for the nine
months ended September 30, 2000. The increase was due to increased dividends on
traditional individual life insurance products, a result of a maturing in-force
block.

Operating expenses decreased $55.1 million, or 8%, to $627.1 million for the
nine months ended September 30, 2001, from $682.2 million for the nine months
ended September 30, 2000. Group life and health insurance operating expenses
decreased $63.1 million, primarily due to a decrease in commissions resulting
from our decision to reinsure 100% of our group Medicare supplement insurance
business effective July 1, 2000, and due to expense management in response to an
overall decline in group life and health insurance business. The decrease was
offset by an $8.0 million increase in individual life and health insurance
operating expenses, primarily attributable to growth in our individual
disability insurance business and due to higher amortization of deferred policy
acquisition costs related to individual life and individual disability
insurance.

Income taxes increased $9.2 million, or 14%, to $76.4 million for the nine
months ended September 30, 2001, from $67.2 million for the nine months ended
September 30, 2000. The effective income tax rate for the segment was 34% for
the nine months ended September 30, 2001, and 32% for the nine months ended
September 30, 2000. The effective income tax rate for the nine months ended
September 30, 2001, was lower than the corporate income tax rate of 35%
primarily due to tax-exempt income. The effective tax rate for the nine months
ended September 30, 2000, was lower than the corporate income tax rate of 35%,
primarily due to tax exempt income and a reduction in a tax reserve as a result
of a favorable IRS audit event.

As a result of the foregoing factors, operating earnings increased $12.0
million, or 9%, to $151.6 million for the nine months ended September 30, 2001,
from $139.6 million for the nine months ended September 30, 2000.

Net realized capital gains (losses), as adjusted, decreased $58.7 million to
$9.0 million of net realized capital losses for the nine months ended September
30, 2001, from $49.7 million of net realized capital gains for the nine months
ended September 30, 2000. The decrease primarily related to the sale of our
investment in United Payors and United Providers. In 2000, we sold our remaining
investment and realized an after-tax capital gain of $58.9 million.

As a result of the foregoing factors and the inclusion of non-recurring items
for the nine months ended September 30, 2001, net income decreased $46.6
million, or 25%, to $142.7 million for the nine months ended September 30, 2001,

41
from $189.3 million for the nine months ended September 30, 2000.  Non-recurring
items for the nine months ended September 30, 2001, had a positive impact on net
income of $0.1 million, net of tax, due to the cumulative effect of accounting
change, net of income taxes, related to our implementation of SFAS 133.

Mortgage Banking Segment

The table below presents certain summary financial data relating to the Mortgage
Banking segment for the periods indicated:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
------------------------------ ------------------------------
2001 2000 2001 2000
------------ ------------ ------------ ------------
(in millions)
<S> <C> <C> <C> <C>
Operating Earnings Data:
Operating Revenues(1):
Loan servicing......................... $ 101.5 $ 77.0 $ 282.5 $ 232.2
Loan production........................ 106.2 13.4 218.3 38.9
------------ ------------ ------------ ------------
Total operating revenues............. 207.7 90.4 500.8 271.1
Expenses:
Loan servicing......................... 124.8 62.2 254.3 159.8
Loan production........................ 36.0 17.2 93.8 47.3
------------ ------------ ------------ ------------
Total expenses....................... 160.8 79.4 348.1 207.1
------------ ------------ ------------ ------------
Pre-tax operating earnings............... 46.9 11.0 152.7 64.0
Income taxes............................. 20.4 3.8 57.4 22.4
------------ ------------ ------------ ------------
Operating earnings....................... 26.5 7.2
95.3 41.6

Net realized capital gains (losses), as
adjusted............................... - - - -
Non-recurring items...................... - - - -
------------ ------------ ------------ ------------
GAAP Reported:
Net income............................... $ 26.5 $ 7.2 $ 95.3 $ 41.6
============ ============ ============ ============
</TABLE>
- --------------------
(1) Excludes net realized capital gains (losses) and their impact on
recognition of front-end fee revenues.

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Total operating revenues increased $117.3 million to $207.7 million for the
three months ended September 30, 2001, from $90.4 million for the three months
ended September 30, 2000. An increase of $92.8 million in mortgage loan
production revenues was the result of increased mortgage loan production volumes
during the three months ended September 30, 2001, due to declining interest
rates. In addition, mortgage loan servicing revenues increased $24.5 million,
reflecting the growth in the mortgage loan servicing portfolio. Mortgage loan
production was $10.5 billion for the three months ended September 30, 2001,
compared to $2.4 billion for the three months ended September 30, 2000. The
average balance of the servicing portfolio for the three months ended September
30, 2001, was $68.5 billion compared to $52.1 billion for the three months ended
September 30, 2000.

Total expenses increased $81.4 million to $160.8 million for the three months
ended September 30, 2001, from $79.4 million for the three months ended
September 30, 2000. An increase of $62.6 million in mortgage loan servicing
expenses was primarily a result of an impairment of capitalized mortgage loan
servicing rights and, to a lesser extent, due to growth in the mortgage loan
servicing portfolio. Mortgage loan production expenses increased $18.8 million,
reflecting the increase in mortgage loan production volume.

42
Income taxes increased $16.6 million to $20.4 million for the three months ended
September 30, 2001, from $3.8 million for the three months ended September 30,
2000, due to an increase in pre-tax operating earnings. The effective income tax
rate for this segment was 43% for the three months ended September 30, 2001, and
35% for the three months ended September 30, 2000. The increase in the tax rate
was due to the allocation of deferred state taxes relating to both current and
prior years, recorded in the three months ended September 30, 2001. This
allocation will increase the effective tax rate for this segment to 36% for
future reporting periods.

As a result of the foregoing factors, operating earnings and net income
increased $19.3 million to $26.5 million for the three months ended September
30, 2001, from $7.2 million for the three months ended September 30, 2000.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Total operating revenues increased $229.7 million, or 85%, to $500.8 million for
the nine months ended September 30, 2001, from $271.1 million for the nine
months ended September 30, 2000. A $179.4 million increase in mortgage loan
production revenues reflects the increase in mortgage loan production volume
during the nine months ended September 30, 2001. In addition, an increase of
$50.3 million in mortgage loan servicing revenues reflects the growth in the
mortgage loan servicing portfolio. The decline in interest rates in 2001
resulted in mortgage loan production of $25.9 billion for the nine months ended
September 30, 2001, compared to $5.7 billion for the same period a year ago. The
average balance of the servicing portfolio was $62.1 billion for the nine months
ended September 30, 2001, compared to $51.8 billion for the same period a year
ago.

Total expenses increased $141.0 million, or 68%, to $348.1 million for the nine
months ended September 30, 2001, from $207.1 million for the nine months ended
September 30, 2000. A $94.5 million increase in mortgage loan servicing expenses
was primarily a result of an impairment of capitalized mortgage loan servicing
rights and, to a lesser extent, due to growth in the mortgage loan servicing
portfolio. The impairment was partially offset by an increase in net gains on
servicing hedge activity recognized in the nine months ended September 30, 2001,
compared to the nine months ended September 30, 2000. Mortgage loan production
expenses increased $46.5 million, reflecting the increase in mortgage loan
production volume.

Income taxes increased $35.0 million to $57.4 million for the nine months ended
September 30, 2001, from $22.4 million for the nine months ended September 30,
2000. The effective income tax rate for this segment was 38% for the nine months
ended September 30, 2001, and 35% for the nine months ended September 30, 2000.
The increase in the tax rate was due to the allocation of deferred state taxes,
relating to both current and prior years, recorded in the three months ended
September 30, 2001. This allocation will increase the effective tax rate for
this segment to 36% for future reporting periods.

As a result of the foregoing factors, operating earnings and net income
increased $53.7 million to $95.3 million for the nine months ended September 30,
2001, from $41.6 million for the nine months ended September 30, 2000.

43
Corporate and Other Segment

The table below presents certain summary financial data relating to the
Corporate and Other segment for the periods indicated:
<TABLE>
<CAPTION>

For the three For the nine
months ended months ended
September 30, September 30,
--------------------------- ---------------------------
2001 2000 2001 2000
------------ ------------ ------------ ------------
(in millions)
<S> <C> <C> <C> <C>
Operating Earnings Data:
Operating Revenues (1):
Total operating revenues..................... $ 16.4 $ 13.9 $ 73.9 $ 54.4

Expenses:
Total expenses............................... 12.0 11.6 25.5 40.9
------------ ------------ ------------ ------------
Pre-tax operating earnings........................ 4.4 2.3 48.4 13.5
Income taxes (benefits)........................... 7.0 (12.8) 18.9 (5.6)
------------ ------------ ------------ ------------
Operating earnings (loss)......................... (2.6) 15.1 29.5 19.1

Net realized capital gains (losses), as adjusted.. (13.2) 10.0 (54.7) 14.6
Non-recurring items............................... (4.1) (1.9) (24.8) (77.7)
------------ ------------ ------------ ------------
GAAP Reported:
Net income (loss)................................. $ (19.9) $ 23.2 $ (50.0) $ (44.0)
============ ============ ============ ============
</TABLE>
- --------------------
(1) Excludes net realized capital gains (losses) and their impact on
recognition of front-end fee revenues.

Three Months Ended September 30, 2001 Compared to Three Months Ended September
30, 2000

Total operating revenues increased $2.5 million, or 18%, to $16.4 million for
the three months ended September 30, 2001, from $13.9 million for the three
months ended September 30, 2000. A $3.2 million increase related to
inter-segment eliminations included in this segment, which was offset by a
corresponding change in total expenses. The increase was partially offset by a
$0.9 million decrease in net investment income.

Total expenses increased $0.4 million, or 3%, to $12.0 million for the three
months ended September 30, 2001, from $11.6 million for the three months ended
September 30, 2000. A $3.2 million increase related to inter-segment
eliminations included in this segment. The increase was partially offset by a
$2.8 million decrease in interest expense as a result of extinguishment of
commercial real estate debt on home office properties.

Income tax expense (benefits) increased $19.8 million to $7.0 million of income
tax expense for the three months ended September 30, 2001, from a $12.8 million
income tax benefit for the three months ended September 30, 2000. The increase
was primarily related to a favorable IRS tax audit matter that resulted in an
income tax benefit for the three months ended September 30, 2000. In addition,
the income tax expense for the three months ended September 30, 2001, increased
as a result of foreign tax expense previously included in net investment income.

As a result of the foregoing factors, operating earnings decreased $17.7 million
to a $2.6 million operating loss for the three months ended September 30, 2001,
from $15.1 million operating earnings for the three months ended September 30,
2000.

Net realized capital gains (losses), as adjusted, decreased $23.2 million to
$13.2 million of net realized capital losses for the three months ended
September 30, 2001, from $10.0 million of net realized capital gains for the
three months ended September 30, 2000. The decrease was primarily due to
decreased sales of invested assets, primarily equity securities and real estate,
for the three months ended September 30, 2001.

44
As a result of the foregoing  factors and the inclusion of non-recurring  items,
net income decreased $43.1 million to a $19.9 million net loss for the three
months ended September 30, 2001, from $23.2 million net income for the three
months ended September 30, 2000. Net income included the negative effect of a
non-recurring item, net of tax, related to expenses of our demutualization of
$4.1 million and $1.9 million for the three months ended September 30, 2001, and
2000, respectively.

Nine Months Ended September 30, 2001 Compared to Nine Months Ended September 30,
2000

Total operating revenues increased $19.5 million, or 36%, to $73.9 million for
the nine months ended September 30, 2001, from $54.4 million for the nine months
ended September 30, 2000. Operating revenues increased $21.7 million, primarily
as a result of improved investment yields for the segment. The increase was
partially offset by a $2.5 million decrease related to inter-segment
eliminations included in this segment, which was offset by a corresponding
change in total expenses.

Total expenses decreased $15.4 million, or 38%, to $25.5 million for the nine
months ended September 30, 2001, from $40.9 million for the nine months ended
September 30, 2000. Interest expense decreased $7.0 million as a result of
extinguishment of commercial real estate debt on home office properties.
Interest expense on private debt securities and commercial paper issued in
connection with the acquisition of BT Financial Group decreased $5.7 million, a
result of the impact of the weakening of the Australian dollar versus the U.S.
dollar and repayment of the commercial paper. A $2.5 million decrease related to
inter-segment eliminations included in this segment. Interest expense also
decreased $2.2 million, primarily due to an accrual of interest to be received
as a result of the resolution of a favorable IRS tax audit event in 2000. The
decreases were partially offset by a $3.2 million increase related to interest
expense on short-term borrowings.

Income tax expense (benefits) increased $24.5 million to $18.9 million income
tax expense for the nine months ended September 30, 2001, from a $5.6 million
income tax benefit for the nine months ended September 30, 2000. As a result of
an increase in pre-tax operating earnings, income tax expense increased $12.3
million. The remaining $12.2 million increase was primarily related to a
favorable IRS tax audit matter that resulted in an income tax benefit for the
nine months ended September 30, 2000. In addition, the income tax expense for
the nine months ended September 30, 2001, increased as a result of foreign tax
expense previously included in net investment income.

As a result of the foregoing factors, operating earnings increased $10.4
million, or 54%, to $29.5 million for the nine months ended September 30, 2001,
from $19.1 million for the nine months ended September 30, 2000.

