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

                             FORM 10-K

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

For the fiscal year ended DECEMBER 31, 1996    Commission File Number 1-6028

                   LINCOLN NATIONAL CORPORATION
      (Exact name of registrant as specified in its charter)

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

       200 East Berry Street, Fort Wayne, Indiana 46802-2706
            (Address of principal executive offices)

       Registrant's telephone number         (219) 455-2000

    SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                Name of exchanges on
        Title of each class                       which registered    
Common Stock (Without Par Value)              New York, Chicago, Pacific,
                                                London and Tokyo  

Common Share Purchase Rights                  New York, Chicago and Pacific
                                             
$3.00 Cumulative Convertible Preferred        New York and Chicago
  Stock, Series A (Without Par Value)

8.75% Cumulative Quarterly Income             New York  
  Preferred Securities, Series A*

8.35% Trust Originated Preferred              New York
  Securities, Series B*

*Issued by Lincoln National Capital I and Lincoln National Capital II,       
respectively.  Payments of distributions and payments on liquidation or       
redemption are guaranteed by Lincoln National Corporation. 

         SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                              None

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 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 [ x ]     No [   ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K. [ x ]

As of February 28, 1997, 103,181,135 shares of common stock were outstanding.
The aggregate market value of such shares (based upon the closing price of
these shares on the New York Stock Exchange) held by nonaffiliates was
approximately $5,997,400,000.

Select materials from the Proxy statement for the Annual meeting of 
Shareholders, scheduled for May 15, 1997, have been incorporated by reference
into Part III of this Form 10-K.

The exhibit index to this report is located on page 83.

                         Page 1 of 345   

  -2-

                   Lincoln National Corporation 

                         Table of Contents
                                                                         Page

PART I

Item  1.    Business

      A.  General Description ----------------------------------   3

      B.  Description of Business Segments:
          Life Insurance and Annuities -------------------------   3
          Reinsurance ------------------------------------------   4
          Property-Casualty ------------------------------------   5
          Investment Management --------------------------------   5

      C.  Other Matters:
          Regulation -------------------------------------------   5
          Miscellaneous ----------------------------------------   6
          Property-Casualty Liability for Claims Information ---   6

Item  2.  
         Properties --------------------------------------------   7

Item  3. 
         Legal Proceedings -------------------------------------   8

Item  4.  
         Submission of Matters to a Vote of Security Holders ---   8

PART II

Item  5. 
         Market for Registrant's Common Equity and Related
         Stockholder Matters -----------------------------------   8

Item  6.           
         Selected Financial Data -------------------------------   9

Item  7.
         Management's Discussion and Analysis of Financial
         Condition and Results of Operations -------------------  10

Item  8. 
         Financial Statements and Supplementary Data -----------  35 

Item  9.
         Changes in and Disagreements with Accountants on 
         Accounting and Financial Disclosures ------------------  68

PART III

Item 10.  
         Directors and Executive Officers of the Registrant ----  69

Item 11. 
         Executive Compensation --------------------------------  70

Item 12. 
         Security Ownership of Certain Beneficial Owners and
         Management --------------------------------------------  70

Item 13. 
         Certain Relationships and Related Transactions --------  70

PART IV

Item 14. 
          Exhibits, Financial Statement Schedules and Reports
          on Form 8-K ------------------------------------------  71

Index to Exhibits ----------------------------------------------  83

Signatures -----------------------------------------------------  84


  -3-

PART I

Item 1.  Business

Lincoln National Corporation ("LNC") is a holding company.  Through subsidiary
companies, LNC operates multiple insurance and investment management
businesses.  LNC is the 42nd largest (based on assets) U.S. corporation (1995
Fortune 500 Rankings, April 1996).  Operations are divided into four business
segments, 1) Life Insurance and Annuities, 2) Reinsurance 3) Property-Casualty
and 4) Investment Management.  The Investment Management segment was added in
April of 1995 following the acquisition of Delaware Management Holdings, Inc.
(see note 12 to the consolidated financial statements on page 67).  Prior to
the sale of 71% of its direct writer of employee life-health coverages in the
first quarter of 1994, LNC operated in a business segment entitled Employee
Life-Health Benefits.  After the sale, the earnings from the 29% minority
interest retained were included in "Other Operations" as described below. 
Although one of the subsidiaries held by LNC was formed as early as 1905, LNC
itself was formed in 1968.  LNC is an Indiana corporation with its principal
office at 200 East Berry Street, Fort Wayne, Indiana 46802-2706.  As of
December 31, 1996, there were 230 persons on the staff of LNC.  Total
employment of Lincoln National Corporation at December 31, 1996 on a
consolidated basis was 10,320.

Although acquisition and disposition activity has occurred during the past
five years, none of it has involved all or predominately all of a business
segment except as described above.

Numeric presentations showing revenues, pre-tax income, and assets for LNC's 
major business segments and other operations in which LNC engages through its
subsidiaries are included in this report as part of the consolidated financial
statements (see note 9 to the consolidated financial statements on page 64). 
The LNC "Other Operations" category includes the financial data for an
unconsolidated affiliate (subsequent to the first quarter of 1994 and prior to
the sale of this holding in October of 1995) engaged in the employee life-
health benefits business, certain other operations that are not directly
related to the business segments and unallocated corporate items (i.e.,
corporate investment income, interest expense on short-term and long-term
borrowings and unallocated corporate overhead expenses).

Following is a brief description of the four business segments:


1.  Life Insurance and Annuities

The primary companies within this business segment are The Lincoln National
Life Insurance Company ("Lincoln Life"); First Penn-Pacific Life Insurance
Company ("First Penn"); Lincoln Life & Annuity Company of New York ("LLANY");
Lincoln National (UK), plc; and American States Life Insurance Company.

Lincoln Life, an Indiana corporation headquartered in Fort Wayne, Indiana, is
the 4th largest U.S. stockholder-owned life insurance company, based on
revenues, (1995 Fortune Rankings of 50 Largest Life Insurance Companies by
Revenues, April 1996) and the 12th largest, based on assets, (Best's Review
Life-Health Edition, September 1996).  A network of 38 life insurance
agencies, independent life insurance brokers, insurance agencies located
within financial institutions and specifically trained employees sells fixed
annuities, variable annuities, pension products, universal life insurance,
variable universal life insurance and other individual insurance coverages in
most states of the United States.  The distribution network includes
approximately 1,675 career agents, 16,100 brokers and access to 57,100
stockbrokers and financial planners.

 -4-

First Penn is an Indiana Corporation headquartered in Oakbrook Terrace,
Illinois.  Its universal life and deferred annuity products are distributed
through stockbrokers, financial planners, banks and personal producing general
agents.  It also manufactures universal life, term life and deferred annuity
products for Lincoln Life for distribution through its career agents and
banks.  These products are marketed in most states of the United States. 

LLANY is a New York company, headquartered in Syracuse, New York.  This
company was formed and licensed prior to the completion of the purchase of the
tax-qualified annuity business from UNUM Corporation's affiliates (see note 12
to the consolidated financial statements on page 67).  LLANY also offers other
types of annuities, pension and insurance products within the state of New
York.

Lincoln National (UK), headquartered in Gloucester, England, is licensed to do
business throughout the United Kingdom.  The principal products produced by
this operation, unit-linked life and pension products, are similar to U.S.
produced variable life products.  The distribution network includes
approximately 1,700 sales representatives.  Lincoln National (UK) is the   
8th largest writer of unit-linked new business premiums in the UK for 1995
(Money Management Magazine-New Business Trends, June 1996).

American States Life is an Indiana Corporation, headquartered in Indianapolis. 
Its products, principally universal life and term insurance, are marketed
through independent agencies that also offer property-casualty insurance in
most states of the United States.

Other companies within this segment include various general business
corporations that support the segment's sales, service and administrative
efforts and a 49% ownership in a Mexican partnership known as Aseguradora
InverLincoln.

Approximately 5,000 employees are involved in this business segment.


2.  Reinsurance

This segment offers a broad range of risk management products and services to
insurance companies, HMOs, self-funded employers and other primary market risk
accepting organizations throughout the United States and economically
attractive international markets.  Marketing efforts are conducted primarily
through the efforts of a reinsurance sales staff.  Some business is presented
by reinsurance intermediaries and brokers.  The reinsurance organization is
one of the leading life-health reinsurers worldwide measured on gross
premiums, net of ceded (LNC Report and Swiss Re Survey, April 1996). 

The primary companies within this business segment are Lincoln National
Reassurance Company ("LNRAC"), Lincoln National Health & Casualty Insurance
Company ("LNH&C"), Lincoln Life, Lincoln National Reinsurance Company Ltd
(Bermuda) and Lincoln National Reinsurance Company Ltd (Barbados).  LNRAC and
Lincoln Life offer reinsurance programs for individual life, group life, group
medical, disability income, personal accident and annuity products to U.S. and
international clients.  LNH&C offers group medical products and services on
both a direct and reinsurance basis.  The insurance companies in Bermuda and
Barbados offer specialized reinsurance programs for life, health and annuity
business.  They also offer funded cover programs to property-casualty carriers
in the U.S. and select international markets.
   
Other companies in this business segment include various general business
corporations that support the segment's sales, service and administration
efforts.  

Approximately 680 employees are involved in this business segment.

 -5-

3.  Property-Casualty

Property-casualty insurance includes both personal lines (auto, homeowners
multi-peril and other) and commercial lines (business owners policies, auto,
multi-peril, workers' compensation, general liability and other).

Most of LNC's property-casualty business is conducted through American States
Financial Corporation and its subsidiaries ("American States"), headquartered
in Indianapolis.  These companies operate multi-line property-
casualty insurance businesses in most states of the United States.  American
States adopted a realignment plan in October of 1995 (see note 12 to the
consolidated financial statements on page 67).  Upon completion American
States will operate through four regional offices rather than through 20
divisional offices.  The regional offices have broad authority for
underwriting, agency contracting, marketing and claims settlement for most
lines of business.  The distribution network involves approximately 4,800
independent agencies.  Following the sale of a 16.7% minority interest of
American States in the second quarter of 1996, the earnings for this segment
have been shown net of amounts attributable to the minority interest
shareholders.

Another company within this business segment, not owned by American States, is
Linsco Reinsurance Company.  This company is involved in servicing a closed
block of business.

Approximately 3,370 employees are involved in this business segment.


4.  Investment Management

The companies within this business segment include Lincoln National
Investments, Inc. ("LNI"), Lincoln National Investment  Companies, Inc.
("LNIC"), Delaware Management Holdings, Inc. ("Delaware"), Lincoln Investment
Management, Inc. ("Lincoln Investment"), Lynch & Mayer, Inc. ("L&M") and
Vantage Global Advisors, Inc. ("Vantage").  LNI and LNIC are intermediate
level holding companies that own the operating companies within this segment. 
The operating companies provide a variety of asset management services to
institutional and retail customers including other insurance companies,
pension plans, college endowment funds, individuals and trusts.  These
companies serve as investment advisor to approximately 600 pension funds and
other institutional accounts; act as investment manager/national distributor
and shareholder services agent for 49 registered, open-end funds; and serve as
investment manager for four  registered, closed-end funds.

Approximately 1,030 employees are involved in this business segment.


LNC's insurance subsidiaries protect themselves against losses greater than
the amount they are willing to retain on any one risk or event by purchasing
reinsurance from unaffiliated insurance companies (see note 7 to the
consolidated financial statements on page 58).  

All businesses LNC is involved in are highly competitive due to the market
structure and the large number of competitors. 

At the end of 1995, the latest year for which data is available, there were
more than 1,700 life insurance companies in the United States.  Lincoln Life
was among the 20 largest stock and mutual life insurance companies in the
United States based on revenues (1995 Fortune Ranking of 50 Largest U.S. Life
Insurance Companies by Revenues, April 1996).