Net realized capital gains (losses), as adjusted, decreased $69.3 million to
$54.7 million of net realized capital losses for the nine months ended September
30, 2001, from $14.6 million of net realized capital gains for the nine months
ended September 30, 2000. The decrease was primarily due to an increase in net
realized capital losses for the nine months ended September 30, 2001, on sales
of equity securities.

As a result of the foregoing factors and the inclusion of non-recurring items,
net loss increased $6.0 million, or 14%, to $50.0 million for the nine months
ended September 30, 2001, from $44.0 million for the nine months ended September
30, 2000. For the nine months ended September 30, 2001, net income included the
negative effect of non-recurring items totaling $24.8 million, net of tax,
related to: (1) expenses of our demutualization ($18.9 million) and (2) a loss
contingency reserve established for sales practices litigation ($5.9 million).
For the nine months ended September 30, 2000, net income included the negative
effect of non-recurring items totaling $77.7 million, net of tax, related to:
(1) a loss contingency reserve established for sales practices litigation ($75.0
million) and (2) expenses of our demutualization ($2.7 million).

Liquidity and Capital Resources

Liquidity describes the ability of a company to generate sufficient cash flows
to meet the cash requirements of business operations. The primary source of our
liquidity is dividends we receive from Principal Life. We could also receive
dividends from our other subsidiaries, including Princor Financial Services
Corporation, Principal Financial Services (Australia) Inc., Principal
International de Chile, S.A. and PFG do Brasil Ltda. However, given the
historical cash flows of the operations and financial results of these
subsidiaries, it is unlikely that we may rely upon them for significant cash

45
flow in the next twelve  months.  In  addition,  estimated  net  proceeds to the
Company from the IPO, including the underwriters' exercise of the over-allotment
options, totaled $2,018.7 million, of which an estimated $324.9 million was
retained by Principal Financial Group, Inc. for working capital, payment of
dividends, and other general corporate purposes. An estimated $1,693.8 million
was contributed to Principal Life Insurance Company principally to fund
demutualization compensation to policyholders in the form of policy credits and
cash, and to cover certain expenses related to the demutualization.

The payment of dividends by Principal Life to us is limited by Iowa laws. Under
Iowa laws, Principal Life may pay dividends only from the earned profits arising
from its business and must receive the prior approval of the Insurance
Commissioner of the State of Iowa to pay any dividend that would exceed
statutory limitations. The current statutory limitation is the greater of:

o 10% of Principal Life's statutory surplus as of the previous calendar
year-end; or
o the net gain from operations of Principal Life determined on a statutory
basis for the previous calendar year.

Iowa law gives the Insurance Commissioner of the State of Iowa discretion to
disapprove requests for dividends in excess of these limits. Principal Life was
able to pay approximately $760.9 million in statutory dividends in 2001 based on
its 2000 statutory financial results without being subject to the restrictions
on payment of extraordinary stockholder dividends, all of which as of August 24,
2001, has been declared and paid. The ability to make dividends or distributions
in the future will depend on the amounts of statutory surplus and net gain from
operations determined on a statutory basis for the previous year.

Our primary uses of liquidity could include payment of dividends on our common
stock, interest payments and any other payments related to debt servicing,
payment of general operating expenses, contributions to subsidiaries,
acquisitions and the repurchase of our common stock. Any such repurchases would
occur after due consideration and approval by our board of directors.

Sources and Uses of Cash of Consolidated Operations

Net cash provided by operating activities was $2,808.0 million and $1,322.4
million for the nine months ended September 30, 2001 and 2000, respectively. The
increase was primarily due to a decrease in cash paid for benefits, claims,
settlement expenses and operating expenses and an increase in premiums and other
considerations received primarily due to an increase in premiums from single
premium group annuities with life contingencies.

Net cash used in investing activities was $3,690.4 million and $263.1 million
for the nine months ended September 30, 2001 and 2000, respectively. The
increase in cash used was primarily due to an increase in net cash invested in
available-for-sale securities during the nine months ended September 30, 2001,
compared to the nine months ended September 30, 2000, and, to a lesser extent, a
decrease in net mortgage loans sold or repaid due to a commercial mortgage
securitization that occurred during 2000. Also contributing to the increase in
net cash used in investing activities was the increase in mortgage loan
servicing rights due to the increase in mortgage loan production volume during
2001.

Net cash provided by financing activities was $186.9 million for the nine months
ended September 30, 2001, and net cash used in financing activities was $780.5
million for the nine months ended September 30, 2000. Net cash provided by
financing activities increased primarily as a result of a decline in investment
contract net withdrawals. Also contributing to the increase was net proceeds
received from short-term borrowings.

Cash flow requirements are also supported by committed lines of credit totaling
$600.0 million, of which there were no outstanding balances as of September 30,
2001. The lines of credit are available to provide backup of the commercial
paper programs.

Given the historical cash flow of our subsidiaries and the financial results of
these subsidiaries, we believe the cash flow from our consolidated operating
activities over the next year will provide sufficient liquidity for our
operations, as well as to satisfy interest payments and any payments related to
debt servicing.

46
Principal Life

Historically, the principal cash flow sources for Principal Life have been
premiums from life and health insurance products, pension and annuity deposits,
asset management fee revenues, administrative services fee revenues, income from
investments, proceeds from the sales or maturity of investments and short-term
borrowings. Cash outflows consist primarily of payment of benefits to
policyholders and beneficiaries, income and other taxes, current operating
expenses, payment of dividends to policyholders, payments in connection with
investments acquired, payments made to acquire subsidiaries, payment of
dividends to parent, and payments relating to policy and contract surrenders,
withdrawals, policy loans, interest expense and repayment of short-term
borrowings.

Principal Life maintains investment strategies generally intended to provide
adequate funds to pay benefits without forced sales of investments. Products
having liabilities with longer lives, such as life insurance and full-service
payout pension products, are matched with assets having similar estimated lives
such as mortgage loans, long-term bonds and private placement bonds.
Shorter-term liabilities are matched with investments such as short and
medium-term fixed maturities. In addition, highly liquid, high quality
short-term U.S. Treasury securities and other liquid investment grade fixed
maturities are held to fund anticipated operating expenses, surrenders,
withdrawals and development and maintenance expenses associated with new
products and technologies. See "Quantitative and Qualitative Disclosures about
Market Risk--Interest Rate Risk" for a discussion of duration matching.

Our privately placed fixed maturity securities, commercial mortgage loans and
real estate investments are generally less liquid than our publicly traded fixed
maturity securities. As of September 30, 2001, these asset classes represented
approximately 51% of the value of our consolidated invested assets.

Life insurance companies generally produce a positive cash flow from operations,
as measured by the amount by which cash inflows are adequate to meet benefit
obligations to policyholders and normal operating expenses as they are incurred.
The remaining cash flow is generally used to increase the asset base to provide
funds to meet the need for future policy benefit payments and for writing and
acquiring new business. It is important to match the investment portfolio
maturities to the cash flow demands of the type of annuity, investment or
insurance product being provided. Principal Life continuously monitors benefits,
surrenders and maturities to provide projections of future cash requirements. As
part of this monitoring process, Principal Life performs cash flow testing of
many of its assets and liabilities under various scenarios to evaluate the
adequacy of reserves. In developing its investment strategy, Principal Life
establishes a level of cash and securities which, combined with expected net
cash inflows from operations, maturities of fixed maturity investments and
principal payments on mortgage-backed securities, are believed adequate to meet
anticipated short-term and long-term benefit and expense payment obligations.
There can be no assurance that future experience regarding benefits and
surrenders will be similar to historic experience since withdrawal and surrender
levels are influenced by such factors as the interest rate environment and the
claims paying ability and financial strength ratings of Principal Life.

Principal Life takes into account asset-liability management considerations in
the product development and design process. Contract terms of 97% of Principal
Life's interest-sensitive products as of December 31, 2000, include surrender
and withdrawal provisions which mitigate the risk of losses due to early
withdrawals. These provisions generally do one or more of the following: limit
the amount of penalty-free withdrawals; limit the circumstances under which
withdrawals are permitted; or assess a surrender charge or market value
adjustment relating to the underlying assets. The market value adjustment
feature in Principal Life's fixed annuity products adjusts the surrender value
of a contract in the event of surrender prior to the end of the contract period
to protect Principal Life against losses due to higher interest rates at the
time of surrender.

47
The following  table  summarizes  Principal  Life's  statutory  liabilities  for
annuities and deposit funds by their contractual withdrawal provisions:
<TABLE>
<CAPTION>

As of
December 31,
2000
-------------------
(in millions)
<S> <C>
Statutory Liabilities for Annuities and Deposit Funds:
Not subject to discretionary withdrawal............................................ $ 17,813.8
Subject to discretionary withdrawal with adjustments:
Specified surrender charges at book value less surrender charge of 5% or more...... 670.9
Market value adjustments........................................................... 40,535.0
-------------------
Subtotal........................................................................ 59,019.7
Subject to discretionary withdrawal without adjustments............................ 2,138.1
-------------------
Total........................................................................... $ 61,157.8
===================
</TABLE>
International Operations

BT Financial Group required no infusions of capital for the nine months ended
September 30, 2001, and $59.3 million for the nine months ended September 30,
2000, to meet cash flow requirements. We do not anticipate making future capital
contributions. Primary sources of cash inflows for BT Financial Group are fee
revenues and interest spread earned on margin lending operations. Cash outflows
consist primarily of operating expenses.

Principal International is in a development or entry stage in several countries.
Historically, principal cash flow sources for Principal International have been
pension and annuity deposits, asset management fee revenues, administrative
services fee revenues, insurance premiums, income from investments, proceeds
from the sales or maturity of investments and short-term borrowings. Cash
outflows consist primarily of payment of benefits to policyholders and
beneficiaries, income and other taxes, current operating expenses, payments in
connection with investments acquired, and payments relating to policy and
contract surrenders, withdrawals, policy loans, interest expense and repayment
of short-term borrowings.

Principal International maintains investment strategies generally intended to
provide adequate funds to pay benefits without forced sales of investments.
Highly liquid, high quality short-term government securities and other liquid
investment grade fixed maturities are held to fund anticipated operating cash
outflows and development and maintenance expenses associated with new products
and technologies.

Principal International's operating companies monitor benefits, surrenders and
maturities to provide projections of future cash requirements. There can be no
assurance that future experience regarding benefits and surrenders will be
similar to historic experience since withdrawal and surrender levels are
influenced by factors such as the interest rate environment.

Our Brazilian and Chilean operations produced a positive cash flow from
operations in the first nine months of 2001 and in 2000. These cash flows have
been historically maintained at the local country level for strategic expansion
purposes. Our other international operations have required infusions of capital
of $29.7 million for the nine months ended September 30, 2001, to meet the cash
outflow requirements of those operations or to fund acquisitions. These other
operations are primarily in the start-up stage or are expanding in the short
term. Our capital funding of these operations is consistent with our long term
strategy to establish viable companies that can sustain future growth from
internally generated sources.

48
Investments

We had total consolidated assets as of September 30, 2001, of $84.0 billion, of
which $45.5 billion were invested assets. The rest of our total consolidated
assets are comprised primarily of separate account assets for which we do not
bear investment risk. Because we generally do not bear any investment risk on
assets held in separate accounts, the discussion and financial information below
does not include such assets. Of our invested assets, $44.3 billion were held by
our U.S. operations and the remaining $1.2 billion were held by our
International Asset Management and Accumulation segment.

U.S Investment Operations

Our U.S. invested assets are managed by Principal Capital Management, a
subsidiary of Principal Life. Our primary investment objective is to maximize
after-tax returns consistent with acceptable risk parameters. We seek to protect
policyholders' benefits by optimizing the risk/return relationship on an ongoing
basis, through asset/liability matching, reducing the credit risk, avoiding high
levels of investments that may be redeemed by the issuer, maintaining
sufficiently liquid investments and avoiding undue asset concentrations through
diversification. We are exposed to three primary sources of investment risk:

o credit risk, relating to the uncertainty associated with the continued
ability of a given obligor to make timely payments of principal and
interest;
o interest rate risk, relating to the market price and/or cash flow
variability associated with changes in market yield curves; and
o equity risk, relating to adverse fluctuations in a particular common stock.

Our ability to manage credit risk is essential to our business and our
profitability. We devote considerable resources to the credit analysis of each
new investment. We manage credit risk through industry, issuer and asset class
diversification. Our Investment Committee, appointed by our board of directors,
establishes all investment policies and reviews and approves all investments.
There are nine members on the Investment Committee, two of whom are members of
our board of directors. The remaining seven members are senior management
members representing various areas of our company.

Our Fixed Income Securities Committee, consisting of fixed income securities
senior management members, approves the credit rating for the fixed maturity
securities we purchase. Teams specializing in residential mortgage-backed
securities, commercial mortgage-backed securities and public below investment
grade securities monitor these investments. We establish a credit review list of
approved public issuers to provide an efficient way for our portfolio managers
to purchase liquid bonds for which credit review has already been completed.
Issuers remain on the list for 6 months unless removed by our analyst. The
analyst monitors issuers on the list on a continuous basis with a formal review
documented every six months.

Our Fixed Income Securities Committee also reviews private transactions on a
continuous basis to assess the quality ratings of our privately placed
investments. We regularly review our investments to determine whether we should
re-rate them, employing the following criteria:

o material declines in the issuer's revenues or margins;
o significant management or organizational changes;
o significant uncertainty regarding the issuer's industry;
o debt service coverage or cash flow ratios that fall below industry-specific
thresholds;
o violation of financial covenants; and
o other business factors that relate to the issuer.

A dedicated risk management team is responsible for centralized monitoring of
the commercial mortgage portfolio. We apply a variety of strategies to minimize
credit risk in our commercial mortgage loan portfolio. When considering the
origination of new commercial mortgage loans, we review the cash flow

49
fundamentals  of the  property,  make a physical  assessment  of the  underlying
security, conduct a comprehensive market analysis and compare against industry
lending practices. We use a proprietary risk rating model to evaluate all new
and a majority of existing loans within the portfolio. The proprietary risk
model is designed to stress projected cash flows under simulated economic and
market downturns. Our lending guidelines are designed to encourage 75% or less
loan-to-value ratios and a debt service coverage ratio of at least 1.2 times. We
analyze investments outside of these guidelines based on cash flow quality,
tenancy and other factors. From 1998 through September 30, 2001, the weighted
average loan-to-value ratio at origination for brick and mortar commercial
mortgages in our portfolio was in the 65%-68% range and debt service coverage
ratios at loan inception in the 1.6-1.7 times range.

We have limited exposure to equity risk in our common stock portfolio. Equity
securities accounted for only 2% of our U.S. invested assets as of September 30,
2001.

Our investment decisions and objectives are a function of the underlying risks
and product profiles of each primary business operation. In addition, we
diversify our product portfolio offerings to include products that contain
features that will protect us against fluctuations in interest rates. Those
features include adjustable crediting rates, policy surrender charges and market
value adjustments on liquidations. For further information on our management of
interest rate risk, see "Quantitative and Qualitative Disclosures about Market
Risk".

Overall Composition of U.S. Invested Assets

U.S. invested assets as of September 30, 2001, were predominantly of high
quality and broadly diversified across asset class, individual credit, industry
and geographic location. As shown in the following table, the major categories
of U.S. invested assets are fixed maturity securities and commercial mortgages.
The remainder is invested in real estate, equity securities and other assets. In
addition, policy loans are included in our invested assets. We combined our
invested assets in the closed block with invested assets outside the closed
block in view of the similar asset quality characteristics of the two
portfolios. The following discussion analyzes the composition of U.S. invested
assets, which includes $4,169.5 million in invested assets of the closed block
as of September 30, 2001, but excludes invested assets of the participating
separate accounts.
<TABLE>
<CAPTION>

U.S. Invested Assets
As of September 30, As of December 31,
------------------------ ------------------------
2001 2000
------------------------ ------------------------
Carrying % of Carrying % of
Amount Total Amount Total
------------ -------- ------------ --------
($ in millions)
<S> <C> <C> <C> <C>
Fixed maturity securities, available-for-sale
Public.......................................... $ 17,861.1 40% $ 14,263.6 35%
Private......................................... 11,643.5 26 11,611.4 28
Equity securities, available-for-sale............. 720.5 2 666.0 2
Mortgage loans
Commercial ..................................... 10,255.9 23 10,775.3 26
Residential..................................... 988.0 2 550.5 1
Real estate held for sale ........................ 611.7 2 695.4 2
Real estate held for investment................... 528.4 1 696.4 2
Policy loans...................................... 826.0 2 803.6 2
Other investments ................................ 842.4 2 681.2 2
------------ ----- ------------ -----
Total invested assets............................. $ 44,277.5 100% $ 40,743.4 100%
===== =====

Cash and cash equivalents......................... 47.9 750.1
------------ ------------

Total invested assets and cash ................... $ 44,325.4 $ 41,493.5
============ ============
</TABLE>

We actively manage public fixed maturity securities, including our portfolio of
residential mortgage-backed securities, in order to provide liquidity and
enhance yield and total return. Our residential mortgage-backed securities are

50
managed to ensure  that the  securities  we hold trade  close to or below par in
order to manage prepayment risk. This active management has resulted in the
realization of capital gains and losses with respect to such investments.

U.S. Investment Results

The yield on U.S. invested assets and on cash and cash equivalents, excluding
net realized gains and losses, was 7.3% and 7.4% for the three months ended
September 30, 2001, and 2000, respectively, and 7.5% and 7.4% for the nine
months ended September 30, 2001, and 2000, respectively.

51
The table  below  illustrates  the  yields  on  average  assets  for each of the
components of our investment portfolio for the three and nine months ended
September 30, 2001, and 2000:
<TABLE>
<CAPTION>

U.S. Invested Assets
Yields by Asset Type

As of or for the three months As of or for the nine months
ended September 30, ended September 30,
------------------------------------- --------------------------------------
2001 2000 2001 2000
----------------- ----------------- ----------------- -----------------
Yield Amount Yield Amount Yield Amount Yield Amount
----- --------- ----- --------- ----- --------- ----- ---------
($ in millions)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Fixed maturity securities,
available-for-sale
Gross investment income (1)... 7.5% $ 540.4 7.8% $ 457.1 7.6% $ 1,585.4 7.6% $ 1,332.5
Net realized capital losses... (0.4) (27.0) (0.1) (2.9) (0.5) (104.5) (0.6) (105.8)
--------- --------- --------- ---------
Total......................... $ 513.4 $ 454.2 $ 1,480.9 $ 1,226.7
========= ========= ========= =========
Ending assets (at carrying
value)...................... $29,504.6 $23,989.8 $29,504.6 $23,989.8
Equity securities,
available-for-sale
Gross investment income (1)... 4.6% $ 7.2 1.3% $ 2.1 2.7% $ 14.1 5.3% $ 27.9
Net realized capital gains
(losses).................... (2.5) (3.9) 7.5 12.0 (11.8) (61.5) 10.1 52.8
--------- --------- --------- ---------
Total......................... $ 3.3 $ 14.1 $ (47.4) $ 80.7
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 720.5 $ 630.7 $ 720.5 $ 630.7
Mortgage loans - Commercial
Gross investment income (1)... 7.4% $ 189.3 8.0% $ 239.8 7.8% $ 611.4 7.9% $ 728.3
Net realized capital gains
(losses).................... (0.2) (4.2) 0.1 2.3 0.1 10.7 - 2.7
--------- --------- --------- ---------
Total......................... $ 185.1 $ 242.1 $ 622.1 $ 731.0
========= ========= ========= =========
Ending assets (at carrying
value)...................... $10,255.9 $11,745.2 $10,255.9 $11,745.2
Mortgage loans - Residential
Gross investment income (1)... 7.8% $ 19.7 7.1% $ 9.1 8.4% $ 48.4 10.9% $ 46.5
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 19.7 $ 9.1 $ 48.4 $ 46.5
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 988.0 $ 487.9 $ 988.0 $ 487.9
Real estate
Gross investment income (1)... 8.8% $ 26.0 8.4% $ 43.8 13.3% $ 126.0 7.9% $ 129.1
Net realized capital gains
(losses).................... (0.4) (1.1) 3.2 16.5 (0.1) (1.4) 1.2 19.9
---------- --------- --------- ---------
Total....................... $ 24.9 $ 60.3 $ 124.6 $ 149.0
========== ========= ========= =========
Ending assets (at carrying
value)...................... $ 1,140.1 $ 2,019.7 $ 1,140.1 $ 2,019.7
Policy loans
Gross investment income (1)... 6.4% $ 13.2 6.7% $ 13.4 7.0% $ 42.6 6.8% $ 40.2
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 13.2 $ 13.4 $ 42.6 $ 40.2
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 826.0 $ 798.2 $ 826.0 $ 798.2
Cash and cash equivalents
Gross investment income (1)... 9.0% $ 3.2 0.6% $ 0.8 6.2% $ 18.6 3.7% $ 14.4
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 3.2 $ 0.8 $ 18.6 $ 14.4
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 47.9 $ 661.0 $ 47.9 $ 661.0
Other investments
Gross investment income (1)... 13.6% $ 27.6 17.9% $ 21.8 10.2% $ 58.5 11.6% $ 42.0
Net realized capital gains
(losses).................... (19.0) (38.7) (6.9) (8.4) (9.9) (56.4) 21.5 77.7
--------- --------- --------- ---------
Total......................... $ (11.1) $ 13.4 $ 2.1 $ 119.7
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 842.4 $ 448.4 $ 842.4 $ 448.4
Total before investment expenses
Gross investment income....... 7.5% $ 826.6 7.8% $ 787.9 7.8% $ 2,505.0 7.7% $ 2,360.9
Net realized capital gains
(losses).................... (0.7) (74.9) 0.2 19.5 (0.7) (213.1) 0.2 47.3
--------- --------- --------- ---------
Total......................... $ 751.7 $ 807.4 $ 2,291.9 $ 2,408.2
========= ========= ========= =========

Investment expenses............... 0.3% $ 28.2 0.3% $ 34.5 0.3% $ 81.2 0.3% $ 97.0
Net investment income............. 7.3% $ 798.4 7.4% $ 753.4 7.5% $ 2,423.8 7.4% $ 2,263.9
</TABLE>
- --------------------
(1) Yields, which are annualized for interim periods, are based on quarterly
average asset carrying values for the three months and nine months ended
September 30, 2001, and 2000.

52
Fixed Maturity Securities

We have classified all of our fixed maturity and equity securities as
available-for-sale. Accordingly, we mark such securities to market, with
unrealized gains and losses excluded from earnings and reported as a separate
component of other comprehensive income, net of deferred income taxes,
policyholder dividend obligation and an adjustment for the effect on deferred
policy acquisition costs that would have occurred had such gains and losses been
realized. We write down to fair value securities whose value is deemed other
than temporarily impaired. We record writedowns as realized losses included in
earnings and adjust the cost basis of such securities to fair value. The new
cost basis is not changed for subsequent recoveries in value.

Fixed maturity securities consist of short-term investments, publicly traded
debt securities, privately placed debt securities and small amounts of
redeemable preferred stock, and represented 66% of total U.S. invested assets as
of September 30, 2001, and 63% as of December 31, 2000. The fixed maturity
securities portfolio was comprised, based on carrying amount, of 61% in publicly
traded fixed maturity securities and 39% in privately placed fixed maturity
securities as of September 30, 2001, and 55% in publicly traded fixed maturity
securities and 45% in privately placed fixed maturity securities as of December
31, 2000. Included in the privately placed category as of September 30, 2001,
were $3.8 billion of securities eligible for resale to qualified institutional
buyers under Rule 144A under the Securities Act of 1933. Fixed maturity
securities were diversified by category of issuer as of September 30, 2001, and
December 31, 2000, as shown in the table below:
<TABLE>
<CAPTION>

U.S. Invested Assets
Fixed Maturity Securities by Type of Issuer

As of September 30, As of December 31,
2001 2000
------------------------- -------------------------
Carrying % of Carrying % of
Amount Total Amount Total
---------- -------- ---------- --------
($ in millions)
<S> <C> <C> <C> <C>
U.S. Treasury securities and obligations of U.S.
Government corporations and agencies............... $ 9.9 -% $ 21.3 -%
States and political subdivisions.................... 310.5 1 295.7 1
Non-U.S. governments................................. 637.9 2 604.3 2
Corporate - public................................... 12,372.2 42 8,740.8 34
Corporate - private.................................. 9,811.8 33 9,796.6 38
Mortgage-backed securities and other asset
backed securities.................................. 6,362.3 22 6,416.3 25
---------- -------- ---------- --------
Total fixed maturities.............................. $29,504.6 100% $25,875.0 100%
========== ======== ========== ========
</TABLE>

The international exposure in our U.S. invested assets totaled $3,955.3 million,
or 13%, of total fixed maturity securities, as of September 30, 2001, comprised
of corporate and foreign government fixed maturity securities. Of the $3,955.3
million as of September 30, 2001, investments totaled $1,050.0 million in the
United Kingdom, $731.2 million in the continental European Union, $520.4 million
in Asia, $426.1 million in South America, $340.6 million in Australia and $26.2
million in Japan. The remaining $860.8 million was invested in 15 other
countries. All international fixed maturity securities held by our U.S.
operations are either denominated in U.S. dollars or have been swapped into U.S.
dollar equivalents. Our international investments are analyzed internally by
country and industry credit investment professionals. We control concentrations
using issuer and country level exposure benchmarks, which are based on the
credit quality of the issuer and the country. Our investment policy limits total
international fixed maturity securities investments to 15% of total statutory
general account assets with a 4% limit in emerging markets. Exposure to Canada
is not included in our international exposure due to its treatment by the NAIC.
As of September 30, 2001, our investments in Canada totaled $714.1 million.

The Securities Valuation Office of the NAIC evaluates most of the fixed maturity
securities that we and other U.S. insurance companies hold. The Securities
Valuation Office evaluates the bond investments of insurers for regulatory
reporting purposes and assigns securities to one of six investment categories.

53
The NAIC Designations closely mirror the nationally recognized securities rating
organizations' credit ratings for marketable bonds. NAIC Designations 1 and 2
include bonds considered investment grade by such rating organizations. Bonds
are considered investment grade when rated "Baa3" or higher by Moody's, or
"BBB-" or higher by Standard & Poor's. NAIC Designations 3 through 6 are
referred to as below investment grade. Bonds are considered below investment
grade when rated "Ba1" or lower by Moody's, or "BB+" or lower by Standard &
Poor's.