At the end of 1995, the latest year for which data is available, there were
more than 1,100 groups and unaffiliated individual companies selling property
and casualty insurance.  LNC's group of companies writing property-casualty
insurance ranked 31st in net written premiums for 1995 (A.M. Best Aggregates
and Averages, August 1996) among all such groups and companies.

 -6-

The business of LNC's Life Insurance and Annuities, Reinsurance and Property-
Casualty business segments, in common with those of other insurance companies,
is subject to regulation and supervision by the states, territories and
countries in which they are licensed to do business. The laws of these
jurisdictions generally establish supervisory agencies with broad
administrative powers relative to granting and revoking licenses to transact
business, regulating trade practices, licensing agents, prescribing and
approving policy forms, regulating premium rates for some lines of business,
establishing reserve requirements, regulating competitive matters, prescribing
the form and content of financial statements and reports, regulating the type
and amount of investments permitted and prescribing minimum levels of capital. 
The ability to continue an insurance business is dependent upon the
maintenance of the licenses in the various jurisdictions.

LNC's Investment Management segment, in common with other investment
management groups, is subject to regulation and supervision by the Securities
and Exchange Commission, National Association of Securities Dealers and
jurisdictions of the states, territories and foreign countries in which they
are licensed to do business.

Because of the nature of the insurance and investment management businesses,
there is no single customer or group of customers upon whom the business is
dependent.  Factors such as backlog, raw materials, patents (including
trademarks, licenses, franchises and any other concessions held) or
environmental impact do not have a material effect upon such businesses. 
However, within LNC's Reinsurance segment, Lincoln National Risk Management,
Inc., does hold a patent for "The Method and Apparatus for Evaluating a
Potentially Insurable Risk" and markets multiple knowledge-based underwriting
products that rely on this product.  While generally the businesses in which
LNC's subsidiaries operate are not considered seasonal businesses, claims and
expenses for the property-casualty segment tend to be higher for periods of
severe or inclement weather.  LNC does not have a separate unit that conducts
market research.  Research activities related to new products or services, or
the improvement of existing products or services, are conducted within the
business segments.  Expenses related to such activities are not material. 
Also, sales are not dependent upon select geographic areas.  LNC has foreign
operations that are significant in relationship to the consolidated group (see
note 9 to the consolidated financial statements on page 65).       

Liabilities for claims and claim expenses for the Property-Casualty 
segment are estimated at the end of each accounting period using case-basis
evaluations and statistical projections.  These liabilities include estimates
for the ultimate cost of claims that have been 1) reported but not settled and
2) incurred but not yet reported.  A provision for inflation is implicitly
considered in the estimated liability as the development of the estimated
liability is based on historical data which reflects past inflation and on
other factors which are judged to be appropriate modifiers of past experience. 
Adjustments to previously established estimates are reflected in current
operating results, along with initial estimates for claims arising within the
current accounting period.  

A reconciliation of the beginning-of-year and end-of-year liability for claims
and claim expenses is included in this report as part of the financial
statements (see note 5 to the consolidated financial statements on page 51).

The liability for claims and claim expenses included in this report is shown
on a basis prescribed by generally accepted accounting principles ("GAAP"). 
Such liabilities differ from that reported to state insurance regulators.  A
reconciliation of the GAAP liability and the corresponding liability reported
to state insurance regulators is as follows:

December 31                            (in millions)        1996         1995
                                                                   
Liability reported to state insurance regulators ---    $2,342.9     $2,443.4
Increase (decrease) related to:
Estimated salvage and subrogation recoveries -------       (37.1)       (37.1)
Amount recoverable from reinsurers -----------------       179.8        189.0
  Liability reported on a GAAP basis ---------------    $2,485.6     $2,595.3

The table on page 7 shows the development of the estimated liability for claim
and claim expenses for the ten-year period prior to 1996.  Each column shows
the liability as originally estimated and cumulative data on payments and re-
estimated liabilities for that accident year and all prior accident years.   

 -7-

Amounts are reflected net of reinsurance recoverable for all years.  The
resulting redundancy (deficiency) is also a cumulative amount for that year
and all prior years.  Conditions and trends that have affected the development
of these liabilities in the past may not necessarily recur in the future.  
Therefore, it would not be appropriate to use this cumulative history in the
projection of future performance.

Analysis of Combined Property-Casualty Claims and Claim Expense Development.

December 31 (in millions)
    1986   1987   1988   1989   1990   1991   1992   1993   1994   1995  1996

Liability for unpaid claims and claim expenses, net of reinsurance
recoverable:

  $1,730 $2,020 $2,372 $2,669 $2,246 $2,502 $2,673 $2,585 $2,499 $2,406 $2,306

Liability re-estimated as of: (First column represents number of years later)

 1 1,692  1,984  2,347  2,690  2,258  2,549  2,634  2,506  2,474  2,363    --
 2 1,753  1,990  2,382  2,718  2,303  2,571  2,607  2,553  2,483
 3 1,790  2,026  2,403  2,767  2,384  2,563  2,686  2,611
 4 1,833  2,054  2,443  2,847  2,403  2,673  2,772
 5 1,863  2,104  2,538  2,869  2,522  2,774
 6 1,910  2,199  2,551  2,986  2,624
 7 2,003  2,210  2,604  3,067
 8 2,012  2,311  2,670
 9 2,113  2,363
10 2,151       

Cumulative redundancy (deficiency)
    (421)  (343)  (298)  (398)  (378)  (272)   (99)   (26)    16     43    -- 

Change in cumulative amount
      --     78     45   (100)    20    106    173     73     42     27   (43)
 
Cumulative amount of liability paid through:
(First column represents number of years later)

 1   571    649    750  1,430*   809    839    849    728    689    649    --
 2   935  1,012  1,650* 1,862  1,253  1,325  1,294  1,156  1,093
 3 1,160  1,568* 1,875  2,088  1,542  1,596  1,581  1,434
 4 1,508* 1,700  1,996  2,255  1,709  1,796  1,773
 5 1,593  1,776  2,095  2,355  1,839  1,934
 6 1,647  1,840  2,154  2,439  1,935
 7 1,694  1,877  2,157  2,503
 8 1,721  1,914  2,202
 9 1,751  1,950
10 1,781

*Includes the release of reserves for National Reinsurance Corporation due to  
 the sale of that company during April 1990.  The reserves released for LNC's  
 period of ownership of National Re were $241 million, $386 million, $526      
 million and $665 million in 1986, 1987, 1988 and 1989, respectively.


Item 2. Properties

LNC and the various Fort Wayne operating businesses own or lease approximately
1.5 million square feet of office space in the Fort Wayne area.  The
businesses operating in Indianapolis, Indiana; suburban Chicago, Illinois;
Philadelphia, Pennsylvania; and areas near London, England own or lease
another 1.0 million square feet of office space.  An additional 1.6 million
square feet of office space is owned or leased in other U.S. cities and
foreign countries for branch offices and other smaller operations.  The square
feet of office space utilized for this third group is less than prior years
and will be reduced by approximately 500,000 square feet over the next few
years due to the consolidation of offices within the Property-Casualty segment
(see note 12 to the consolidated financial statements on page 67).  As shown
in the notes to the consolidated financial statements (see note 7 to the
consolidated financial statements on page 57), the rental expense on operating
leases for office space and equipment for continuing operations totaled $71.6
million for 1996.  Office space rent expense accounts for $56.5 million of
this total.  This discussion regarding properties does not include information
on investment properties.

 -8-

Item 3. Legal Proceedings

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

Item 4.  Submission of Matters to a Vote of Security Holders

During the fourth quarter of 1996, no matters were submitted to security 
holders for a vote.
       

PART II

Item 5.  Market for Registrant's Common Equity and Related        
         Stockholder Matters

Stock Market and Dividend Information

Common Stock Data:        (per share)     1st Qtr  2nd Qtr   3rd Qtr   4th Qtr

1996

High --------------------------------     $57.000  $52.875   $47.000   $54.625
Low ---------------------------------      48.000   45.875    40.750    44.000

Dividend declared -------------------        $.46     $.46      $.46      $.49

1995

High --------------------------------     $41.375  $46.250   $47.250   $53.750
Low ---------------------------------      34.625   39.875    38.750    42.625

Dividend declared -------------------        $.43     $.43      $.43      $.46


Notes:
(1) At December 31, 1996, the number of shareholders of record of LNC's
common stock was 13,130.

(2) The payment of dividends to shareholders is subject to the restrictions
described in notes 5, Supplemental Financial Data, and 7, Restrictions, 
Commitments and Contingencies to the consolidated financial statements (see
pages 52 and 56, respectively) and is discussed in the Management's Discussion
and Analysis of Financial Condition (see page 34).

Exchanges:  New York, Chicago, Pacific, London and Tokyo.

Stock Exchange Symbol:  LNC

Dividend Guideline:
The dividend on LNC's common stock is determined each quarter by the
Corporation's Board of Directors.  The Board takes into consideration the
financial condition of the Corporation, including current and expected 
earnings, projected cash flows and anticipated financing needs.  The Board 
also considers the ability to maintain the dividend through bad times as well 
as good.  In this way, the dividend would need to be reduced only under
unusual circumstances.  One guideline that the Board has found useful is to
consider a dividend approximately equal to five percent of the book value per
share.  This book value is computed excluding the impact of marking securities
available-for-sale to fair value.

 -9-

Item 6.  Selected Financial Data

                                 (Millions of dollars, except per share data)
Year Ended December 31              1996     1995     1994     1993     1992
                                             
Total revenue -----------------  6,721.3  6,633.3  6,179.9  7,392.8  7,267.7
Income before cumulative effect
 of accounting change(1) ------    513.6    482.2    349.9    415.3    359.2
Net income(1) -----------------    513.6    482.2    349.9    318.9    359.2
Per Share Information:
  Income before cumulative
   effect of accounting
   change(1) ------------------    $4.91    $4.63    $3.37    $4.06    $3.86
  Net income(1) ---------------     4.91     4.63     3.37     3.12     3.86
  Common stock dividend(1) ----     1.87     1.75     1.66     1.55    1.475
 
December 31                         1996     1995     1994     1993     1992

Assets(1) --------------------- 71,713.4 63,257.7 48,864.8 47,825.1 39,042.2
Long-term debt ----------------    626.3    659.3    474.2    422.2    489.8
Minority interest-preferred 
 securities of subsidiary
 companies(2) -----------------    315.0      --       --       --       --
Shareholders' equity(1) -------  4,470.0  4,378.1  3,042.1  4,072.3  2,826.9
Market value of 
 common stock(1) --------------   $52.50   $53.75   $35.00   $43.50   $37.00

(1) Factors affecting the comparability of income before cumulative effect of
accounting change and net income for the 1992-1996 period are shown below (see
"Supplemental Data").  Assets and shareholders' equity as of December 31,
1996, 1995, 1994 and 1993 include the effect of carrying securities 
available-for-sale at their fair values.  At the end of 1992, the bulk of the
securities owned by LNC were carried at amortized cost.  Per share 
amounts were affected by the issuance in February 1993 of 9,200,000 shares 
of common stock and the retirement of 500,000 and 694,582 shares of common 
stock in November 1994 and the fourth quarter of 1996, respectively.  For 
other factors affecting comparability see the review of operations for
each segment.

(2) Also known as "Company-Obligated Mandatorily Redeemable Preferred
Securities of Subsidiary Trusts Holding Solely Junior Subordinated Deferrable
Interest Debentures of Company."