The table below presents our total fixed maturity securities by NAIC Designation
and the equivalent ratings of the nationally recognized securities rating
organizations as of September 30, 2001, and December 31, 2000, as well as the
percentage, based on estimated fair value, that each designation comprises:
<TABLE>
<CAPTION>

U.S. Invested Assets
Total Fixed Maturity Securities by Credit Quality

As of September 30, 2001 As of December 31, 2000
------------------------------------- -------------------------------------
% of % of
Rating Total Total
NAIC Agency Amortized Carrying Carrying Amortized Carrying Carrying
Rating Equivalent Cost Amount Amount Cost Amount Amount
- ------ ------------------------ ------------ ----------- -------- ------------ ----------- --------
($ in millions)
<S> <C> <C> <C> <C> <C> <C> <C>
1 Aaa/Aa/A................ $ 14,837.4 $ 15,574.6 53% $ 14,185.3 $ 14,496.9 56%
2 Baa..................... 11,095.6 11,527.9 39 9,181.5 9,314.8 36
3 Ba...................... 1,793.1 1,746.8 6 1,603.0 1,560.6 6
4 B....................... 444.0 425.7 1 393.9 357.3 2
5 Caa and lower........... 85.1 56.9 - 101.0 68.0 -
6 In or near default...... 198.7 172.7 1 125.9 77.4 -
------------ ----------- -------- ----------- ----------- --------
Total public
fixed maturities........ $ 28,453.9 $ 29,504.6 100% $ 25,590.6 $ 25,875.0 100%
============ =========== ======== =========== =========== ========
</TABLE>

We believe that our long-term fixed maturity securities portfolio is well
diversified among industry types and between publicly traded and privately
placed securities. Each year we direct the majority of our net cash inflows into
investment grade fixed maturity securities. We typically invest up to 7% of
general account cash flow in below investment grade assets. While the general
account investment returns have improved due to the below investment grade asset
class, we manage its growth strategically by limiting it to 10% of the total
fixed maturity securities portfolio.

We invest in privately placed fixed maturity securities to enhance the overall
value of the portfolio, increase diversification and obtain higher yields than
are possible with comparable quality public market securities. Generally,
private placements provide broader access to management information,
strengthened negotiated protective covenants, call protection features and,
where applicable, a higher level of collateral. They are, however, generally not
freely tradable because of restrictions imposed by federal and state securities
laws and illiquid trading markets. As of September 30, 2001, the percentage,
based on estimated fair value, of total publicly traded and privately placed
fixed maturity securities that were investment grade with an NAIC Designation 1
or 2 was 92%.

54
The table  below  shows the  carrying  amount of our  corporate  fixed  maturity
securities by industry category, as well as the percentage of the total
corporate portfolio that each industry category comprises as of September 30,
2001, and December 31, 2000.
<TABLE>
<CAPTION>
U.S. Invested Assets
Corporate Fixed Maturity Securities Portfolio by Industry

As of September 30, As of December 31,
2001 2000
------------------------- -----------------------
Carrying % of Carrying % of
Amount Total Amount Total
----------- -------- ----------- --------
($ in millions)
<S> <C> <C> <C> <C>
Industry Class
Transportation and Public Utilities............ $ 7,339.9 33% $ 5,155.0 28%
Finance, Insurance and Real Estate............. 5,519.3 25 4,958.0 27
Manufacturing.................................. 4,989.1 23 4,524.8 24
Mining......................................... 1,648.0 7 1,432.9 8
Retail......................................... 1,205.6 5 1,091.1 6
Services....................................... 1,130.5 5 1,037.8 5
Public Administration.......................... 150.6 1 131.7 1
Construction................................... 116.1 1 130.2 1
Agriculture, Forestry and Fishing.............. 84.9 - 75.9 -
----------- -------- ----------- -------
Total.......................................... $ 22,184.0 100% $ 18,537.4 100%
=========== ======== =========== =======
</TABLE>


We held $6,362.3 million of mortgage-backed and asset-backed securities as of
September 30, 2001, and $6,416.3 million as of December 31, 2000. The table
below presents the types of mortgage-backed securities ("MBSs"), as well as
other asset-backed securities, held as of the dates indicated.

U.S. Invested Assets
Mortgage and Asset-Backed Securities


Carrying Amount Carrying Amount
As of September 30, As of December 31,
2001 2000
------------------- ------------------
(in millions)

Residential pass-through securities.... $ 3,245.8 $ 3,426.5
Commercial MBS......................... 1,743.2 1,403.4
Asset-backed securities................ 1,373.3 1,586.4
---------------- ----------------
Total MBSs and asset-backed securities. $ 6,362.3 $ 6,416.3
================ ================


We believe that it is desirable to hold residential mortgage-backed securities
due to their credit quality and liquidity as well as portfolio diversification
characteristics. Our portfolio is comprised of GNMA, FNMA and FHLMC pass-through
securities and is actively managed to ensure that the securities held are
trading close to or below par, in order to reduce risk of prepayments. As of
September 30, 2001, we held no collateralized mortgage obligations in our U.S.
invested asset portfolio.

Commercial mortgage-backed securities provide high levels of credit protection,
diversification, reduced event risk and enhanced liquidity. Commercial
mortgage-backed securities are predominantly comprised of rated large pool
securitizations that are individually and collectively diverse by property type,
borrower and geographic dispersion.

We purchase asset-backed securities, or ABS, to diversify the overall credit
risks of the fixed maturity securities portfolio and to provide attractive
returns. The principal risks in holding asset-backed securities are structural

55
and credit  risks.  Structural  risks  include  the  security's  priority in the
issuer's capital structure, the adequacy of and ability to realize proceeds from
the collateral and the potential for prepayments. Credit risks involve
issuer/servicer risk where collateral values can become impaired in the event of
servicer credit deterioration.

Our ABS portfolio is diversified both by type of asset and by issuer. We
actively monitor holdings of asset-backed securities to ensure that the risk
profile of each security improves or remains consistent. If we are not receiving
an adequate yield for the risk, relative to other investment opportunities, we
will attempt to sell the security. Prepayments in the ABS portfolio are, in
general, insensitive to changes in interest rates or are insulated to such
changes by call protection features. In the event that we are subject to
prepayment risk, we monitor the factors that impact the level of prepayment and
prepayment speed for those asset-backed securities. To the extent we believe
that prepayment risk increases, we may attempt to sell the security and reinvest
in another security that offers better yield relative to the risk. In addition,
we diversify the risks of asset-backed securities by holding a diverse class of
securities, which limits our exposure to any one security.

U.S. Invested Assets
Asset-Backed Securities by Type

Carrying Amount Carrying Amount
As of September 30, As of December 31,
2001 2000
------------------- --------------------
(in millions)

Credit Cards...................... $ 134.2 $ 220.0
Automobile receivables............ 56.9 72.2
Collateralized debt obligations... 536.6 579.1
Lease receivables................. 124.3 198.9
Consumer loans.................... 131.7 145.0
Other............................. 389.6 371.2
------------- --------------
Total asset-backed securities..... $ 1,373.3 $ 1,586.4
============= ==============

In accordance with our asset liability risk management techniques, we manage the
expected lives of U.S. invested assets to be similar to the lives of our
liabilities. Significant amounts of our liabilities have an expected life of six
years or less. Therefore, comparable amounts of assets have a similar expected
life. The amortized cost and estimated fair value of fixed maturity securities,
by contractual maturity dates, excluding scheduled sinking funds, as of
September 30, 2001, and December 31, 2000, as follows:
<TABLE>
<CAPTION>

U.S. Invested Assets
Fixed Maturity Securities by Contractual Maturity Dates

As of September 30, As of December 31,
2001 2000
------------------------ -----------------------
Amortized Carrying Amortized Carrying
Cost Amount Cost Amount
---------- ----------- ---------- ----------
(in millions)

<S> <C> <C> <C> <C>
Due in one year or less.............................. $ 1,249.4 $ 1,257.2 $ 1,093.6 $ 1,083.8
Due after one year through five years................ 11,159.5 11,541.8 9,691.0 9,687.7
Due after five years through ten years............... 5,557.1 5,764.5 5,058.0 5,135.6
Due after ten years.................................. 4,448.1 4,578.8 3,505.4 3,551.6
---------- ----------- ---------- ----------
Subtotal.......................................... 22,414.1 23,142.3 19,348.0 19,458.7
Mortgage-backed and other securities without a single
maturity date..................................... 6,039.8 6,362.3 6,242.6 6,416.3
---------- ----------- ---------- ----------
Total............................................. $ 28,453.9 $ 29,504.6 $ 25,590.6 $ 25,875.0
========== =========== ========== ==========
</TABLE>

56
We  monitor  any  decline in the credit  quality  of fixed  maturity  securities
through the designation of "problem securities", "potential problem securities"
and "restructured securities". We define problem securities in our fixed
maturity portfolio as securities: (i) as to which principal and/or interest
payments are in default or (ii) issued by a company that went into bankruptcy
subsequent to the acquisition of such securities. We define potential problem
securities in our fixed maturity portfolio as securities included on an internal
"watch list" for which management has concerns as to the ability of the issuer
to comply with the present debt payment terms and which may result in the
security becoming a problem or being restructured. The decision whether to
classify a performing fixed maturity security as a potential problem involves
significant subjective judgments by management as to the likely future industry
conditions and developments with respect to the issuer. We define restructured
securities in our fixed maturity portfolio as securities where a concession has
been granted to the borrower related to the borrower's financial difficulties
that would not have otherwise been considered. We determine that restructures
should occur in those instances where greater economic value will be realized
under the new terms than through liquidation or other disposition and may
involve a change in contractual cash flows.

The table below presents the total carrying amount of our fixed maturity
portfolio, as well as its problem, potential problem and restructured fixed
maturities:
<TABLE>
<CAPTION>

U.S. Invested Assets
Problem, Potential Problem and Restructured Fixed Maturities at Carrying Amount

As of September 30, As of December 31,
2001 2000
------------------- ------------------
($ in millions)

<S> <C> <C>
Total fixed maturity securities (public and private)............ $ 29,504.6 $ 25,875.0
============ ===========

Problem fixed maturity securities............................... $ 177.6 $ 79.0
Potential problem fixed maturity securities..................... 179.1 132.5
Restructured fixed maturity securities.......................... 103.1 48.6
------------ -----------

Total problem, potential problem and restructured fixed maturity
securities...................................................... $ 459.8 $ 260.1
============ ===========
Total problem, potential problem and restructured fixed maturity
securities as a percent of total fixed maturity securities...... 2% 1%
</TABLE>

Equity Securities

Our equity securities consist primarily of investments in common stocks. We
classify our investment in common stocks as available for sale and report them
at estimated fair value. We report unrealized gains and losses on common stocks
as a separate component of other comprehensive income, net of deferred income
taxes and an adjustment for the effect on deferred acquisition costs that would
have occurred if such gains and losses had been realized.

Investments in equity securities, totaled $720.5 million and $666.0 million,
which represented 2% of U.S. invested assets as of September 30, 2001, and
December 31, 2000, respectively. Investments in company-sponsored funds totaled
$438.2 million, or 61%, of our U.S. equity securities as of September 30, 2001.
These sponsored funds are intended to be marketed to our asset management
clients. Of company-sponsored funds, $293.0 million represented underlying
investments in publicly-traded equities, $139.7 million represented investments
in publicly-traded fixed income securities and $5.5 million in balanced funds
which represented investments in both publicly-traded equities and fixed income
securities as of September 30, 2001. The remaining balance of equity securities
is a mixture of public and private securities acquired for investment purposes
or which were acquired through equity participation features of below investment
grade bonds or through recoveries of defaulted securities.

57
Mortgage Loans

Mortgage loans comprised 25% of total U.S. invested assets as of September 30,
2001, and 27% as of December 31, 2000. Mortgage loans consist of commercial and
residential loans. Commercial mortgage loans comprised $10,255.9 million as of
September 30, 2001, and $10,775.3 million as of December 31, 2000, or 91% and
95%, of total mortgage loan investments, respectively. Residential mortgages
comprised $988.0 million and $550.5 million, or 9% and 5%, of total mortgage
loan investments as of September 30, 2001, and December 31, 2000, respectively.
Principal Residential Mortgage, Inc. and Principal Bank hold the majority of
residential loans. Principal Residential Mortgage, Inc. holds residential loans
as part of its securitization inventory and Principal Bank holds residential
loans to comply with federal thrift charter requirements.

On September 30, 2000, we completed a securitization of $598.0 million of
general account commercial loans comprised of 102 loans. We sold $578.4 million
of investment grade bonds into the market and we retained $28.7 million of
interest only bonds.

Commercial Mortgage Loans. Commercial mortgages play an important role in our
investment strategy by:

o providing strong risk adjusted relative value in comparison to other
investment alternatives;
o enhancing total returns; and
o providing strategic portfolio diversification.

As a result, we have focused on constructing a solid, high quality portfolio of
mortgages. Our portfolio is generally comprised of mortgages with conservative
loan-to-value ratios, high debt service coverages and general purpose property
types with a strong credit tenancy.

Our commercial loan portfolio consists of primarily non-recourse, fixed rate
mortgages on fully or near fully leased properties. The mortgage portfolio is
comprised of general-purpose industrial properties, manufacturing office
properties and credit oriented retail properties.

California accounted for 22% of our commercial mortgage loan portfolio as of
September 30, 2001. We are, therefore, exposed to potential losses resulting
from the risk of catastrophes, such as earthquakes, that may affect the region.
Like other lenders, we generally do not require earthquake insurance for
properties on which we make commercial mortgage loans. With respect to
California properties, however, we obtain an engineering report specific to each
property. The report assesses the building's design specifications, whether it
has been upgraded to meet seismic building codes and the maximum loss that is
likely to result from a variety of different seismic events. We also obtain a
report that assesses by building and geographic fault lines the amount of loss
our commercial mortgage loan portfolio might suffer under a variety of seismic
events.

58
The following is a summary of our commercial mortgage loans by property type and
geographic area as of September 30, 2001, and December 31, 2000.
<TABLE>
<CAPTION>

U.S. Invested Assets
Commercial Mortgage Loan Distribution by Type

As of September 30, As of December 31,
2001 2000
--------------------- ---------------------
Carrying % of Carrying % of
Amount Total Amount Total
---------- ----- ---------- -----
($ in millions)
<S> <C> <C> <C> <C>
Office........................ $ 3,352.3 32% $ 3,273.5 30%
Retail........................ 3,249.7 32 3,612.7 34
Industrial.................... 3,155.1 31 3,381.6 31
Apartments.................... 409.2 4 419.7 4
Mixed use/other............... 115.0 1 130.2 1
Hotel......................... 63.6 1 65.6 1
Valuation allowance........... (89.0) (1) (108.0) (1)
---------- ----- ---------- -----
Total...................... $ 10,255.9 100% $ 10,775.3 100%
========== ===== ========== =====
</TABLE>

<TABLE>
<CAPTION>


U.S. Invested Assets
Commercial Mortgage Loan Distribution by Region

As of September 30, As of December 31,
2001 2000
--------------------- ---------------------
Carrying % of Carrying % of
Amount Total Amount Total
---------- ----- ---------- -----
($ in millions)
<S> <C> <C> <C> <C>
Region:
Pacific......................... $ 2,648.1 26% $ 2,774.8 26%
South Atlantic.................. 2,389.6 23 2,630.5 24
Middle Atlantic................. 1,720.6 17 1,664.9 15
East North Central.............. 987.5 10 1,006.2 9
West South Central.............. 801.3 8 886.4 8
Mountain........................ 643.3 6 600.2 6
West North Central.............. 417.8 4 439.9 4
New England..................... 376.9 4 495.9 5
East South Central.............. 359.8 3 384.5 4
Valuation allowance............. (89.0) (1) (108.0) (1)
---------- ----- ---------- -----
Total........................ $ 10,255.9 100% $ 10,775.3 100%
========== ===== ========== =====
</TABLE>

59
The amortized cost of commercial  mortgage loans by contractual  maturity dates,
excluding scheduled sinking funds as of September 30, 2001, and December 31,
2000, are as follows:
<TABLE>
<CAPTION>

U.S. Invested Assets
Commercial Mortgage Loan Portfolio Maturity Profile

As of September 30, As of December 31,
2001 2000
------------------------ ------------------------
Amortized % of Amortized % of
Cost Total Cost Total
----------- -------- ----------- --------
($ in millions)
<S> <C> <C> <C> <C>
Due in one year or less.............. $ 882.5 9% $ 675.8 6%
Due after one year through five years 3,156.0 30 3,033.4 28
Due after five years through ten years 3,225.6 31 3,900.7 36
Due after ten years.................. 3,080.8 30 3,273.4 30
----------- -------- ----------- --------
Total............................. $ 10,344.9 100% $ 10,883.3 100%
=========== ======== =========== ========
</TABLE>

We actively monitor and manage our commercial mortgage loan portfolio.
Substantially all loans within the portfolio are analyzed regularly, based on a
proprietary risk rating cash flow model, in order to monitor the financial
quality of these assets and are internally rated. Based on ongoing monitoring,
mortgage loans with a likelihood of becoming delinquent are identified and
placed on an internal "watch list". Among criteria which would indicate a
potential problem are: imbalances in ratios of loan to value or contract rents
to debt service, major tenant vacancies or bankruptcies, borrower sponsorship
problems, late payments, delinquent taxes and loan relief/restructuring
requests.

We state commercial mortgage loans at their unpaid principal balances, net of
discount accrual and premium amortization, valuation allowances and writedowns
for impairment. We provide a valuation allowance for commercial mortgage loans
based on past loan loss experience and for specific loans considered to be
impaired. Mortgage loans are considered impaired when, based on current
information and events, it is probable that all amounts due according to the
contractual terms of the loan agreement may not be collected. When we determine
that a loan is impaired, we establish a valuation allowance for loss for the
excess of the carrying value of the mortgage loan over its estimated fair value.
Estimated fair value is based on either the present value of expected future
cash flows discounted at the loan's original effective interest rate, the loan's
observable market price or the fair value of the collateral. We record increases
in such valuation allowances as realized investment losses and, accordingly, we
reflect such losses in our consolidated results of operations. Such increases
(decreases) in valuation allowances aggregated $(19.0) million for the nine
months ended September 30, 2001, and $(9.8) million for the year ended December
31, 2000.

We review our mortgage loan portfolio and analyze the need for a valuation
allowance for any loan which is delinquent for 60 days or more, in process of
foreclosure, restructured, on the "watch list", or which currently has a
valuation allowance. We categorize loans which are delinquent, loans in process
of foreclosure and loans to borrowers in bankruptcy as "problem" loans.
Potential problem loans are loans placed on an internal "watch list" for which
management has concerns as to the ability of the borrower to comply with the
present loan payment terms and which may result in the loan becoming a problem
or being restructured. The decision whether to classify a performing loan as a
potential problem involves significant subjective judgments by management as to
the likely future economic conditions and developments with respect to the
borrower. We categorize loans for which the original terms of the mortgages have
been modified or for which interest or principal payments have been deferred as
"restructured" loans. We also consider matured loans that are refinanced at
below market rates as restructured.

60
We charge  mortgage loans deemed to be  uncollectible  against the allowance for
losses and credit subsequent recoveries to the allowance for losses. We maintain
the allowance for losses at a level management believes to be adequate to absorb
estimated probable credit losses. Management bases its periodic evaluation of
the adequacy of the allowance for losses on our past loan loss experience, known
and inherent risks in the portfolio, adverse situations that may affect the
borrower's ability to repay, the estimated value of the underlying collateral,
composition of the loan portfolio, current economic conditions and other
relevant factors. The evaluation is inherently subjective as it requires
estimating the amounts and timing of future cash flows expected to be received
on impaired loans that may change.

The table below represents our commercial mortgage valuation allowance for the
periods indicated:
<TABLE>
<CAPTION>

U.S. Invested Assets
Commercial Mortgage Valuation Allowance

As of September 30, As of December 31,
2001 2000
------------------- --------------------
($ in millions)
<S> <C> <C>
Beginning balance......................................... $ 108.0 $ 117.8
Provision................................................. 10.5 3.0
Release due to writedowns, sales and foreclosures......... (29.5) (12.8)
----------- -----------
Ending balance............................................ $ 89.0 $ 108.0
=========== ===========
Valuation allowance as % of carrying value before reserves 1% 1%
</TABLE>


The following table presents the carrying amounts of problem, potential problem
and restructured commercial mortgages relative to the carrying amount of all
commercial mortgages as of the dates indicated:
<TABLE>
<CAPTION>

U.S. Invested Assets
Problem, Potential Problem and Restructured Commercial Mortgages at Carrying Amount

As of September 30, As of December 31,
2001 2000
------------------- -------------------
($ in millions)
<S> <C> <C>
Total commercial mortgages ................................... $ 10,255.9 $ 10,775.3
============= =============

Problem commercial mortgages(1)............................... $ 21.0 $ 8.9
Potential problem commercial mortgages ....................... 67.1 58.9
Restructured commercial mortgages ............................ 40.8 92.6
------------- -------------
Total problem, potential problem and restructured
commercial mortgages .................................... $ 128.9 $ 160.4
============= =============
Total problem, potential problem and restructured commercial
mortgages as a percent of total commercial mortgages..... 1% 1%

</TABLE>

(1) Problem commercial mortgages included mortgage loans in foreclosure of $6.0
million as of December 31, 2000. There were no mortgage loans in
foreclosure as of September 30, 2001.

Equity Real Estate

We hold commercial equity real estate as part of our investment portfolio. As of
September 30, 2001, and December 31, 2000, the carrying amount of equity real
estate investment was $1,140.1 million and $1,391.8 million, or 3% and 4% of
U.S. invested assets, respectively. We own real estate, real estate acquired
upon foreclosure of commercial mortgage loans and interests, both majority owned
and non-majority owned, in real estate joint ventures. We continue to focus on a
long-term strategy of reducing our real estate equity portfolio.

61
Equity real estate is categorized as either "real estate held for investment" or
"real estate held for sale". Real estate held for investment totaled $528.4
million as of September 30, 2001, and $696.4 million as of December 31, 2000.
The carrying value of real estate held for investment is generally adjusted for
impairment whenever events or changes in circumstances indicate that the
carrying amount of the asset may not be recoverable. Such impairment adjustments
are recorded as realized investment losses and accordingly, are reflected in our
consolidated results of operations. For the nine months ended September 30,
2001, and the year ended December 31, 2000, there were no such impairment
adjustments.

The carrying amount of real estate held for sale as of September 30, 2001, and
December 31, 2000, was $611.7 million and $695.4 million, net of valuation
allowances of $17.4 million and $40.8 million, respectively. Once we identify a
real estate property to be sold and commence a plan for marketing the property,
we classify the property as held for sale. We establish a valuation allowance
subject to periodical revisions, if necessary, to adjust the carrying value of
the property to reflect the lower of its current carrying value or the fair
value, less associated selling costs.

We use research, both internal and external, to recommend appropriate product
and geographic allocations and changes to the equity real estate portfolio. We
monitor product, geographic and industry diversification separately and together
to determine the most appropriate mix.

Derivatives

We use various derivative financial instruments to manage our exposure to
fluctuations in interest rates, including interest rate futures and interest
rate swaps and swaptions. We use interest rate futures contracts to hedge
changes in interest rates subsequent to the issuance of an insurance liability,
such as a guaranteed investment contract, but prior to the purchase of a
supporting asset, or during periods of holding assets in anticipation of near
term liability sales. We use interest rate swaps primarily to more closely match
the interest rate characteristics of assets and liabilities. They can be used to
change the interest rate characteristics of specific assets and liabilities as
well as an entire portfolio. Occasionally, we will sell a callable liability or
a liability with attributes similar to a call option. In these cases, we will
use interest rate swaptions or similar products to hedge the risk of early
liability payment, thereby transforming the callable liability into a fixed term
liability.

We also seek to reduce call or prepayment risk arising from changes in interest
rates in individual investments. We limit our exposure to investments that are
prepayable without penalty prior to maturity at the option of the issuer, and we
require additional yield on these investments to compensate for the risk that
the issuer will exercise such option. An example of an investment we limit
because of the option risk is residential mortgage-backed securities. We assess
option risk in all investments we make and, when we take that risk, we price for
it accordingly.

Foreign currency risk is the risk that we will incur economic losses due to
adverse fluctuations in foreign currency exchange rates. This risk arises from
our international operations and foreign currency-denominated funding agreements
issued to non-qualified institutional investors in the international market. The
notional amount of our currency swap agreements associated with
foreign-denominated liabilities as of September 30, 2001, was $3,099.7 million.
We also have fixed maturity securities that are denominated in foreign
currencies. However, we use derivatives to hedge the foreign currency risk of
these funding agreements and securities. As of September 30, 2001, the fair
value of our foreign currency denominated fixed maturity securities was $334.5
million. We use currency swap agreements of the same currency to hedge the
foreign currency exchange risk related to these investments. The notional amount
of our currency swap agreements associated with foreign-denominated fixed
maturity securities as of September 30, 2001, was $379.0 million.

In conjunction with the interest rate swaps, interest rate swaptions and other
derivatives, we are exposed to counterparty risk, or the risk that counterparty
fails to perform the terms of the derivative contract. We actively manage this
risk by:

o establishing exposure limits which take into account non-derivative
exposure we have with the counterparty as well as derivative exposure;

62
o    performing  similar credit  analysis prior to approval on each  derivatives
counterparty that we do when lending money on a long-term basis;
o limiting exposure to AA- credit or better;
o conducting stress-test analysis to determine the maximum exposure created
during the life of a prospective transaction; and
o daily monitoring of counterparty credit ratings.

All new derivative counterparties are approved by the investment committee. We
believe the risk of incurring losses due to nonperformance by our counterparties
is remote and that such losses, if any, would not be material. Futures contracts
trade on organized exchanges and, therefore, effectively have no credit risk.