Supplemental Data
                                                                        
Year Ended December 31  (in millions) 1996     1995     1994     1993     1992
                                       
Income from operations(1)---------- $434.1   $306.5   $389.8   $343.5   $240.6
Realized gain (loss) on investments,
 net of related amortization,
 expenses and taxes ---------------   79.5    136.4    (88.7)   170.3    118.6
Gain (loss) on sale of affiliates/
 operating property, net of taxes -     --     39.3     48.8    (98.5)      --
Cumulative effect of accounting
 change (postretirement benefits) -     --       --       --    (96.4)      --
   Net Income --------------------- $513.6   $482.2   $349.9   $318.9   $359.2

(1) Income from operations is defined as "Net Income" less realized gain   
(loss) on investments, gain (loss) on sale of
affiliates/operating property and cumulative effect of accounting
change, all net of taxes.

 -10-

Item 7.  Management's Discussion and Analysis of Financial        
         Condition and Results of Operations

The pages to follow review LNC's results of operations and financial condi-
tion.  Historical financial information is presented and analyzed.  Where
appropriate, factors that may affect future financial performance are 
identified and discussed.  Actual results could differ materially from those
indicated in forward-looking statements due to, among other specific changes
currently not known, subsequent significant changes in: the company (e.g.,
acquisitions and divestitures), financial markets (e.g., interest rates and
securities markets), legislation (e.g., taxes and product taxation),
regulations (e.g., insurance and securities regulations), acts of God (e.g.,
hurricanes, earthquakes and storms), other insurance risks (e.g., policyholder
mortality and morbidity) and competition.

On pages 11 through 21, the financial results of LNC's four business segments 
and other operations are presented and discussed.  Within these business
segment discussions, reference is made to "Income from Operations" (see
definition in Item 6 above).  Pages 22 through 34 discuss factors that have
affected specific elements of the consolidated financial statements as well as
information pertaining to LNC as a whole. 

This "Management's Discussion and Analysis of Financial Condition and Results
of Operations" should be read in conjunction with the audited financial
statements and accompanying notes presented on pages 36 through 68.


 -11-




Review of Operations: Life Insurance and Annuities

Year Ended December 31 (in millions)     1996     1995     1994     1993   1992
                                      
                                                          
Financial Results by Source
Lincoln Life/LLANY/First Penn -
 Annuities --------------------------  $165.0   $149.3   $120.0   $ 96.5 $ 73.9
Lincoln Life/LLANY/First Penn -
 Insurance --------------------------    36.4     31.1     34.2     37.8   46.8
Lincoln National (UK) ---------------    66.0     45.9     17.2     11.8    9.2
American States Life ----------------    12.2     13.0     12.4     12.1   11.1
Lincoln Life/LLANY - Pensions -------     2.9     22.1     22.4     30.6   15.5
Lincoln Life - Disability Income(1) -     --     (18.3)   (14.9)     3.5  (19.6)
Other -------------------------------     8.3      8.5     (5.5)   (17.0)  14.0
  Income from Operations(2) ---------   290.8    251.6    185.8    175.3  150.9
Realized Gain (Loss) on
 Investments/Operating Properties(3)-    39.1     82.5    (91.7)    59.3   -- 
  Net Income(2) ---------------------  $329.9   $334.1   $ 94.1   $234.6 $150.9


                                              



December 31        (in billions)    1996     1995     1994     1993     1992
                                      
                                                       
Account Values 
Lincoln Life/LLANY/First Penn - 
 Annuities ---------------------- $38.017  $30.316  $24.604  $20.923  $16.327
Reinsurance Ceded - Annuities ---  (1.816)  (1.778)  (1.536)   (.690)   (.207)
Lincoln Life/LLANY - 401k
 Retirement Plans ---------------   2.920    2.428    1.861    1.518    1.186
Lincoln Life/LLANY - Other 
 Pensions -----------------------   4.912    5.583    5.548    5.454    5.081
Lincoln Life/LLANY/First Penn - 
 Universal and Variable Life 
 Insurance ----------------------   2.869    2.629    2.392    2.207    1.988
American States Life ------------    .343     .317     .286     .255     .217
  Total U.S. Account Values -----  47.245   39.495   33.155   29.667   24.592
Lincoln National (UK) - 
             Unit Linked --------   5.074    4.307    1.320    1.235     .652
  Total Account Values ---------- $52.319  $43.802  $34.475  $30.902  $25.244


  
(1) Lincoln stopped writing disability income coverages on a direct basis  
at the end of March 1996.  The administration of this business was moved to
the Reinsurance segment at the end of September 1995.
                                              
(2) Income from operations and net income of the annuities and pension sub-
segments for 1993 include an increase in the estimate of net investment   
income ($26.0 million after-tax) related to a refinement in the method    
used to calculate its estimated effective yields on mortgage-backed   
securities.

(3) Prior to 1993, all realized gain (loss) on investments was included in
Other Operations.  Realized gain (loss) on investments for 1993 includes an
increase in the allowance for losses for mortgage loans ($42.3 million 
after-tax) related to a change in accounting for the impairment of 
mortgage loans as prescribed by Financial Accounting Standard No. 114.


LNC's Life Insurance and Annuities segment reported its seventh consecutive
year of record earnings in 1996.  Income from operations increased 16% to
$290.8 million in 1996 from $251.6 million in 1995.  This increase was
produced primarily through the continued growth of annuity business in the
United States and increased unit-linked life insurance and pension business in
the United Kingdom.

Profile
The Life Insurance and Annuities segment is composed of the operations of 
Lincoln National Life ("Lincoln Life"), Lincoln National(UK) plc ("Lincoln 
(UK)") First Penn-Pacific ("First Penn"), Lincoln Life & Annuity Company of
New York and American States Life.  As shown above, this segment has combined
annuity, 401(k) retirement plan, life insurance and pension account values of
$52.3 billion.  This segment's family of companies have more than $88 billion
of life insurance in-force.

Based in Fort Wayne, Ind., Lincoln Life is the 12th largest life insurer in
the United States as measured by assets (Best's Review, Life-Health Edition,
September 1996).  Lincoln (UK), located in Uxbridge, England, is the 8th
largest unit-linked life insurer in the United Kingdom as measured by 1995

  -12-

premiums of companies that write predominantly unit-linked life insurance and
pension business (Money Management, June 1996).  Unit-linked policies are
similar to variable life insurance policies in the United States. 

First Penn, headquartered in Oakbrook Terrace, Ill., is known for product 
innovations such as MoneyGuard, a life insurance policy with long-term care
benefits.  Lincoln Life & Annuity Company of New York, based in Syracuse,
N.Y., was established in 1996.  American States Life, based in Indianapolis,
serves the income protection needs of individuals who are clients of
independent agencies associated with American States Insurance Company, LNC's
property-casualty affiliate.  

Varied Distribution
The five companies in LNC's Life Insurance and Annuities segment reach their
customers through multiple distribution channels that include career agents,
independent agencies, insurance brokers, banks, stockbrokers and financial
planners in the U.S. and, in the U.K., a direct sales force and tied agents. 

Lincoln Life's wealth accumulation and wealth protection products are sold in
49 states through the approximately 1,700 career agents and 16,100 insurance
brokers associated with the 38 regional offices of Lincoln Financial Group, as
well as 57,100 stockbrokers and financial planners.  The Lincoln Life product
portfolio includes: fixed and variable annuities; term, universal and variable
universal life insurance; and 401(k) retirement plans. 

Lincoln Financial Group began a profound evolution in 1996.  Its regional 
marketing offices are becoming a network of regional financial planning 
offices, emphasizing the value of the one-to-one, consultative, needs-based
approach that such a network can offer each of its customers.

First Penn offers annuities through banks, universal life insurance through
independent marketers and life insurance through brokers and Lincoln Financial
Group agents.  Lincoln Life & Annuity Company of New York distributes
annuities, 401(k) and insurance products in the state of New York through
brokers.  The universal and term life insurance products of American States
Life are offered through 4,800 independent property-casualty agencies. 

Lincoln (UK) offers life, investment and income protection and retirement 
planning products primarily through approximately 1,700 direct sales 
representatives and tied agents. 

Lincoln Life Transformation
A major transformation of processes begun in 1995 is designed to create major
improvements in service, products and expense levels at Lincoln Life.  As part
of this transformation effort, Lincoln Life is narrowing its focus to four
target markets: small-to medium-sized businesses; not-for-profit
organizations; retirees with investable assets and individuals with high net
worth.  Expenses for transformation efforts reduced operating earnings $18.5
million, after-tax, in 1996.  The initial phase of these efforts is scheduled
to be completed by the end of 1997, after which the related expenses are
expected to decline. 

Annuities
The combined annuity earnings of Lincoln Life, Lincoln Life & Annuity Company
of New York and First Penn grew nearly 11% to a record $165.0 million in 1996.
The engine of this growth was a 25% rise in annuity account values, which
reached $38.0 billion at the end of the year.  Business from Lincoln Life
career agents represents half of this total.  Business from stockbrokers and
financial planners contributes 39% of annuity account values.  The remaining
11% is from financial institutions.

The acquisition of a block of group tax-qualified annuity business from UNUM,
completed in the fourth quarter of 1996, added $2.7 billion to annuity account
values in 1996.  With this transaction, Lincoln Life became one of the
nation's four largest writers of tax-qualified annuities for employees of non-
profit organizations (Best's Policy Reports, July 1996).       

Lincoln Life, Lincoln Life & Annuity Company of New York and First Penn
amassed $4.0 billion in annuity deposits in 1996, an 8% increase from 1995. 
The increase was tempered by increased competition from other insurers in the
bank marketplace.  Lincoln Life's career agents produced 50% of this business
segment's annuity deposits in 1996. Stockbrokers and financial planners
generated 46% and distribution through financial institutions accounted for
4%.   

  -13-

According to the most recent statistics available, Lincoln Life was the 
nation's leading writer of individual annuities and the second largest writer
of individual variable annuities in 1995 (Best's Policy Reports, July 1996).
Approximately half of Lincoln Life's annuity business is variable and not
subject to interest rate risk.  

U.S. Life Insurance
Operating income from this segment's life insurance operations in the United
States was $48.7 million, a 10% increase from 1995.  Combined universal life
and variable universal life account values increased 9% in 1996 to $2.9
billion.  Across the industry, life insurance sales have been flat to
declining for several years.  Since 1994, however, life insurance sales by
Lincoln Life and First Penn have been compounding in excess of 25%.

Term life and variable universal life insurance represent an increasing 
portion of new sales for this segment's U.S. based companies.  First Penn 
introduced a new term life product in mid-1995 and since then has issued 
45,000 of these policies with a total face value of $9 billion.  Lincoln Life
re-entered the term life market in 1996 through sales of First Penn's 
product.  Lincoln Life's variable universal life sales, as measured by first-
year premiums, increased 50% in 1996.  These sales, coupled with First Penn's
term life business, account for one-third of the entire segment's life
insurance sales.

Lincoln (UK)
Income from operations for Lincoln (UK) advanced to $66.0 million in 1996, up
from $45.9 million in 1995.  Production of new business at LNC's British life
insurance and pension company increased 21% in 1996.  Twenty-seven percent of
the Life Insurance and Annuities segment's $88 billion of life insurance in-
force is with this LNC affiliate.  Lincoln (UK) grew rapidly in 1995 with the
acquisition of two companies.  Efforts to realize expense savings from the
merging of their operations will continue in 1997.  Agent recruitment, 
training and teleservicing support also are priorities at Lincoln (UK) in 
1997.

Pensions
Lincoln Life's pension business is focused on 401(k) retirement plan sales 
and service.  By targeting companies with fewer than 100 employees, 90% of 
which have not yet established 401(k) plans, Lincoln Life's new 401(k) 
deposits have averaged annual increases of 30% for 10 years.  Total 401(k) 
deposits in 1996 increased 6% over 1995, when total deposits rose 37%.  The 
service capacity demanded by this steep increase in volume has put pressure on
401(k) earnings.

Lincoln Life entered into an alliance in 1996 to transfer regulatory and 
reporting aspects of its 401(k) servicing to a third-party administrator for
nearly one-third of its 401(k) plans.  The other two-thirds of Lincoln Life's
401(k) plans already obtain regulatory and reporting services through other
administrators.  This outsourcing of a selected portion of 401(k) plan
servicing is expected to produce a meaningful reduction in expenses.  Lincoln
Life continues to provide fund transfer and statement services to its 401(k)
plan participants. 

The remainder of Lincoln Life's pension operations consist primarily of 
guaranteed interest contracts (GICs) and group pension annuities (GPAs). 
Lincoln Life ceased writing GICs and GPAs in the third quarter of 1995 
because neither fit its sharper focus in the small-business retirement 
planning market.  Lincoln Life's total pension account values, excluding the 
401(k) business, declined to $4.9 billion in 1996 from $5.6 billion in 1995.

Outlook
Annuities growth and transformation benefits figure prominently in this 
segment's near-term forecast.  Annuities grew to 38% of LNC's total operating
earnings in 1996 and are expected to continue to drive earnings over the next
several years.  Access to New York's annuity market through a new subsidiary
promises to boost annuity earnings even higher.  The initial phase of Lincoln
Life's transformation efforts is expected to conclude by the end of 1997. 
This endeavor aims at raising service levels to match the best service
available from Lincoln Life's competitors, including the top mutual fund 
companies.  Results were evident in the closing months of 1996: Increased life
insurance and annuity business in the fourth quarter was attributable in part
to transformation-related service enhancements.
 

 -14-

Review of Operations: Reinsurance

Year Ended December 31 (in millions)  1996     1995     1994     1993     1992

Financial Results by Source
Individual Markets ---------------   $49.9    $43.4    $41.4    $34.6    $33.5
Group Markets --------------------    19.0     25.2     21.6     19.5     15.4
Financial Reinsurance ------------    16.4     10.2     14.7     20.5     16.3
Other ----------------------------     (.2)      .7     (1.9)    (1.7)      .4
  Income from Operations,
   excluding Disability Income ---    85.1     79.5     75.8     72.9     65.6
Disability Income(1) -------------   (11.1)  (132.2)    (9.2)   (54.0)    (7.3)
  Income from Operations(1) ------    74.0    (52.7)    66.6     18.9     58.3
                                                
Realized Gain (Loss) on 
 Investments(2) ------------------    11.7     10.7       .5     (1.6)      --
                                                
  Net Income (Loss)(1)------------  $ 85.7   $(42.0)   $67.1    $17.3    $58.3
                                                
                                       
Sales and In-Force   
Individual Life Sales (in billions) $ 26.6    $22.7    $19.9    $17.3    $14.0
                                            
December 31          (in billions)    1996     1995     1994     1993     1992
                                       
Individual and Group Life 
 Insurance In-Force --------------  $160.9   $142.8   $125.6   $118.0   $113.6


(1) Income from operations and net income for 1995 and 1993 include the impact 
    of a change in estimate of the reserve level needed for LNC's
    disability income business ($121.6 million and $32.8 million
    after-tax, respectively).

(2) Prior to 1993, all realized gain (loss) on investments was included in     
    Other Operations.
          

LNC's Reinsurance segment, conducted through the Lincoln National Reinsurance
companies ("LNRC"), reported record income from operations of $74.0 million in
1996.  For the year, LNRC's individual and group life business in-force
increased an impressive 13% to $160.9 billion.

Profile
LNRC is one of the leading life-health reinsurers in the world, based on net
premium income (LNC Report and Swiss Re, Economic Studies, June 1996).  LNRC
reported to regulatory authorities consolidated, worldwide net premium income
of $2.1 billion in 1996.  However, LNRC does not peg its stature solely on its
size.  Nor does it compete primarily on the basis of price.  LNRC brings value
to the marketplace by expanding the reinsurance concept beyond traditional
risk transfer.  LNRC develops mass customized risk management solutions to
share risk, knowledge, capital and strategic alliance capabilities. 

Mass Customization
Rather than provide a simple risk-transfer commodity, LNRC packages and 
distributes modular pricing, underwriting, systems, alliance resources, 
marketing consultation, product development and claims management components
to meet the needs of client companies in a mass customized approach.  More
than 600 customized transactions were completed by LNRC in 1996.  LNRC has a
current client base of more than 1,700 U.S. and 200 international companies.
Its client retention rate exceeds 95%.

LNRC reorganized in 1996 to apply its mass customization approach on a global
basis.  International and domestic operations are now combined in each of
LNRC's three major business categories: individual markets, group markets and
financial reinsurance.  Each now offers its customers a global service and
knowledge base and products conceptualized for worldwide application.  For
domestic clients, LNRC will be able to offer deeper insights for delivering
products and services in new environments.  For international clients, it
means increased access to LNRC's technical services and a faster processing
cycle. 

Doing business in more than 50 countries, LNRC seeks to develop an even 
greater global presence.  LNRC established new offices in London, Tel Aviv and
Singapore in 1996 and plans to have an office in Buenos Aires in 1997.

 -15-

Knowledge Management
An underwriting manual introduced by LNRC more than a decade ago quickly set
the industry standard for life and health risk selection.  This manual is used
to assist in making underwriting decisions at approximately 500 North American
life and health insurance companies.  Lincoln National Risk Management
("LNRM"), an LNRC company, develops proprietary knowledge-based systems that
are used throughout the insurance industry. 

LNRM's patented Life Underwriting System ("LUS"), which uses a state-of-the-art
risk management technology, is licensed to more than 50 life insurance
companies in the U.S. and Canada.  The companies using LUS wrote approximately
20% of all the individual life insurance applications taken in the United
States and Canada in 1996. 

Five other proprietary knowledge-based systems similarly leverage LNRC's 
knowledge throughout the industry.  A health insurance counterpart to LUS, 
Individual Medical Expense Underwriting System, is in production.  Lincoln 
Mortality System, patent pending, aids the development of preferred term life
products.  Life Claim System ("LCS") processes claims for life and disability
income coverage.  Remote Data Capture is a laptop-based system for agents and
brokers to collect and analyze the data necessary to complete or take life
insurance applications.  Datalliance [registered trademark], an electronic
data interchange switchboard, links agents, insurers, information sources and
reinsurers.

Alliance Management
LNRC develops solutions that call upon the capabilities of nearly 40 alliance
partners.  These solutions are delivered seamlessly by LNRC and are provided
through a "virtual organization" of direct marketers, medical equipment
suppliers, electronic information providers and variable life and annuity
administration vendors.  For example, LNRC clients can quickly enter the
variable life and annuity market by distributing products from alliance
partners.  Another example is LNRC's joint ownership of Reinsurance Marketing
("ReMark"), a direct marketing company based in the Netherlands that seeks out
business opportunities with banks and insurers.

Individual Markets
Superior customer service, particularly the information flow provided by LUS,
differentiates LNRC in the increasingly competitive individual life markets.
Operating income from individual life business has grown at a compound annual
rate of 13% for the past three years.  In 1996, operating income grew 15% from
the previous year to $49.9 million.  Favorable life mortality was an important
factor. Sales volume, measured by face amount of new business, increased 17%
in 1996 to $26.6 billion.  Individual life sales maintained their consistent
growth pattern: They have increased at a compound annual rate of 15% for the
last three years.       

Group Markets
LNRC's mass customization approach is well suited to the group life and 
health market's wide range of clients, which includes life and health 
insurers, financial services companies, HMOs and other managed health care 
entities, self-funded employer coverage plans and associations.  Operating 
earnings from group life and health business in 1996 decreased $6.2 million
from the previous year to $19.0 million.  An increase in claims was the
primary factor.  Total revenue in the group markets grew 16% to $289.5
million. 

Financial Reinsurance
As the financial reinsurance marketplace evolves, regulatory changes have 
spurred a move away from using reinsurance as a means of providing capital 
for insurance companies.  However, LNRC's financial reinsurance operating 
earnings grew by more than $6 million in 1996 to $16.4 million, halting a 
two-year decline.  Trends are emerging that represent growth opportunities in
this business.  For example, as the property-casualty insurance industry 
consolidates, some companies are seeking financial reinsurance and finite 
risk solutions rather than traditional catastrophic reinsurance.  LNRC is 
well positioned to take advantage of this shift. The use of annuity 
reinsurance to cover investment risk is another growth opportunity, as is the
development of blended reinsurance and capital markets instruments.

Disability Income
Lincoln Life, the largest company in LNC's Life Insurance and Annuities 
segment, withdrew from the difficult direct disability income market in 1996.
Since the fourth quarter of 1995, LNRC has managed Lincoln Life's block of 

 -16-

direct disability income business as well as its own block of reinsurance
disability income business.  LNRC's challenge is to minimize losses on this
in-force business.  Losses were $11.1 million in 1996.

LNC took a charge against earnings of $121.6 million, after-tax, in the 
fourth quarter of 1995 to strengthen reserves related to its direct and 
reinsurance individual disability income business.  The reserves were 
established assuming that recent experience would continue.  If incidence 
levels or claim terminations vary significantly from LNC's assumptions, 
further adjustments to reserves may be required. 

Outlook
LNRC's organizational shift in 1996 to a global reinsurance consultant that
senses and responds to client needs with mass customized solutions is 
expected to significantly enhance revenue growth.  LNRC also should benefit 
by continuing to build partnerships with financial institutions that are 
entering life insurance markets.  LNRC's goal is to exceed $100 million in 
annual operating earnings by the year 2000.
 

Review of Operations: Property-Casualty




Year Ended December 31 (in millions)  1996     1995     1994     1993     1992
                                    
                                                         
Financial Results by Source         
Underwriting Loss:
  Personal Insurance -------------- $(39.8)  $(21.2)  $(30.2)  $(13.5)  $(31.8)
  Commercial Insurance ------------  (20.8)   (26.9)   (19.5)   (68.2)  (133.3) 
Investment Income -----------------  200.6    200.7    208.5    217.0    242.4
Other -----------------------------    1.2      --       --      (1.4)      .3
Minority Interest(1) --------------  (18.1)     --       --       --       -- 
 Income from Operations -----------  123.1    152.6    158.8    133.9     77.6
Realized Gain on Investments(2) ---   21.2     32.1     12.8     91.8      --
Loss on Sale of Affiliates/
 Operating Property ---------------    --     (18.4)     --       --       -- 
  Net Income ---------------------- $144.3   $166.3   $171.6   $225.7   $ 77.6
                              
Catastrophe Losses(3) ------------- $102.6   $ 80.3   $ 71.9   $ 58.3   $106.9
Natural Peril Losses(4) -----------  165.6    122.1    140.5    122.7    151.6

Combined Loss and Expense Ratios(5)    
Personal Insurance ----------------  109.3%   104.8%   107.8%   103.0%   105.5% 
Commercial Insurance --------------  103.2%   105.0%   104.4%   110.3%   116.5% 
Consolidated Combined Ratio -------  105.8%   104.9%   105.7%   107.5%   112.7% 
Consolidated Combined Ratios:
  Excluding Catastrophe Losses ----   99.5%   100.1%   101.5%   104.3%   107.6%
  Excluding Natural Peril Losses --   95.5%    97.6%    97.5%   100.8%   105.5%




(1) Minority interest was recorded following the sale of 16.7% of the
principal subsidiary within the Property-Casualty segment (see note 12 to the
consolidated financial statements on page 67).

(2) Prior to 1993, all realized gain (loss) on investments was included in
Other Operations.