The notional amounts used to express the extent of our involvement in swap
transactions represent a standard measurement of the volume of our swap
business. Notional amount is not a quantification of market risk or credit risk
and it may not necessarily be recorded on the balance sheet. Notional amounts
represent those amounts used to calculate contractual flows to be exchanged and
are not paid or received, except for contracts such as currency swaps. Actual
credit exposure represents the amount owed to us under derivative contracts as
of the valuation date. The following tables present our position in, and credit
exposure to, derivative financial instruments as of September 30, 2001, and
December 31, 2000:
<TABLE>
<CAPTION>

U.S. Invested Assets
Derivative Financial Instruments

As of September 30, As of December 31,
2001 2000
------------------- ----------------------
Notional % of Notional % of
Amount Total Amount Total
--------- ------ --------- ------
($ in millions)

<S> <C> <C> <C> <C>
Foreign currency swaps.......................... $ 3,478.7 17% $ 2,745.0 26%
Interest rate floors............................ 2,550.0 12 2,450.0 23
Interest rate swaps............................. 3,188.6 15 2,391.5 23
Mortgage-backed forwards and options............ 8,312.5 40 1,898.3 18
Swaptions ...................................... 2,735.0 13 697.7 7
Call options.................................... 30.0 - 30.0 -
US treasury futures............................. 75.9 - 183.2 2
Currency forwards............................... 39.4 - 39.4 -
Forwards........................................ 153.1 1 - -
Principal Only swaps............................ 250.0 1 - -
Treasury rate guarantees........................ 191.0 1 60.0 1
--------- ------ --------- ------
Total........................................ $21,004.2 100% $10,495.1 100%
========= ====== ========= ======
</TABLE>

63
<TABLE>
<CAPTION>

U.S. Invested Assets
Derivative Financial Instruments

As of September 30, As of December 31,
2001 2000
------------------- ------------------
Credit % of Credit % of
Exposure Total Exposure Total
--------- ------ --------- -----
($ in millions)
<S> <C> <C> <C> <C>
Foreign currency swaps.......................... $ 40.2 10% $ 45.3 42%
Interest rate floors............................ 4.3 1 20.0 18
Interest rate swaps............................. 34.2 9 14.1 13
Call options.................................... 9.5 2 12.3 11
Swaptions ...................................... 8.0 2 11.8 11
Currency forwards............................... 9.9 3 5.5 5
Principal Only swaps............................ 0.7 - - -
Mortgage-backed forwards and options............ 284.2 73 - -
--------- ------ --------- -----
Total........................................ $ 391.0 100% $ 109.0 100%
========= ====== ========= =====
</TABLE>

Other Investments

Our other investments totaled $842.4 million as of September 30, 2001, compared
to $681.2 million as of December 31, 2000. Our investment in Coventry is
included in other investments as we accounted for it using the equity method. As
of September 30, 2001, our carrying value in Coventry was $139.4 million. Also
included in other investments is a $131.3 million investment in an Australian
hotel trust, which we acquired in connection with our acquisition of BT
Financial Group. With the adoption of SFAS 133 on January 1, 2001, derivatives
were reflected on our balance sheet and accounted for $152.1 million in other
investments as of September 30, 2001. The remaining investment assets include
leases and other private equity investments.

Securities Lending

The terms of our securities lending program, approved in 1999, allow us to lend
our securities to major brokerage firms. Our policy requires an initial minimum
of 102% of the fair value of the loaned securities as collateral. Although we
lend from time to time during the financial reporting quarters, we had no
securities on loan as of December 31, 2000. Our securities on loan as of
September 30, 2001, had a fair value of $347.1 million.

International Investment Operations

As of September 30, 2001, our international investment operations consist of the
investments of Principal International and BT Financial Group and comprise $1.2
billion in invested assets, which primarily represent the assets of Principal
International. Principal Capital Management works with each Principal
International affiliate to develop investment policies and strategies that are
consistent with the products they offer. Due to the regulatory constraints in
each country, each company maintains its own investment policies which are
approved by Principal Capital Management. Each international affiliate is
required to submit a compliance report relative to its strategy to Principal
Capital Management. A credit committee comprised of Principal Capital Management
employees and international affiliate company chief investment officer's review
each corporate credit annually. In addition, employees from our U.S. operations
who serve on the credit committee currently hold investment positions in two of
our international affiliates. Principal Capital Management provides annual
credit approval training to Principal International personnel.

64
Overall Composition of International Invested Assets

As shown in the table below, the major categories of international invested
assets as of September 30, 2001, and December 31, 2000, were fixed maturity
securities and residential mortgage loans:
<TABLE>
<CAPTION>

International Invested Assets

As of September 30, As of December 31,
2001 2000
------------------- ------------------
Carrying % of Carrying % of
Amount Total Amount Total
----------- ----- ---------- -----
($ in millions)
<S> <C> <C> <C> <C>
Fixed maturity securities, available-for-sale
Public......................................... $ 844.9 68% $ 948.6 70%
Private........................................ 52.6 4 16.3 1
Equity securities, available-for-sale............. 43.8 4 76.9 6
Mortgage loans
Residential.................................... 165.9 13 166.9 12
Real estate held for investment................... 7.3 1 8.7 1
Other investments ................................ 128.4 10 129.8 10
---------- ----- --------- -----
Total invested assets............................. $ 1,242.9 100% $ 1,347.2 100%
========== ===== ========== =====

Cash and cash equivalents......................... 183.2 176.5
----------- ----------

Total invested assets and cash ................... $ 1,426.1 $ 1,523.7
=========== ==========
</TABLE>

International Investment Results

The yield on international invested assets and on cash and cash equivalents,
excluding net realized gains and losses, was 9.0% and 6.6% for the three months
ended September 30, 2001, and 2000, respectively, and 8.3% and 6.6% for the nine
months ended September 30, 2001, and 2000, respectively.

65
The table below illustrates the yields on average assets for each of the
components of our investment portfolio for the three and nine months ended
September 30, 2001, and 2000:
<TABLE>
<CAPTION>

International Invested Assets
Yields by Asset Type

As of or for the three months As of or for the nine months
ended September 30, ended September 30,
------------------------------------ ------------------------------------
2001 2000 2001 2000
---------------- ---------------- ---------------- ----------------
Yield Amount Yield Amount Yield Amount Yield Amount
----- --------- ----- --------- ----- --------- ----- ---------
($ in millions)
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Fixed maturity securities,
available-for-sale
Gross investment income (1)... 10.1% $ 21.8 6.7% $ 15.3 9.2% $ 64.2 7.2% $ 47.8
Net realized capital gains
(losses).................... (1.1) (2.3) - (0.1) (0.5) (3.4) 0.5 3.7
--------- --------- --------- ---------
Total......................... $ 19.5 $ 15.2 $ 60.8 $ 51.5
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 897.5 $ 913.3 $ 897.5 $ 913.3
Equity securities,
available-for-sale
Gross investment income (1)... 1.9% $ 0.2 0.5% $ 0.1 0.4% $ 0.2 0.7% $ 0.5
Net realized capital gains.... 1.9 0.2 8.6 1.9 2.0 0.9 1.9 1.3
--------- --------- --------- ---------
Total......................... $ 0.4 $ 2.0 $ 1.1 $ 1.8
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 43.8 $ 85.0 $ 43.8 $ 85.0
Mortgage loans - Residential
Gross investment income (1)... 8.7% $ 3.7 8.7% $ 3.1 10.3% $ 12.9 8.8% $ 8.0
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 3.7 $ 3.1 $ 12.9 $ 8.0
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 165.9 $ 150.6 $ 165.9 $ 150.6
Real estate
Gross investment income (1)... 5.2% $ 0.1 3.9% $ 0.1 8.3% $ 0.5 5.4% $ 0.4
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 0.1 $ 0.1 $ 0.5 $ 0.4
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 7.3 $ 10.0 $ 7.3 $ 10.0
Cash and cash equivalents
Gross investment income (1)... 3.8% $ 1.5 4.3% $ 2.2 3.7% $ 5.0 3.9% $ 5.7
Net realized capital gains
(losses).................... - - - - - - - -
--------- --------- --------- ---------
Total......................... $ 1.5 $ 2.2 $ 5.0 $ 5.7
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 183.2 $ 187.3 $ 183.2 $ 187.3
Other investments
Gross investment income (1)... 12.0% $ 3.6 13.7% $ 4.2 9.7% $ 9.4 9.4% $ 11.2
Net realized capital gains
(losses).................... (12.7) (3.8) (1.3) (0.4) (43.5) (42.1) 0.1 0.1
--------- --------- --------- ---------
Total......................... $ (0.2) $ 3.8 $ (32.7) $ 11.3
========= ========= ========= =========
Ending assets (at carrying
value)...................... $ 128.4 $ 120.5 $ 128.4 $ 120.5
Total before investment expenses
Gross investment income....... 9.1% $ 30.9 6.8% $ 25.0 8.3% $ 92.2 6.7% $ 73.6
Net realized capital gains
(losses).................... (1.7) (5.9) 0.4 1.4 (4.0) (44.6) 0.5 5.1
--------- --------- --------- ---------
Total......................... $ 25.0 $ 26.4 $ 47.6 $ 78.7
========= ========= ========= =========

Investment expenses............... 0.1% $ 0.2 0.1% $ 0.5 0.1% $ 0.9 0.1% $ 1.5
Net investment income............. 9.0% $ 30.7 6.6% $ 24.5 8.3% $ 91.3 6.6% $ 72.1
</TABLE>
- --------------------
(1) Yields, which are annualized for interim periods, are based on quarterly
average asset carrying values for the three months and nine months ended
September 30, 2001, and 2000.

66
Fixed Maturity Securities

Fixed maturity securities consist primarily of publicly traded debt securities
and represented 72% of total international invested assets as of September 30,
2001, and 71% as of December 31, 2000. Fixed maturity securities were
diversified by type of issuer as of September 30, 2001, and for the year ended
December 31, 2000, as shown in the following table:
<TABLE>
<CAPTION>

International Invested Assets
Fixed Maturity Securities by Type of Issuer

As of September 30, As of December 31,
2001 2000
-------------------- -------------------
Carrying % of Carrying % of
Amount Total Amount Total
-------- ----- -------- -----
($ in millions)
<S> <C> <C> <C> <C>
U.S. Treasury securities and obligations of U.S.
Government corporations and agencies.............. $ 0.5 -% $ 1.8 -%
Non-U.S. governments................................. 317.0 35 313.6 32
Corporate - public................................... 304.3 34 376.5 39
Corporate - private.................................. 52.6 6 16.3 2
Mortgage-backed securities and other asset
backed securities................................. 223.1 25 256.7 27
-------- ----- -------- -----
Total fixed maturities............................... $ 897.5 100% $ 964.9 100%
======== ===== ======== =====
</TABLE>

The fixed maturity securities held by the international operations have not been
rated by external agencies and cannot be presented in a comparable rating agency
equivalent.

The issuers of the majority of our fixed maturity corporate securities are
mainly banks and are categorized in the finance, insurance and real estate
category as shown in the table below:
<TABLE>
<CAPTION>

International Invested Assets
Corporate Fixed Maturities Portfolio by Industry

As of September 30, As of December 31,
2001 2000
------------------- ------------------
Carrying % of Carrying % of
Amount Total Amount Total
-------- ----- -------- -----
($ in millions)
<S> <C> <C> <C> <C>
Industry Class
Transportation and public utilities..... $ 41.4 12% $ 100.6 26%
Finance, insurance and real estate...... 175.1 49 240.3 61
Manufacturing........................... 15.8 4 13.6 3
Mining.................................. - - - -
Services................................ 49.7 14 11.8 3
Retail.................................. 30.7 9 26.2 7
Public administration................... 0.1 - - -
Construction............................ 44.1 12 0.3 -
------- ----- ------- -----
Total................................... $ 356.9 100% $ 392.8 100%
======= ===== ======= =====
</TABLE>

The international operations held $223.1 million of residential pass-through
securities as of September 30, 2001, and $256.7 million as of December 31, 2000.

67
The amortized  cost and estimated fair value of fixed  maturity  securities,  by
contractual maturity dates excluding scheduled sinking funds, as of September
30, 2001, and December 31, 2000, were as follows:
<TABLE>
<CAPTION>

International Invested Assets
Fixed Maturity Securities by Contractual Maturity Dates

As of September 30, As of December 31,
2001 2000
------------------------ -------------------------
Amortized Carrying Amortized Carrying
Cost Amount Cost Amount
--------- -------- --------- --------
(in millions)
<S> <C> <C> <C> <C>
Due in one year or less.............................. $ 82.0 $ 82.0 $ 31.6 $ 29.2
Due after one year through five years................ 91.7 93.5 91.8 95.3
Due after five years through ten years............... 193.9 196.7 215.6 217.2
Due after ten years.................................. 311.5 302.2 356.4 366.5
--------- -------- --------- --------
Subtotal.......................................... 679.1 674.4 695.4 708.2
Mortgage-backed and other securities without a single
maturity date..................................... 218.4 223.1 253.5 256.7
--------- -------- --------- --------
Total............................................. $ 897.5 $ 897.5 $ 948.9 $ 964.9
========= ======== ========= ========
</TABLE>

Equity Securities

Our equity securities represented 4% of international invested assets as of
September 30, 2001, and 6% as of December 31, 2000. Our equity securities
consisted of $30.6 million in mutual funds and $13.2 million in common stock as
of September 30, 2001.

Residential Mortgage Loans

Our Chilean operations originate residential mortgage loans. Residential
mortgage loans comprised $165.9 million, or 13%, of international invested
assets as of September 30, 2001, and $166.9 million, or 12%, as of December 31,
2000.

Derivatives

Our use of derivative instruments includes foreign currency swaps, interest rate
swaps and currency forwards. The following tables present our position in, and
credit exposure to, derivative financial instruments as of September 30, 2001,
and December 31, 2000.