(3) Effective January 1, 1997 an event or series of related events must be in
    excess of $25 million in order to be deemed catastrophe losses.

(4) A company-defined term for losses caused by wind, hail, water (including
freezing water) and earthquake, regardless of the size of any individual
event, including the catastrophe losses shown above.

(5) The combined loss and expense ratio is the ratio of losses and loss
expenses incurred to net earned premiums plus the ratio of underwriting 
expense to net premiums written.


LNC's Property-Casualty segment reported income from operations of $123.1 
million in 1996, compared with previous year's earnings of $152.6 million. 
This decline is attributable to LNC's reduced ownership of American States 
Financial Corporation ("American States") -- 83% since the initial public 
offering in May -- and higher natural peril losses.  Natural peril losses in
1996, after minority interest and taxes, were $98.4 million, compared with 

  -17-

$79.4 million in 1995.  Across the industry, there was a greater frequency of
weather-related property-casualty insurance claims in 1996 than in any
previous year (American Insurance Services Group study, Wall Street Journal,
Jan. 15, 1997). 

The Property-Casualty segment's net written premium decreased 4.2% in 1996 to
$1.6 billion.  Net investment income contributed $200.6 million to 1996 income
from operations, essentially flat compared with 1995. 
  
Profile
LNC's Property-Casualty segment consists primarily of American States and its
consolidated subsidiaries.  American States offers a broad spectrum of 
personal and commercial lines insurance in most of the United States.  The 
company's market focus is on providing commercial insurance to small-to 
medium-sized businesses and preferred personal lines coverage to individuals.
The greatest concentration of business and market share is in eight "core"
states in the Midwest and Pacific Northwest, where half of American States'
net written premium is produced.  Headquartered in Indianapolis, American
States ranks 31st among property-casualty insurers in the United States, as
measured by net written premium (A.M. Best Aggregates & Averages, 1996).

Initial Public Offering
LNC's property-casualty operating earnings were reduced $18.1 million in 1996
as a result of its decreased ownership percentage of American States. 
Seventeen percent of American States was sold in an initial public offering in
May.  LNC retains the remaining 83%.  While proceeds from the offering
remained at American States, a special dividend of $300 million was paid to
LNC before the offering and American States will make $300 million in debt
repayments to LNC over the next few years.

Distribution
American States has strong, long-term relationships with nearly 4,800 
independent local agencies.  Two-thirds have represented American States for
10 or more years.  Nearly 600 of these agencies are associated with banks. 

Realignment
In November 1995, American States announced a realignment of its field 
structure designed to reduce expenses and enhance growth.  By 1998, American
States will have consolidated most of the underwriting and certain
administrative operations of 20 division offices into four regional offices.
American States continues to provide sales, claims and technology support
services for agencies and policyholders from more than 200 locations.
Additionally, the company created 24 field executive positions to build even
stronger working relationships with its agencies.  Realignment produced nearly
$9 million in 1996 expense savings, after-tax, compared to 1995.  By 1998,
this effort appears on target to produce annual expense savings of
approximately $30 million, after-tax. 

Combined Ratio
The Property-Casualty segment's combined ratio increased to 105.8% in 1996,
compared with 104.9% in 1995. Natural perils contributed 10.3 points to the
combined ratio in 1996, compared with 7.3 points in 1995.  The Property-
Casualty segment's combined ratio reached a high of 112.7% in 1992, which
marked the beginning of American States' strategy to reduce market share in
underperforming business lines, lower premium volume in targeted areas and
focus on profitable agencies.  American States' book of business has been
reduced by approximately 20% since 1992.  At the same time, operating income
has nearly doubled.  American States' goal is a combined ratio of 100%, which
would result in a return on equity of approximately 15%. 

Personal Lines
Personal lines business represented 43% of the Property-Casualty segment's 
total net written premium for 1996.  The personal lines underwriting loss was
$39.8 million in 1996, compared with a $21.2 million loss in 1995.  The 
combined ratio in personal lines was 109.3% in 1996, compared with 104.8% in
1995.  Natural peril losses contributed 13.9 points to the personal lines
combined ratio in 1996, compared with 10.0 points in 1995.  American States'
personal lines business is predominantly private passenger auto and
homeowners' coverage.

Private passenger auto represents 68% of American State's personal lines 
business, nearly all of it in the preferred market.  American States will 
continue to focus on writing more private passenger auto policies, especially
for small-business owners with commercial lines accounts.  Homeowners'
insurance earnings deteriorated in 1996 due to higher storm losses.  American

  -18-

States is reducing its overall homeowners' exposure, which represents 27% of
its net written premium in personal lines.  At the same time, American States
is seeking modest growth in homeowners' business in the handful of states
where this coverage is profitable. 

Commercial Lines
Commercial lines business represented 57% of the Property-Casualty segment's
total net written premium for 1996.  Commercial lines had a $20.8 million
underwriting loss in 1996, compared with a $26.9 million loss in 1995.  The
commercial lines combined ratio improved to 103.2% in 1996, compared with
105.0% in 1995.  Natural peril losses contributed 7.6 points to the commercial
lines combined ratio in 1996, compared with 5.4 points in 1995.

American States is noted as the nation's second largest writer of commercial
lines insurance for small-to medium-sized businesses with 50 or fewer
employees and the largest operating through the independent agency system
(Conning & Co. Study, 1995).  American States targets small-to medium-sized
businesses engaged in retail, wholesale, service, contracting and other
trades.  Its commercial clients include relatively few manufacturing and
industrial operations.  American States' long-term relationships with
independent agencies are especially important in this market: Independent
agencies dominate the distribution of commercial lines products to small-to
medium-sized businesses. 

Automation Edge
American States, through interactive systems available in its agents' 
offices, provides fully automated policy production and services in both 
personal and commercial lines.  The result: It's easier and more economical
for an agency to do business with American States.  The company uses
knowledge-based systems in its claims operation and is implementing 
knowledge-based underwriting systems in its personal lines business.  American
States also is developing knowledge-based applications for selected commercial
lines business.  The company's strides in automation are enabling it to
consolidate offices and empower agents at the point of sale.

Outlook
Fourth-quarter net written premium at American States grew slightly from the
same period in 1995.  This gives a clear signal that the market impact of
field office realignment is behind the company and may signify the end of a
period of declining premiums.  American States is positioned to renew both
unit and premium growth in 1997.  A key element of this growth strategy is to
leverage the company's strength in the commercial lines market.  Personal
lines products, such as life and private passenger auto insurance, will be
marketed along with commercial lines coverage to owners of small-to medium
- -sized businesses.  American States, which operates in more than 40 states,
seeks to increase market share in its eight "core" states.  Concurrently, it
is concentrating additional resources to increase both market share and agency
representation in 10 states where the company believes its market position and
favorable regulatory environments offer the potential for profitable growth.   
   

        

  -19-

Review of Operations:  Investment Management (1)




Year Ended December 31 (in millions)   1996     1995     1994     1993     1992
                                       
                                                         
Fees and Income
Investment Advisory Fees-Regular -- $ 186.1   $126.6    $ --     $ --     $ -- 
Investment Advisory Fees-at Cost --    61.6     42.8      --       --       --
Other Revenue ---------------------    24.7     16.1      --       --       -- 

Income from Operations ------------ $  11.7    $14.7    $ --     $ --     $ --
Realized Gain on Investments ------     5.2      4.3      --       --       -- 
  Net Income ---------------------- $  16.9    $19.0    $ --     $ --     $ --

Year Ended December 31 (in billions)   1996     1995     1994     1993     1992

Assets Managed
Assets Managed-Regular:
  Institutional-Fixed ------------- $11.588  $ 7.720  $ 6.284  $ 3.485  $ 2.657
  Institutional-Equity ------------  23.835   22.537   19.217   19.721   18.300
  Retail-Fixed --------------------   4.609    4.995    4.877    5.309    4.587
  Retail-Equity -------------------  11.507    8.223    6.070    6.220    5.101
    Total Assets Under Management
     Within the Investment Manage-
     ment Segment at Regular Fees -  51.539   43.475   36.448   34.735   30.645

Assets Managed by Lincoln
 Investment Management at Cost ----  30.471   33.084   27.847   28.411   24.777 
Assets Managed by Non-LNC
 Affiliates -----------------------  16.209   12.961    9.447    9.875    6.711 
Assets Managed by Lincoln
 National (UK) --------------------   6.865    5.375    1.571    1.503     .783 
    Total Assets Managed ----------$105.084  $94.895  $75.313  $74.524  $62.916



(1) This segment was added in April 1995 following the acquisition of Delaware
Management Holdings, Inc. (see note 12 to the consolidated financial
statements on page 67).  Assets managed shown above includes data for Delaware
Management Holdings, Inc. prior to the April 1995 acquisition.

LNC's Investment Management segment, conducted through Lincoln National 
Investments Inc. ("LNI"), reported income from operations of $11.7 million in
1996, compared with $14.7 million in 1995.  The decrease was primarily caused
by an increase in expenses related to retail mutual fund growth initiatives. 
This segment's 1996 operating income, excluding amortization of goodwill and
other intangibles, was $35.4 million.

Profile
LNC began reporting Investment Management as a separate business segment in
April 1995 when LNC completed its strategic acquisition of Delaware 
Management Holdings, Inc. ("Delaware").  Although investment management has 
long been an area of expertise within LNC, the addition of Delaware signaled
LNC's intention to expand its role as a money manager and meet its objective
to become a top-tier company in the financial services industry.  Particular 
emphasis is being given to accelerating the growth of Delaware's mutual funds
operation. 

The companies that comprise the Investment Management segment are: Delaware;
Lynch & Mayer, Inc.; Vantage Global Advisors, Inc. ("Vantage"); and, through
1996, Lincoln Investment Management, Inc.  Delaware is located in
Philadelphia.  Lynch & Mayer and Vantage each have separate headquarters in
New York City.  Lincoln Investment Management is based in Fort Wayne, Ind.

Complementary Approaches
Delaware, Lynch & Mayer, Vantage and Lincoln Investment Management operate 
autonomously and are encouraged to preserve their distinctive cultures and 
investment styles.  Their breadth of complementary styles and strengths is a
prudent way to diversify risks, especially in today's sometimes uncertain and
volatile investment markets.

Delaware is best known for a conservative, "value" investment style that 
focuses on stocks with above-average dividend yields.  Delaware also is 
recognized for its small-cap and mid-cap growth investment styles and its 
expertise in municipal and high-yield bonds.  Delaware's London operation 
adds to the overall international expertise of Lincoln National. 

 -20-

Lynch & Mayer pursues a growth investment style and specializes in mid-cap 
and large-cap equities, as well as investment partnerships.  Vantage invests
in undervalued companies that have strong potential for above-average growth.  
It employs a disciplined, systematic, risk-controlled investment approach.

Lincoln Investment Management is the investment advisor for LNC's insurance
operations and is best known as a manager of fixed-income assets for insurance
and pension clients.  Effective January 1, 1997, this operation was moved from
the Investment Management segment to Other Operations.  This move allows
Lincoln Investment Management to concentrate its resources on its advisory
role to LNC.  

Assets Under Management
Of the $105.1 billion in assets managed by LNC as of December 31, 1996, LNI
managed $82.0 billion.  The remainder includes $6.9 billion managed by Lincoln
(UK) and $16.2 billion subcontracted to outside investment managers.  Domestic
institutional assets represent $61.6 billion of LNI's total assets under
management.  Domestic retail assets represent $15.6 billion of the total. 
International equity and global bond assets managed by Delaware's London
operations account for $4.8 billion. 

Distribution
Multiple distribution channels enable LNI to deliver its broad range of 
products to an expanding community of retail and institutional investors. 
LNI's retail mutual funds are marketed through: regional and national 
broker/dealers; financial planners; insurance agents, including those
associated with the regional marketing offices of Lincoln Life; and banks. 
LNI's institutional products are marketed primarily by its sales force in
conjunction with pension consultants. They also are offered to defined benefit
and defined contribution plan sponsors, endowments, foundations and insurance
companies.

Retail Mutual Funds
LNI's retail mutual fund and wrap fee assets totaled $16.1 billion at December
31, 1996.  Delaware, which houses LNI's retail mutual fund operations, offers
38 open-end retail mutual funds and two closed-end funds.  These funds had
assets under management of $10.2 billion.  The remaining $5.9 billion was
wrap-fee business and retail mutual funds managed by Lynch & Mayer and
Vantage.  Internal growth initiatives begun in mid-1996 at Delaware are
designed to add wholesalers, broaden retail mutual fund options and upgrade
service.  Expenses related to these ongoing initiatives in 1996 were $2.3
million, after-tax. 

Delaware is the platform from which LNI has launched a more aggressive retail
mutual fund strategy.  As part of this strategy, LNC announced plans in
January 1997 to acquire Voyageur Fund Managers, Inc. ("Voyageur").  Completion
of the acquisition is expected in the spring of  1997.  Minneapolis-based
Voyageur manages 23 open-end single-state municipal bond funds, nine other
open-end retail mutual funds, six closed-end funds, four national tax-free
funds and several retail unit investment trusts.  The Voyageur acquisition
will add $2.8 billion to LNI's assets under management. 

Institutional Investment Management
LNI's institutional investment management business had assets under 
management of $65.9 billion at December 31, 1996.  The 1995 acquisition of 
Delaware enhanced the strong position already held by Lynch & Mayer and 
Vantage in this mature but still growing business. 

Investment Performance
Delaware's mutual funds experienced several ranking upgrades in 1996.  As of
December 31, 1996, seven Delaware Mutual Funds had rankings of four or five
stars from Morningstar, Inc., a service that assigns rankings from one star at
the lowest to five stars at the highest.  These funds are: Decatur Income
Fund, Delchester Fund, Decatur Total Return Fund, Tax-Free USA Fund, Tax-Free
USA Intermediate Fund, Tax-Free Pennsylvania Fund and Devon Fund.  The Vantage
Social Awareness Fund's return was 27.96% in 1996, well ahead of the 20.27%
return for the top quartile variable annuity in the Morningstar Growth
Universe.  This performance earned Vantage a 15th-place ranking among 691
variable annuity funds in that category.  

 -21-

Among institutional investment managers, Delaware produced strong results in
the value equity category, with a return of 21.1% that qualified as second-
quartile performance as measured by Callan's Yield Universe.  In the
international equity category, Delaware's return of 22.4% exceeded the 6.05%
return for its comparative Morgan Stanley Capital International Europe,
Australia, Far East index. 

Outlook
The rapid growth of LNI's retail mutual fund business, both through internal
efforts and selective acquisitions, is an essential component of LNC's long-
term strategy.  Delaware's marketing initiatives are at the heart of LNC's 
commitment to the growth of its retail-mutual fund business.

     
Review of Other Operations:




Year Ended December 31 (in millions) 1996     1995     1994     1993     1992
                                      
                                                        
Financial Results by Source
Earnings from Unconsolidated
 Affiliate--------------------     $  --    $ 13.7   $ 14.8  $   --    $  -- 
Investment Management(1) ---------    --        .3      7.1      6.1      4.7
LNC Financing --------------------  (49.7)   (52.7)   (31.7)   (26.7)   (33.8)
LNC Operations -------------------  (14.8)   (19.5)   (21.8)   (22.3)   (18.2)
Other Corporate ------------------    (.9)    (1.5)    (3.9)     4.0     (3.1)
Corporate Equity Investments------    --       --       --       --     (36.6)
  Loss from Operations -----------  (65.4)   (59.7)   (35.5)   (38.9)   (87.0)
                                              
Realized Gain (Loss)
 on Investments(2) ---------------    2.2      6.2    (10.6)    19.8    118.6
Gain (Loss) on Sale of Affiliates/
 Operating Property --------------    --      58.3     48.8    (98.5)     --
                                                     
Cumulative Effect of Accounting
 Change (Postretirement Benefits)     --       --       --     (96.4)     -- 
   Net Income (Loss) ------------- $(63.2)  $  4.8   $  2.7  $(214.0)  $ 31.6


 
(1) Includes results through March 31, 1995.  Activity subsequent to that date 
was recorded within the "Investment Management" segment of business.

(2) Prior to 1993, all realized gain (loss) on investments was included in     
Other Operations.


The loss from operations shown above includes the earnings from LNC's
investment in an unconsolidated affiliate engaged in the employee life-health
benefits business (prior to the sale of this holding in October 1995, as
described in note 12 to the consolidated financial statements on page 67),
certain other operations that are not directly related to the business
segments and unallocated corporate revenues and expenses (i.e., corporate
investment income, interest expense on short-term and long-term borrowings,
and corporate overhead expenses).

Corporate interest expense included within the LNC financing line above was
greater for 1996 and 1995 than years prior to 1995 as the result of additions
to long-term debt and minority interest-preferred securities of subsidiary
companies (see liquidity and cash flow discussion on page 33).  The reduction
in LNC financing in 1996 compared to 1995 was the result of increased
investment income following a special dividend from its major company within
the Property-Casualty segment (see page 33). 

Net income (loss) shown above for "Other Operations" includes the items
described above under loss from operations plus the cumulative effect of the
1993 accounting change for the consolidated group of companies related to
postretirement benefits, the gain (loss) on sale of affiliates/operating
property (see note 12 to the consolidated financial statements on page 67) and 
realized gain (loss) on sale of certain investments.

 -22-

REVIEW OF CONSOLIDATED OPERATIONS AND FINANCIAL CONDITION




Summary Information
                                                                   Increase
                                                                  (Decrease)   
Year Ended December 31 (in millions)  1996     1995     1994     1996   1995
                                     
                                                         
Insurance premiums:
Life and annuity ---------------- $  779.7 $  764.8 $  908.9       2%  (16%)
Health --------------------------    793.4    810.2  1,005.2      (2%) (19%)
Property-casualty ---------------  1,608.9  1,678.9  1,710.6      (4%)  (2%)
                                                                         
Insurance fees ------------------    628.2    523.2    449.6      20%   16%
                                                                 
Investment advisory fees --------    180.8    125.6      --

Net investment income -----------  2,365.9  2,251.2  1,994.6       5%   13%
                                                                         
Equity in earnings of
 unconsolidated affiliates ------      1.4     12.4     14.7           (16%)
                                                                 
Realized gain (loss)                                             
 on investments -----------------    128.1    215.6   (130.8)
                                                                       
Gain (loss) on sale of affiliates/
 operating property -------------      --      54.2     48.8
                                                                 
Other revenue -------------------    234.9    197.1    178.2      20%   11%
                                                                        
Insurance benefits and expenses:                                
Life and annuity ----------------  2,044.0  2,081.7  2,174.0      (2%)  (4%)
Health --------------------------    674.9    822.0    758.7     (18%)   8%
Property-casualty ---------------  1,202.4  1,209.5  1,262.5      (1%)  (4%)
                                                                         
Expenses:
Operating expenses --------------  2,003.0  1,821.0  1,558.8      10%   17%
Interest and debt expenses ------     84.7     72.5     49.5      17%   47%
                                            
Federal income taxes ------------    179.2    144.4     26.4      24%

Minority interest in
 consolidated subsidiaries ------     19.5      --       --



REVIEW OF CONSOLIDATED OPERATIONS

Insurance Premiums
Life and annuity premiums increased $14.9 million or 2% in 1996 compared to
1995 as the result of increased volumes of business in the Reinsurance segment
being partially offset by a decrease in premium in the Life Insurance and
Annuities segment.  Life and annuity premiums decreased $144.1 million or 16%
in 1995 compared with 1994.  This decrease is the net result of an increase in
business volume from the Reinsurance segment (9% increase) being more than
offset by a decrease in volume from the U.S. portion of the Life Insurance and
Annuities segment (10% decrease) and a decrease from the United Kingdom
component of the Life Insurance and Annuities segment (51% decrease).  This
decrease in the United Kingdom component was the net result of: 1) increases
from the premiums generated by the newly acquired U.K. companies (see note 12
to the consolidated financial statements on page 67) and; 2) decreases due to
modifying, on a prospective basis, the classification of premiums associated
with unit-linked transactions within Lincoln National (UK) to more closely
conform to the classification used for universal life transactions within the
U.S. operations.  As noted below, there is a corresponding decrease in life
and annuity benefits.  Prior period data was not reclassified because the
amounts involved are not material to consolidated revenue.  Barring the
passage of unfavorable tax legislation that would eliminate the tax-advantages
for some of LNC's life and annuity products, LNC expects life and annuity
premium growth in 1997.  

Health premiums decreased $16.8 million or 2% in 1996 as a result of increased
volumes of business in the Reinsurance segment being more than offset by
decreases in the Life Insurance and Annuities segment due to the withdrawal
from the disability income business.  Excluding the activity of its direct 

 -23-

writer of employee life-health coverages, which was sold in 1994 (see note 12
to the consolidated financial statements on page 67), LNC's health premiums
increased $97.5 million or 14% in 1995.  The increases in both years were the
result of increased volumes of business in the Reinsurance segment.    

Property-casualty premiums decreased $70.0 million or 4% in 1996 following
decreases of 2% in 1995 and 7% in 1994.  These decreases were the result of a
program initiated in 1992 that involved a re-evaluation of underwriting
actions with a focus on account selection, risk evaluation and pricing.  A
special emphasis is being placed on reversing the downward trend of the last
three years and increasing premiums in 1997.  However, the volume of premium
that this segment will produce in 1997 is partially dependent upon whether the
property-casualty insurance marketplace allows price increases that are
necessary to maintain and improve profitability.

Insurance Fees
Insurance fees from universal life, other interest-sensitive life insurance
contracts and variable life insurance contracts increased $105.0 million or   
20% in 1996 and $73.6 million or 16% in 1995.  These increases are the result
of an increase in the volume of transactions and a market-driven increase in
the value of existing customer accounts upon which some of the fees are based
in the Life Insurance and Annuities segment.  The growth in fees from this
business is expected to continue in 1997.

Investment Advisory Fees
This line was added to the statements of income in the second quarter of 1995
following LNC's purchase of Delaware Management Holdings, Inc. (see note 12 to
the consolidated financial statements on page 67).  On an annualized basis,
investment advisory fees increased 8.0% as the result of increased volumes and
an increase in the fair value of customer accounts.

Net Investment Income
Net investment income increased $114.7 million or 5% in 1996.  The impact of a 
7% increase in mean invested assets was partially offset by: 1) a decrease in
the yield on investments from 7.75% to 7.61% (all calculations on a cost
basis) and; 2) a charge of $4.1 million in 1996 versus a benefit of $20.3
million in 1995 from the recurring adjustment of discount on mortgage-backed
securities.  Net investment income increased $256.6 million or 13% in 1995 as
the result of a 5% increase in mean invested assets, an increase in the yield
on investments from 7.30% to 7.75% and a benefit of $20.3 million in 1995
versus a charge of $13.2 million in 1994 from the recurring adjustments of
discount on mortgaged-backed securities.  The increase in mean invested assets
for both years was the result of increased volumes of business in the Life
Insurance and Annuities segment.

Equity in Earnings of Unconsolidated Affiliates
This line was added to the statements of income in 1994 to report the 
earnings from the remaining 29% ownership following LNC's sale of 71% of the
ownership of its primary direct writer of employee life-health benefit
coverages.  LNC sold its 29% interest in this company in October 1995.  See
note 12 to the consolidated financial statements on page 67.  Since this
holding represented the bulk of LNC's unconsolidated affiliates, the activity
in this account was minimal in 1996.