International Invested Assets
Derivative Financial Instruments

As of September 30, As of December 31,
2001 2000
-------------------- ---------------------
Notional % of Notional % of
Amount Total Amount Total
-------- ----- -------- -----
($ in millions)

Foreign currency swaps... $ 693.6 40% $ 665.0 39%
Interest rate swaps...... 665.0 38 665.0 39
Currency forwards........ 380.0 22 380.0 22
-------- ----- -------- -----
Total................. $1,738.6 100% $1,710.0 100%
======== ===== ======== =====

68
International Invested Assets
Derivative Financial Instruments

As of September 30, As of December 31,
2001 2000
-------------------- -------------------
Credit % of Credit % of
Exposure Total Exposure Total
-------- ----- -------- -----
($ in millions)

Interest rate swaps...... $ 72.7 37% $ 39.1 42%
Foreign currency swaps... 57.2 29 28.4 30
Currency forwards........ 67.4 34 26.2 28
-------- ----- -------- -----
Total................. $ 197.3 100% $ 93.7 100%
======== ===== ======== =====

Other Investments

Our other investments totaled $128.4 million as of September 30, 2001, compared
to $129.8 million as of December 31, 2000. Of the $128.4 million, $35.5 million
is related to subordinated notes in BT Financial Group's margin lending program,
$37.7 million represents our investments in unconsolidated subsidiaries in
Brazil, Japan and India, $19.5 million represents BT Financial Group's
investment in unit trusts, $35.3 million represents other invested assets from
our Chilean operations and $0.4 million represents other invested assets from
our Mexican operations.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market Risk Exposures and Risk Management

Market risk is the risk that we will incur losses due to adverse fluctuations in
market rates and prices. Our primary market risk exposure is to changes in
interest rates, although we also have exposures to changes in equity prices and
foreign currency exchange rates.

The active management of market risk is an integral part of our operations. We
manage our overall market risk exposure within established risk tolerance ranges
by using the following approaches:

o rebalance our existing asset or liability portfolios;
o control the risk structure of newly acquired assets and liabilities; or
o use derivative instruments to modify the market risk characteristics of
existing assets or liabilities or assets expected to be purchased.

Interest Rate Risk

Interest rate risk is the risk that we will incur economic losses due to adverse
changes in interest rates. Our exposure to interest rate risk stems largely from
our substantial holdings of guaranteed fixed rate liabilities in our U.S. Asset
Management and Accumulation segment.

We seek to earn returns on investments that enhance our ability to offer
competitive rates and prices to customers while contributing to attractive and
stable profits and long-term capital growth. Accordingly, our investment
decisions and objectives are a function of the underlying risks and product
profiles of each primary business operation. In addition, we diversify our
product portfolio offerings to include products that contain features that will
protect us against fluctuations in interest rates. Those features include
adjustable crediting rates, policy surrender charges and market value
adjustments on liquidations.

We manage the interest rate risk inherent in our assets relative to the interest
rate risk inherent in our liabilities. One of the measures we use to quantify

69
this  exposure is  duration.  Duration  measures the change in the fair value of
assets and liabilities for given changes in interest rates. For example, if
interest rates increase by a hypothetical 100 basis points, the fair value of an
asset with a duration of 5 years is expected to decrease in value by
approximately 5%.

To calculate duration, we project asset and liability cashflows. These cashflows
are discounted to a net present value basis using a spot yield curve, which is a
blend of the spot yield curves for each of the asset types in the portfolio.
Duration is calculated by re-calculating these cashflows and redetermining the
net present value based upon an alternative level of interest rates, and
determining the percentage change in fair value.

As of September 30, 2001, the difference between the asset and liability
durations on our primary duration managed portfolio was -0.12 years. This
duration gap indicates that as of this date the sensitivity of the fair value of
our assets to interest rate movements is less than that of the fair value of our
liabilities. Our goal is to minimize the duration gap. Currently, our guidelines
dictate that total duration gaps between the asset and liability portfolios must
be within 0.25 years. The value of the assets in this portfolio was $24,691.7
million as of September 30, 2001.

We also manage interest rate risk by employing a partial duration analysis. With
this technique, the yield curve is dissected into various term components and a
partial duration is calculated for each. Each partial duration represents the
potential change in fair value of the asset or liability to interest rate shift
in rates in the applicable component of the yield curve. We minimize potential
volatility in the fair value of surplus of Principal Life as a result of changes
in the yield curve by managing each partial duration gap between the assets and
liabilities within established guidelines.

With respect to our primary duration managed portfolio, we use several methods
to correct any potential total or partial duration gaps that are outside of our
established risk tolerance ranges. We can rebalance the existing asset or
liability portfolios or we can redirect new asset purchases until the asset
portfolio is better aligned with the liabilities and our duration gaps are back
within their limits. If a more expedient correction is desired, another method
we use is forward interest rate swaps. These swaps are designed to move duration
exposure from one specific point on the yield curve to another, and are an
efficient way to quickly shift the partial and total duration profile of the
asset portfolio so that duration gaps and hence interest rate risk is minimized.

For products such as whole life insurance, term life insurance and single
premium deferred annuities, the liability cashflow is less predictable, and a
duration-matching strategy is less reliable and manageable. We do, however, try
to manage the duration of these portfolios. For these products, we manage
interest rate risk based on a modeling process that considers the target average
life, maturities, crediting rates and assumptions of policyholder behavior. As
of September 30, 2001, the weighted-average difference between the asset and
liability durations on these portfolios was 1.2 years. This duration gap
indicates that as of this date the sensitivity of the fair value of our assets
to interest rate movements is greater than that of the fair value of our
liabilities. We attempt to monitor this duration gap consistent with our overall
risk/reward tolerances. The value of the assets in these portfolios was
$12,470.8 million as of September 30, 2001.

We also have a block of participating general account pension business that
passes the actual investment performance of the assets to the customer. The
investment strategy of this block is to maximize investment return to the
customer on a "best efforts" basis, and there is little or no attempt to manage
the duration of this portfolio since there is little or no interest rate risk.
The value of the assets in these portfolios was $2,463.4 million as of September
30, 2001.

70
Using the  assumptions  and data in effect as of September 30, 2001, we estimate
that a 100 basis point immediate, parallel increase in interest rates decreases
the net fair value of our portfolio by $120.1 million. The following table
details the estimated changes by risk management strategy:

As of
Risk Management September 30, 2001 Net Fair Value
Strategy Value of Total Assets Change
- ------------------------------ ---------------------- --------------
(in millions)

Primary duration-managed...... $ 24,691.7 $ 28.6
Duration-monitored............ 12,470.8 (148.7)
Non duration-managed.......... 2,463.4 -
---------------------- --------------
Total...................... $ 39,625.9 $ (120.1)
====================== ==============

Our selection of a 100 basis point immediate, parallel increase or decrease in
interest rates is a hypothetical rate scenario we use to demonstrate potential
risk. While a 100 basis point immediate, parallel increase does not represent
our view of future market changes, it is a near term reasonably possible
hypothetical change that illustrates the potential impact of such events. While
these fair value measurements provide a representation of interest rate
sensitivity, they are based on our portfolio exposures at a point in time and
may not be representative of future market results. These exposures will change
as a result of ongoing portfolio transactions in response to new business,
management's assessment of changing market conditions and available investment
opportunities.

We are also exposed to interest rate risk in our Mortgage Banking segment. We
manage this risk by striving to balance our loan origination and loan servicing
operations, the two of which are generally counter-cyclical. In addition, we use
various financial instruments, including derivatives contracts, to manage the
interest rate risk specifically related to committed loans in the pipeline and
mortgage servicing rights. The overall objective of our interest rate risk
management policies is to offset changes in the values of these items resulting
from changes in interest rates. We do not speculate on the direction of interest
rates in our management of interest rate risk.

We manage interest rate risk on our mortgage loan pipeline by buying and selling
mortgage-backed securities in the forward markets, over-the-counter options on
mortgage-backed securities, U.S. Treasury futures contacts and options on
futures contracts. We also use interest rate floors, futures contracts, options
on futures contracts, swaps and swaptions in hedging a portion of our portfolio
of mortgage servicing rights from prepayment risk associated with changes in
interest rates.

We measure pipeline interest rate risk exposure by adjusting the at-risk
pipeline in light of the theoretical optionality of each applicant's rate/price
commitment. The at-risk pipeline, which consists of closed loans and rate locks,
is then refined at the product type level to express each product's sensitivity
to changes in market interest rates in terms of a single current coupon MBS
duration. Suitable hedges are selected and a similar methodology applied to this
hedge position. We limit our risk exposure by requiring that the net position
value not change by more than $10.0 million given an instantaneous change in the
benchmark MBS price of +/- 2.5%. This price sensitivity analysis is performed at
least once daily. The value of the loans in the pipeline as of September 30,
2001, was $6.8 billion. Due to the impact of our hedging activities, we estimate
that a 100 basis point immediate parallel increase in the interest rates
decreases the September 30, 2001, net position value by $36.0 million.

The financial risk associated with our mortgage servicing operations is the risk
that the market value of the servicing asset falls below its GAAP book value. To
measure this risk, we analyze each servicing risk tranche's GAAP book value in
relation to the then current market value for similar servicing rights. We
perform this valuation using option-adjusted spread valuation techniques applied
to each risk tranche. We produce tranche market values at least monthly.

The market value of the servicing asset declines as interest rates decrease due
to possible mortgage loan servicing rights impairment that may result from
increased current and projected future prepayment activity. The change in value

71
of the servicing  asset due to interest rate  movements is reduced by the use of
financial instruments, including derivative contracts, that increase in
aggregate value when interest rates decline. We recently shifted our servicing
hedge portfolio from U.S. Treasury related instruments to London Inter-Bank
Offer Rate hedges, including swaps and swaptions. Based on values as of
September 30, 2001, a 100 basis point parallel decrease in interest rates
produces a $162.0 million decline in value of the servicing asset of our
Mortgage Banking segment, due to the impact of these hedging vehicles and the
current differences between current market values and GAAP book values.

Cash Flow Volatility. Cash flow volatility arises as a result of several
factors. One is the inherent difficulty in perfectly matching the cash flows of
new asset purchases with that of new liabilities. Another factor is the inherent
cash flow volatility of some classes of assets and liabilities. In order to
minimize cash flow volatility, we manage differences between expected asset and
liability cash flows within pre-established guidelines.

We also seek to minimize cash flow volatility by restricting the portion of
securities with redemption features held in our invested asset portfolio. These
asset securities include redeemable corporate securities, mortgage-backed
securities or other assets with options that, if exercised, could alter the
expected future cash inflows. In addition, we limit sales liabilities with
features such as puts or other options that may change the cash flow profile of
the liability portfolio.

Derivatives. We use various derivative financial instruments to manage our
exposure to fluctuations in interest rates, including interest rate swaps,
Principal Only swaps, interest rate floors, swaptions, U.S. Treasury futures,
Treasury rate guarantees and mortgage-backed forwards and options. We use
interest rate futures contracts and mortgage-backed forwards to hedge changes in
interest rates subsequent to the issuance of an insurance liability, such as a
guaranteed investment contract, but prior to the purchase of a supporting asset,
or during periods of holding assets in anticipation of near term liability
sales. We use interest rate swaps and Principal Only swaps primarily to more
closely match the interest rate characteristics of assets and liabilities. They
can be used to change the interest rate characteristics of specific assets and
liabilities as well as an entire portfolio. Occasionally, we will sell a
callable liability or a liability with attributes similar to a call option. In
these cases, we will use interest rate swaptions or similar products to hedge
the risk of early liability payment thereby transforming the callable liability
into a fixed term liability.

We also seek to reduce call or prepayment risk arising from changes in interest
rates in individual investments. We limit our exposure to investments that are
prepayable without penalty prior to maturity at the option of the issuer, and we
require additional yield on these investments to compensate for the risk that
the issuer will exercise such option. An example of an investment we limit
because of the option risk is residential mortgage-backed securities. We assess
option risk in all investments we make and, when we assume such risk, we seek to
price for it accordingly to achieve an appropriate return on our investments.

In conjunction with the interest rate swaps, interest rate swaptions and other
derivatives, we are exposed to counterparty risk, or the risk that counterparty
fails to perform the terms of the derivative contract. We actively manage this
risk by:

o establishing exposure limits which take into account non-derivative
exposure we have with the counterparty as well as derivative exposure;
o performing similar credit analysis prior to approval on each derivatives
counterparty that we do when lending money on a long-term basis;
o limiting exposure to AA- credit or better;
o conducting stress-test analysis to determine the maximum exposure created
during the life of a prospective transaction; and
o daily monitoring of counterparty credit ratings.

All new derivative counterparties are approved by the investment committee. We
believe the risk of incurring losses due to nonperformance by our counterparties
is remote and that such losses, if any, would not be material. Futures contracts
trade on organized exchanges and, therefore, effectively have no credit risk.