Realized Gain (Loss) on Investments
The pre-tax realized gain (loss) on investments, net of related amortization,  
was $128.1 million, $215.6 million and $(130.8) million in 1996, 1995 and
1994, respectively.  The after-tax gain (loss) in 1996, 1995 and 1994 was
$79.5 million, $136.4 million and $(88.7) million, respectively.  These gains
and losses were the result of the sale of investments, write-downs and
provisions for losses.  During 1996, LNC completed a bulk sale of performing
and non-performing mortgage loans and real estate holdings through a sealed
bid process. The selling price for these holdings was $6.1 million in excess
of the carrying value, resulting in a gain on sale.  The losses in 1994 were
the result of net realized investment gains being more than offset by: 1)
realized investment losses and; 2) writedowns of security investments and
provisions for losses for mortgage loans and real estate.  The investment
losses in 1994, primarily in the second and third quarters, were the result of
realizing investment losses to recover capital gains taxes paid in prior
years.

Securities available-for-sale, mortgage loans on real estate and real estate
that were deemed to have declines in fair value that were other than temporary
were written down.  The fixed maturity securities to which these write-downs
apply were generally of investment grade quality at the time of purchase but 

 -24-


were classified as "below-investment-grade" at the time of the write-downs. 
Also, write-downs and allowances for losses on select mortgage loans on real
estate, real estate and other investments were established when the underlying
value of the property was deemed to be less than the carrying value.  These
write-downs and provisions for losses are disclosed within the notes to the
accompanying financial statements (see note 3 to the consolidated financial
statements on page 46).

Gain on Sale of Affiliates/Operating Property
In 1995, LNC recorded the gain on sale of the remaining 29% of the employee
life-health benefits company.  Also in 1995, LNC recorded an allowance for the
expected loss related to its decision to sell certain of its operating
properties used in its Property-Casualty segment.  In 1994, LNC recorded a
gain on the sale of 71% of its interest in its primary direct writer of
employee life-health benefits.  See note 12 to the consolidated financial
statements on page 67 for additional information.

Other Revenue
Other revenue increased $37.8 million or 20% in 1996 as the result of
increases in the volume of transactions in the Reinsurance and Investment
Management segments.  In 1995, other revenue increased $18.9 million or 11% as
the result of increases in the volume of transactions in the Life Insurance
and Annuities segment.

Benefits and Settlement Expenses
Life and annuity benefit and settlement expenses decreased $37.7 million or 2%
in 1996 as compared to 1995.  This decrease was the result of decreased
volumes of business and improved mortality in the Life Insurance and Annuities
segment being partially offset by increases in volume in the Reinsurance
segment.  Life and annuity benefit and settlement expenses in 1995 decreased
$92.3 million or 4% as compared to 1994.  This decrease was the net result of
an increase of 6% from the U.S. portion of the Life Insurance and Annuities
segment and decreases of 2% from the Reinsurance segment and 60% from the
United Kingdom portion of the Life Insurance and Annuities segment.  The
decrease in the United Kingdom component relates to the change in
classification of life and annuity premiums noted above.  The increase in life
and annuity benefits expense in 1997 is expected to parallel the growth in
life and annuity premiums.

Health benefits increased $39.9 million or 6% in 1996 compared to 1995 health
benefits after excluding the special addition to the disability income reserve
in 1995.  Excluding the activity of its primary direct writer of employee
life-health benefits, which was sold in 1994 (see note 12 to the consolidated
financial statements on page 67), and the special addition to the disability
income reserves in 1995, LNC's health benefits increased $92.7 million or 17%
in 1995 as the result of increased volumes of business in the Reinsurance
segment and Life Insurance and Annuities segment.  See note 2 to the
consolidated financial statements on page 45 regarding the special addition to
the disability income reserve.    

Property-casualty benefits decreased by $7.1 million or 1% in 1996 compared to
1995.  This decrease is the net result of a reduction in the volumes of
insurance being partially offset by increases in catastrophe and storm losses. 
In 1995, property-casualty benefits decreased by $53.0 million or 4% compared
to 1994.  This decrease was the net result of moderate decreases in the volume
of business being partially offset by increases in catastrophe and storm
losses.  Assuming average catastrophe and storm loss experience in 1997, the
increase in property-casualty benefits is expected to parallel the change in
property-casualty premiums.

Underwriting, Acquisition, Insurance and Other Expenses
These expenses increased $182.0 million or 10% in 1996 as the result of
increased business volumes in the Reinsurance, Investment Management and Life
Insurance and Annuities segments.  Excluding the impact of the subsidiary sold
in 1994 (see note 12 to the consolidated financial statements on page 67),
these expenses increased $349.8 million or 23.5% in 1995.  The primary drivers
behind this increase beyond the general inflation rate were: 1) the write-off
of deferred acquisition costs associated with special additions to disability
reserves and; 2) higher expenses related to increased business volumes in the
Reinsurance segment and Life Insurance and Annuities segment.  Also, 1995's
Property-Casualty segment results included $21.0 million of expenses,
primarily severance compensation, related to the consolidation of 20
divisional operations into four regional operations.  Other than this special
1995 expense item, 1995 and 1996 expenses for the Property-Casualty segment 

  -25-

were essentially the same as 1994, as staff levels were adjusted to the
current level of business.  In 1997, all business segments will continue to
adjust staff levels as appropriate to match business volumes.  

During the 1997-1999 period LNC's business units are expected to redirect a
portion of their internal data processing efforts and contract with outside
consultants to ensure that all computer software systems will accommodate
dates that extend into the next century.  Expenditures for outside
consultants, that are above normal system enhancements and upgrades, have been
estimated to be $20 million ($13 million after-tax).  These expenditures are
not material to the consolidated financial statements of LNC.

Interest and Debt Expense
Interest and debt expense increased $12.2 million or 17% in 1996 and $23.0
million in 1995.  These increases were the result of increases in the average
debt outstanding and the impact of changes in the composition of debt
outstanding (see page 33).  The higher outstanding debt relates to the
acquisitions of companies during 1995 (see note 12 to the consolidated
financial statements on page 67).  During 1996 Standard and Poor's and Moody's
re-affirmed LNC's debt ratings as A ("Excellent") and A2 ("Very Good, Strong
or High"), respectively.  

Federal Income Taxes 
Federal income taxes increased $34.8 million or 24% in 1996 primarily as the
result of an increase in pre-tax earnings.  Federal income taxes increased
$118.0 million in 1995.  This increase was the result of: 1) higher pre-tax
earnings in 1995 and; 2) lower 1994 taxes because no tax expense was recorded
on the 1994 gain on sale of 71% of LNC's primary direct writer of employee
life-health benefit coverages (see note 12 to the consolidated financial
statements on page 67).  Pre-tax earnings in 1994 were lower than 1993 and
1995 due to: 1) the absence of earnings from subsidiaries sold in 1994 and; 2)
the realization of losses on the sale of investments during 1994 versus the
realization of gains on investments in 1993 and 1995.  Tax benefits from 1994
realized losses result from the carryback of such losses to realized gains
recognized in prior years.  

Minority Interest in Consolidated Subsidiaries
This represents earnings applicable to minority shareholders following the
sale of 16.7% of LNC's principal subsidiary within its Property-Casualty
segment (see note 12 to the consolidated financial statements on page 67).

Summary
Net income for 1996 was $513.6 million compared with $482.2 million in 1995. 
Excluding realized gain (loss) on investments, gain (loss) on sale of
affiliates/operating property and special 1995 additions to the disability
income reserves and the after-tax impact of expenses associated with the 1995
charge for realignment of division offices in the Property-Casualty segment,
all net of taxes, LNC earned $434.1 million for 1996 compared to $441.8
million in 1995.  This decrease is the net result of increased earnings in the
Reinsurance and Life Insurance and Annuities segments being more than offset
by the decrease in Property-Casualty segment earnings.  Net income for 1995
was $482.2 million compared with $349.9 million in 1994.  Excluding realized
gain (loss) on investments and gain on sale of affiliates/operating property,
LNC earned $306.5 million for 1995 compared to $389.8 million in 1994.  This
decrease is the net result of increased earnings in the Life Insurance and
Annuities segment and Investment Management segment being more than offset by
decreases within the Reinsurance and Property-Casualty segments. 

REVIEW OF CONSOLIDATED FINANCIAL CONDITION
                                    
Investments
The investment portfolio, excluding cash and invested cash, is comprised of 
fixed maturity securities; equities; mortgage loans on real estate; real
estate, either wholly owned or joint ventures; and other long-term
investments.  LNC purchases investments for its segmented portfolios with 
yield, duration and other characteristics that take into account the
liabilities of the products being supported.  The total investment portfolio
increased $2.1 billion in 1996.  This increase was the net result of decreases
in the fair value of securities available-for-sale being more than offset by
the new purchases of investments from cash flow generated by the business
units.

 -26-

LNC maintains a high-quality fixed maturity securities portfolio.  As of 
December 31, 1996, $12.0 billion or 42.8% of its fixed maturity securities
portfolio had ratings of AA or better.  Only $1.7 billion or 6.1% had ratings
below-investment-grade (BB or less) (see note 3 to the consolidated financial
statements on page 47).  The below-investment-grade fixed maturity securities
represent only 5.0% of LNC's total investment portfolio.  The interest rates
available on these below-investment-grade securities are significantly higher
than are available on other corporate debt securities.  Also, the risk of loss
due to default by the borrower is significantly greater with respect to such
below investment grade securities because these securities are generally
unsecured, often subordinated to other creditors of the issuer and issued by
companies that usually have high levels of indebtedness.  LNC attempts to
minimize the risks associated with these below investment grade securities by
limiting the exposure to any one issuer and by closely monitoring the credit
worthiness of such issuers.  For the year ended December 31, 1996, the
aggregate cost of such investments purchased was $1.2 billion.  Aggregate
proceeds from such investments sold were $1.1 billion, resulting in a realized
pre-tax gain at the time of sale of $31.5 million.

LNC's entire fixed maturity and equity securities portfolio is classified as
"available-for-sale" and is carried at fair value.  Changes in fair values,
net of related deferred acquisition costs, amounts required to satisfy
policyholder commitments and taxes are charged or credited directly to
shareholders' equity.  Note 3 to the consolidated financial statements (see
page 46) shows the gross unrealized gains and losses as of December 31, 1996.

LNC's fixed maturity securities available-for-sale include mortgage-backed
securities.  The mortgage-backed securities included in LNC's investment
portfolio are subject to risks associated with variable prepayments or delayed
repayments.  This may result in these securities having a different actual
cash flow and maturity than planned at the time of purchase.  Securities that
have an amortized cost greater than par and backed by mortgages that prepay
faster than expected will incur a reduction in yield or a loss.  Those
securities with an amortized cost lower than par that prepay faster than
expected will generate an increase in yield or a gain.  Repayments occurring
slower than expected have the opposite impact.  The degree to which a security
is susceptible to either gains or losses is influenced by the difference
between its amortized cost and par, the relative sensitivity of the underlying
mortgages backing the assets to prepayment or delayed repayments in a changing
interest rate environment and the repayment priority of the securities in the
overall securitization structure.