72
The table below shows the interest rate sensitivity of our derivatives  measured
in terms of fair value. These exposures will change as a result of ongoing
portfolio and risk management activities.
<TABLE>
<CAPTION>

As of September 30, 2001
------------------------------------------------------------------------
Fair Value (no accrued interest)
------------------------------------------
Weighted
Notional Average Term -100 Basis +100 Basis
Amount (Years) Point Change No Change Point Change
---------- ------------ ------------ ---------- ------------
($ in millions)

<S> <C> <C> <C> <C> <C>
Interest rate swaps................ $ 3,853.6 5.70(1) $ (131.1) $ (49.6) $ (14.2)
Principal Only swaps............... 250.0 2.31(1) 21.5 0.1 (20.7)
Interest rate floors............... 2,550.0 4.75(2) 77.6 80.8 (43.0)
U.S. Treasury futures.............. 75.9 0.25(3) (0.3) - 0.2
Swaptions.......................... 2,735.0 1.88(4) 123.2 106.3 (75.2)
Treasury rate guarantees........... 191.0 0.10(5) (14.4) (4.6) 5.2
Forwards........................... 153.1 1.94(5) 7.2 (1.5) (8.7)
Mortgage-backed forwards and options 8,312.5 0.17(5) (98.1) 938.1 127.2
---------- ------------ ---------- ------------
Total........................... $ 18,121.1 $ (14.4) $ 1,069.6 $ (29.2)
========== ============ ========== ============
</TABLE>

(1) Based on maturity date of swap.
(2) Based on maturity date of floor.
(3) Based on maturity date.
(4) Based on option date of swaption.
(5) Based on settlement date.

We use U.S. treasury features to manage our over/under commitment position, and
our position in these contracts changes daily.

Debt Issued and Outstanding. As of September 30, 2001, the aggregate fair value
of debt was $1,434.5 million. A 100 basis point, immediate, parallel decrease in
interest rates would increase the fair value of debt by approximately $71.3
million.
<TABLE>
<CAPTION>

As of September 30, 2001
-----------------------------------------------
Fair Value (no accrued interest)
-----------------------------------------------
-100 Basis +100 Basis
Point Change No Change Point Change
------------ ----------- ------------
(in millions)

<S> <C> <C> <C>
7.95% notes payable, due 2004................. $ 223.3 $ 217.7 $ 212.2
8.2% notes payable, due 2009.................. 544.1 512.5 483.3
7.875% surplus notes payable, due 2024........ 213.1 198.3 182.7
8% surplus notes payable, due 2044............ 108.7 97.6 87.9
Non-recourse mortgages and notes payable...... 146.3 138.1 130.5
Other mortgages and notes payable............. 270.3 270.3 270.3
------------ ----------- ------------
Total long-term debt....................... $ 1,505.8 $ 1,434.5 $ 1,366.9
============ =========== ============
</TABLE>

Equity Risk

Equity risk is the risk that we will incur economic losses due to adverse
fluctuations in a particular common stock. As of September 30, 2001, the fair
value of our equity securities was $764.3 million. A 10% decline in the value of
the equity securities would result in an unrealized loss of $76.4 million.

We also have indirect equity risk exposure with respect to BT Financial Group
margin lending operations. Under the terms of this financing arrangement, BT

73
Financial Group margin lending  operations  allow retail clients and independent
financial advisors on behalf of clients, within limits approved by senior
management, to borrow funds from BT Financial Group to invest in an approved
list of securities and mutual fund investments which serve as security for the
loan. The risk of loan default increases as the value of the underlying
securities declines. This risk is actively managed through the use of margin
calls on loans when the underlying securities fall below established levels.
Overall, the margin lending portfolio is limited to a ratio of borrowed funds to
market value of securities of 60%. On November 30, 1999, BT Financial Group
margin lending operations securitized its margin lending portfolio with Westpac
Banking Corporation, an Australian bank. Under the terms of this financing, BT
Financial Group margin lending operations are required to allocate capital equal
to approximately 8% of the outstanding borrowed amount, as a cushion for loan
defaults. As of September 30, 2001, the margin lending portfolio was $507.3
million, or A$1,027.7 million, while the ratio of borrowed funds to market value
of securities was 48%, below that of the maximum allowed.

Foreign Currency Risk

Foreign currency risk is the risk that we will incur economic losses due to
adverse fluctuations in foreign currency exchange rates. This risk arises from
our international operations and foreign currency-denominated funding agreements
issued to non-qualified institutional investors in the international market. The
notional amount of our currency swap agreements associated with
foreign-denominated liabilities as of September 30, 2001, was $3,099.7 million.
We also have fixed maturity securities that are denominated in foreign
currencies. However, we use derivatives to hedge the foreign currency risk, both
interest payments and the final maturity payment, of these funding agreements
and securities. As of September 30, 2001, the fair value of our foreign currency
denominated fixed maturity securities was $334.5 million. We use currency swap
agreements of the same currency to hedge the foreign currency exchange risk
related to these investments. The notional amount of our currency swap
agreements associated with foreign-denominated fixed maturity securities as of
September 30, 2001, was $379.0 million. With regard to our international
operations, we attempt to do as much of our business as possible in the
functional currency of the country of operation. At times, however, we are
unable to do so, and in these cases, we use foreign exchange derivatives to
hedge the resulting risks.

Additionally, we utilize foreign currency swaps related to $665.0 million of
private notes issued in connection with our acquisition of BT Financial Group.
Currently the interest payments related to these notes are serviced through
operating cash flows of our Australian operations. By utilizing the foreign
currency and interest rate swaps, the impact of Australian and U.S. dollar
exchange rate fluctuations have a minimal effect on our ability to rely on the
cash flows of our Australian operations to service the interest and principal
payments related to the notes.

We estimate that as of September 30, 2001, a 10% immediate unfavorable change in
each of the foreign currency exchange rates to which we are exposed would result
in no change to the net fair value of our foreign currency denominated
instruments identified above, including the currency swap agreements. The
selection of a 10% immediate unfavorable change in all currency exchange rates
should not be construed as a prediction by us of future market events, but
rather as an illustration of the potential impact of such an event. Our largest
individual currency exposure is to fluctuations between the Australian dollar
and the U.S. dollar.

Effects of Inflation

We do not believe that inflation, in the United States or in the other countries
in which we operate, has had a material effect on our consolidated operations
over the past five years. In the future, however, we may be affected by
inflation to the extent it causes interest rates to rise.

74
PART II - OTHER INFORMATION

Item 1. - Legal Proceedings

We are regularly involved in litigation, both as a defendant and as a plaintiff
but primarily as a defendant. Litigation naming us as a defendant ordinarily
arises out of our business operations as a provider of medical insurance, life
insurance, annuities and residential mortgages. In addition, state regulatory
bodies, such as state insurance departments, the SEC, the National Association
of Securities Dealers, Inc., the Department of Labor and other regulatory bodies
regularly make inquiries and conduct examinations or investigations concerning
our compliance with, among other things, insurance laws, securities laws, ERISA
and laws governing the activities of broker-dealers. Recently, companies in the
life insurance business have faced extensive claims, including class-action
lawsuits, alleging improper life insurance sales practices. Principal Life is
currently a defendant in two purported class-action lawsuits alleging improper
sales practices. We have reached an agreement in principle to settle both of
those lawsuits. The settlement has received court approval. We have established
reserves at a level we believe sufficient to cover the cost of the settlement. A
number of persons and entities who were eligible to be class members have
excluded themselves from the class (or "opted out"), as the law permits them to
do. We have been notified that some of those who opted out from the class will
file lawsuits and make claims similar to those addressed by the settlement.
Similar opt-out lawsuits have been brought against other life insurance
companies as a result of settlement of similar class-action lawsuits. Defense of
these lawsuits may cause us to incur significant costs. At this time, we are not
able to estimate the number of such lawsuits that may be filed, the costs of
defending the lawsuits or whether our defense will be successful.

A lawsuit was filed on September 27, 2001, in the United States District Court
for the Northern District of Illinois, seeking damages and other relief on
behalf of a putative class of policyholders based on allegations that the plan
of conversion of Principal Mutual Holding Company from a mutual insurance
holding company into a stock company violates the United States Constitution.
The action is captioned Esther L. Gayman v. Principal Mutual Holding Company, et
al. We believe that there are meritorious defenses to the plaintiff's claims and
we intend to vigorously contest all of the plaintiff's claims. We are not
presently aware of any other lawsuits challenging the plan of conversion. There
can be no assurance, however, that additional lawsuits will not be commenced.

While we cannot predict the outcome of any pending or future litigation,
examination or investigation, we do not believe that any pending matter will
have a material adverse effect on our business, financial condition or results
of operations.

Item 2. - Changes in Securities and Use of Proceeds

The effective date of our registration statement on Form S-1, as amended (File
No. 333-62558), relating to the IPO of our common stock was October 22, 2001. A
total of 100.0 million shares of our common stock were sold to an underwriting
syndicate on October 23, 2001. In addition, the underwriters exercised their
over-allotment options to purchase an additional 15.0 million shares, effective
November 9, 2001. The lead managing underwriters for the U.S. offering were
Goldman, Sachs & Co., Credit Suisse First Boston Corporation, Merrill Lynch,
Pierce, Fenner & Smith Incorporated, Salomon Smith Barney Inc., Banc of America
Securities LLC, Bear, Stearns & Co. Inc., A.G. Edwards & Sons, Inc., Fox-Pitt,
Kelton Inc., J.P. Morgan Securities Inc., Lehman Brothers Inc., Samuel A.
Ramirez & Company, Inc., and UBS Warburg LLC. ABN AMRO Rothschild, BNP Paribas,
Commerzbank Aktiengesellschaft and Credit Lyonnais also served as underwriters
for the international offering.

The IPO commenced on October 23, 2001, at a price of $18.50 per share and
terminated upon the sale of all of the 115.0 million shares of common stock that
were registered (including 15.0 million shares sold pursuant to the
underwriters' over-allotment options). The IPO resulted in gross proceeds of
$2,127.5 million, including $277.5 million of gross proceeds attributable to the
underwriters' exercise of the over-allotment options. We incurred total
estimated offering expenses of $108.8 million, including $92.6 million of
underwriting discounts and commissions, and an estimated $16.2 million of other
expenses. Estimated net proceeds to the Company equaled $2,018.7 million, of
which an estimated $324.9 million was retained by Principal Financial Group,
Inc. for working capital, payment of dividends, and other general corporate
purposes. An estimated $1,693.8 million was contributed to Principal Life
Insurance Company principally to fund demutualization compensation to

75
policyholders  in the form of  policy  credits  and cash,  and to cover  certain
expenses related to the demutualization. In connection with the IPO, the Company
did not make any payments, directly or indirectly, to any director or officer of
the Company, or, to the Company's knowledge, any of their associates, other than
as demutualization compensation payable to policyholders pursuant to the plan of
conversion, or to any person owning ten percent or more of any class of our
equity securities, or (except as set forth in the preceding sentence) to any
affiliates of the Company.

In addition to the shares of our common stock distributed in the IPO, many
policyholders entitled to receive compensation in the demutualization will
receive shares of our common stock distributed in connection with the
demutualization, as well as cash or policy credits as compensation for
extinguishment of their membership interests in Principal Mutual Holding
Company. Shares received by policyholders as demutualization compensation are
exempt from registration pursuant to Section 3(a)(10) of the Securities Act of
1933, as amended. None of Principal Financial Group, Inc., Principal Financial
Services, Inc. or Principal Life will receive any proceeds from the issuance of
our common stock to policyholders entitled to receive compensation in the
demutualization for the extinguishment of their membership interests in
Principal Mutual Holding Company or to the policy credits separate account.

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

a. Exhibits

Exhibit
Number Description
2.1 Plan of Conversion*
3.1 Form of Amended and Restated Certificate of Incorporation of
Principal Financial Group, Inc. (included in Exhibit 2.1)*
3.2 Form of By-Laws of Principal Financial Group, Inc. (included in
Exhibit 2.1)*
4.1 Form of Certificate for the Common Stock of Principal Financial Group,
Inc., par value $0.01 per share*
4.2 Form of Stockholder Rights Agreement*
10.1 Principal Financial Group, Inc. Stock Incentive Plan*
10.2 Principal Financial Group Long-Term Performance Plan*
10.3 Principal Financial Group Incentive Pay Plan (PrinPay), amended and
restated effective January 1, 2001*
10.4 Principal Financial Group, Inc. Directors Stock Plan*
10.5 Principal Select Savings Excess Plan*
10.6 Supplemental Executive Retirement Plan for Employees*
10.7 Employment Agreement, dated as of May 19, 2000, among Principal
Mutual Holding Company, Principal Financial Group, Inc.,
Principal Financial Services, Inc., Principal Life Insurance
Company and J. Barry Griswell*
10.8 Change-of-Control Supplement and Amendment to Employment Agreement,
dated as of October 19, 2000, among Principal Mutual Holding
Company, Principal Financial Group, Inc., Principal Financial
Services, Inc., Principal Life Insurance Company and J. Barry
Griswell*
10.9 Form of Principal Mutual Holding Company and Principal Life
Insurance Company Change of Control Employment Agreement (Tier
One Executives) among Principal Mutual Holding Company, Principal
Financial Group, Inc., Principal Financial Services, Inc.,
Principal Life Insurance Company and an Executive*
10.10 Fiscal Agency Agreement, dated as of August 25, 1999, among
Principal Financial Group (Australia) Holdings Pty Limited,
Principal Financial Services, Inc. and U.S. Bank Trust National
Association*

* Previously filed as an exhibit to Principal Financial Group, Inc.'s
Registration Statement on Form S-1, as amended (Commission File No.
333-62558).

b. Reports on Form 8-K

None

76
SIGNATURE



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.



PRINCIPAL FINANCIAL GROUP, INC.

Dated: November 19, 2001 By /s/ Michael H. Gersie
--------------------------------------------

Michael H. Gersie
Executive Vice President and
Chief Financial Officer

Duly Authorized Officer, Principal Financial
Officer, and Chief Accounting Officer


77