LNC limits the extent of its risk on mortgage-backed securities by generally
avoiding the purchase of securities with a cost that significantly exceeds
par, by purchasing securities backed by stable collateral, and by
concentrating on securities with enhanced priority in their trust structure. 
Such securities with reduced risk typically have a lower yield (but higher
liquidity) than higher-risk mortgage-backed securities.  At selected times,
higher-risk securities may be purchased if they do not compromise the safety
of the general portfolio.  At December 31, 1996, LNC did not have a
significant amount of higher-risk mortgage-backed securities.  There are
negligible default risks in the mortgage-backed securities portfolio as a
whole as the vast majority of the assets are either guaranteed by U.S.
government-sponsored entities or are supported in the securitization structure
by junior securities enabling the assets to achieve high investment grade
status.  See note 3 to the consolidated financial statements on page 47 for
additional detail about the underlying collateral. 

As of December 31, 1996, mortgage loans on real estate and investments in real
estate represented 9.6% and 1.9% of the total investment portfolio.  As of
December 31, 1996, the underlying properties supporting the mortgage loans on
real estate consisted of 20.5% in commercial office buildings, 27.9% in retail
stores, 22.0% in apartments, 14.9% in industrial buildings, 5.7% in
hotels/motels and 9.0% in other.  In addition to the dispersion by type of
property, the mortgage loan portfolio is geographically diversified throughout
the United States. 

Investment in Unconsolidated Affiliates
This line was added to the balance sheet in 1994 following LNC's sale of 71%
of the ownership of its primary direct writer of employee life-health
coverages.  The minimal balance at December 31, 1996 and 1995 is due to the
October 1995 sale of the remaining 29% ownership in this company.  See note 12
to the consolidated financial statements on page 67. 
 
  -27-

Cash and Invested Cash
Cash and invested cash decreased by $341.1 million in 1996.  This decrease is
the result of investing a portion of the operating cash flow that had
previously been invested in short-term investments pending the placement of
funds in longer term investments. 

Deferred Acquisition Costs
Deferred acquisition costs increased $455.3 million in 1996.  A portion of
this increase ($215.3 million) was the result of a balance sheet
reclassification between deferred acquisition costs and policy liabilities and
accruals by LNC's United Kingdom subsidiary.  This reclassification was made
in order to more closely conform the United Kingdom classifications to those
used by LNC's U.S. life operations.  The remainder of the increase is the
result of the growth in business and increases related to the reduction in
unrealized gain on securities available-for-sale during 1996.

Premiums and Fees Receivable
Premiums and fees receivable increased $112.8 million in 1996 as the result of
increased volume of business in the Reinsurance segment.

Assets Held in Separate Accounts 
This asset account, as well as the corresponding liability account, increased
by $6.0 billion in 1996 as a result of increases in annuity and pension funds
under management.

Amounts Recoverable from Reinsurers
The increase of $49.0 million in amounts recoverable from reinsurers was the
result of an increased volume of business ceded in the Life Insurance and
Annuities segment.

Goodwill
The decrease of $22.0 million in this balance sheet account in 1996 represents
the amortization for the year.

Other Intangible Assets
The $179.5 million increase in this balance sheet account in 1996 is the net
increase of additional amounts in intangible assets associated with LNC's
purchase of a block of tax-qualified annuity business (see note 12 to the
consolidated financial statements on page 67), and the impact of the change in
foreign currency adjustment less the impact of the amortization of existing
amounts in 1996. 

Other Assets
The decrease in other assets of $176.4 million is the result of having a lower
receivable related to investment securities sold in the last few days of 1996
versus the end of 1995.

Total Liabilities
Total liabilities increased by $8.0 billion in 1996.  This increase reflects:
1) an increase in business activity as evidenced by an increase in policy
liabilities and accruals of $359.8 million (this increase was partially offset
by the reclassification discussed above under the deferred acquisition cost
heading), an increase of $2.4 billion in contractholder funds and an increase
of $6.0 billion in the liabilities related to separate accounts and; 2) an
increase in minority interest in consolidated subsidiaries of $223.6 million
(see note 12 to the consolidated financial statements on page 67), being
partially offset by decreases in debt of $270.9 million and a net decrease in
all other liabilities of $696.2 million.  

The property-casualty liabilities for unpaid claims and claims expense were
$2.5 billion and $2.6 billion at December 31, 1996 and 1995, respectively. 
These liabilities include liabilities for environmental claims of $265 million
and $256 million, respectively.  At December 31, 1996 and 1995, these amounts
include approximately $153 million and $140 million of reserve for claims that
have been incurred but not reported, and approximately $44 million and $47
million of related claim expenses, respectively.  Because of the limited
coverages that have been written by LNC, these environmental claims represent
only 11% of LNC's total property-casualty policy liabilities (2.3% based on
claim counts of direct business) and less than 2% of LNC's total policy
liabilities.  Paid environmental claims and claim expenses totaled
approximately $13.8 million in 1996 compared with approximately $15.5 million
in 1995.  

 -28-

The percentages and amounts referenced above are at these levels due to LNC's
concentration on writing coverages for small to medium-size companies rather
than the larger companies that tend to incur most of the environmental and
product liability claims.  LNC's management challenges environmental claims in
cases of questionable liability and reviews the level of the environmental
liabilities on an on-going basis to help ensure that the liability maintained
is adequate.  Nonetheless, establishing liabilities for environmental claims
is subject to significant uncertainties because of the long reporting delays,
lack of historical data and the complexity of unresolved legal and regulatory
issues (see note 7 to the consolidated financial statements on page 56). 
While it is management's judgment that, based on available information, the
appropriate level of liabilities have been recorded, it is reasonably possible
that a change in the estimate of the liability required could occur in the
near term.

In addition to liabilities for environmental claims, LNC has other areas where
changes in estimates of related liabilities required could occur in the near
term.  These areas include claims for disability income coverages, liabilities
and recoveries related to inappropriate selling of pension products in the
United Kingdom, liabilities for marketing and compliance issues and the
reserve for the run-off of group pension annuities (see note 7 to the
consolidated financial statements on page 57).

The increase in other liabilities relates to an increase in the expected
payouts for security investments purchased in the last few days of 1996 versus
a lower volume of such transactions late in 1995.  

Minority Interest - Preferred Securities of Subsidiary Companies
This line was added to the balance sheet following the financing activity
described within the Liquidity and Cash Flow section on page 33.

Shareholders' Equity
Total shareholders' equity increased $91.8 million during the year ended
December 31, 1996.  Excluding the decrease of $263.5 million related to a
decline in the unrealized gain (loss) on securities available-for-sale,
shareholders' equity increased $358.0 million.  This increase in shareholders'
equity was the net result of increases due to $513.6 million of net income,
$15.0 million from the gain on sale of a minority interest in a subsidiary,
$2.8 million from the issuance of common stock related to benefit plans, $53.1
million related to an increase in the accumulated foreign exchange gain and 
decreases of $194.2 million related to the declaration of dividends to
shareholders and $35.0 million for the retirement of common stock.  

Capital adequacy is a primary measure used by insurance regulators to
determine the financial stability of an insurance company.  In the U.S., risk-
based capital guidelines are used by the National Association of Insurance
Commissioners to determine the amount of capital that represents minimum
acceptable operating amounts related to insurance and investment risks. 
Regulatory action is triggered when an insurer's statutory-basis capital falls
below the formula-produced capital level.  At December 31, 1996, statutory-
basis capital for each of LNC's U.S. life and property-casualty insurance
subsidiaries was substantially in excess of regulatory action levels of risk-
based capital required by the jurisdiction of domicile except for one
property-casualty company.  This company is servicing a closed block of
business and therefore operates at minimum capital levels.

As noted above, shareholders' equity includes net unrealized gain (loss) on
securities available-for-sale.  At December 31, 1996, the book value of $43.00 
per share included $3.97 of unrealized gains on securities and at December 31,
1995, the book value of $41.89 per share included $6.68 of unrealized gains on
securities. 

Both realized and unrealized gains or losses on investments that support long-
term life insurance, pension and annuity contracts are expected to be applied
to contract benefits.  These realized and unrealized gains or losses are
included in net income and shareholders' equity, respectively.  Current
accounting standards do not require or permit adjustment of policyholder
reserves to recognize the full effect of these realized and unrealized gains
or losses on future benefit payments in the absence of a contractual 
obligation requiring their attribution to policyholders.

  -29-

Market Risk Exposures of Financial Instruments
LNC analyzes and manages the risks arising from market exposures of financial
instruments, as well as other risks, in an integrated asset-liability
management process that takes diversification into account.  By aggregating
the potential effect of market and other risks of the entire enterprise, LNC
estimates and manages the risk to its earnings and shareholder value.  The
risks of market exposures of financial instruments, and the related risk
management processes, are most important in the Life Insurance and Annuities
segment.  This segment is where most of the invested assets support
accumulation and investment oriented insurance products.  As an important
element of its integrated asset-liability management process, LNC uses
derivatives to minimize the effects of changes in interest rate levels and the
shape of the yield curve.  In this context, derivatives are designated as a
hedge and serve to reduce interest rate risk by mitigating the effect of
interest rate changes on LNC's stream of earnings.  Additional market
exposures exist in LNC's other general account insurance products and in its
debt structure and derivatives positions.  The primary sources of market risk
are: 1) substantial, relatively rapid and sustained increases or decreases in
interest rates; 2) a period of greater than normal default experience and; 3)
a sharp drop in equity market values, as discussed below.  Specific market
risk exposures as they relate to derivatives are included in the Derivatives
section of Management's Discussion and Analysis on page 31. 

Accumulation and Investment Oriented Insurance Products.  General account
assets supporting accumulation and investment oriented insurance products
total $22.8 billion or 67% of total invested assets.  With respect to these
products, LNC seeks to earn a stable and profitable spread between investment
income and interest credited to account values.  If LNC has adverse experience
on investments that cannot be passed through to customers, its spreads are
reduced.  The interest rate scenarios of concern are those in which there is a
substantial, relatively rapid increase or decrease in interest rates that is
then sustained over a long period. 

Assets of $15.6 billion supports the biggest category of accumulation and
investment oriented insurance products, fixed deferred annuities.  For these
products, LNC may adjust renewal crediting rates monthly or annually, subject
to guaranteed minimums ranging from 3.0% to 4.5%.  The higher minimums apply
to in-force blocks of older products that no longer are sold.  LNC has $3.6
billion in assets supporting universal life insurance on which it has the
right to adjust renewal crediting rates subject to guaranteed minimums ranging
from 4% to 5% at December 31, 1996.  Annuity and universal life insurance
customers have the right to surrender their policies at account value less a
surrender charge that grades to zero over periods ranging from 5 to 10 years
from policy issue date or, in some cases, the date of each premium received.

LNC also has assets totaling $4.8 billion that support guaranteed interest
contracts, pension buy-out annuities and immediate annuities.  Generally, the
cash flows expected on these liabilities do not vary with fluctuations in
market interest rates and are not adjustable by LNC.  Accordingly, if
experience on the assets supporting these products is more adverse than the
assumptions used in pricing the products, spreads will tend to be below
expectations.  LNC limits exposure to interest rate risk by managing the
duration and maturity structure of each investment portfolio in relation to 
the liabilities it supports.  

Other General Account Insurance Products.  LNC also has $11.2 billion of
assets supporting general account products, including disability income,
property casualty insurance and term life insurance.  For these products, the
liability cash flows may have actuarial uncertainty.  However, their amounts
and timing do not vary significantly with interest rates.  LNC limits interest
rate risk by analyzing the duration of the projected cash flows and
structuring investment portfolios with similar durations. 

Debt.  LNC has short-term and long-term debt of which $650.1 million is at
fixed rates and $165.2 million is at floating rates.  LNC manages the timing
of maturities and the mixture of fixed-rate and floating-rate debt as part of
the process of integrated management of interest rate risk for the entire
enterprise.

Interest Rate Risk--Falling Rates.  After rising in 1994, interest rates fell
in 1995 and rose again in 1996.  For example, the five-year Treasury yield
rose from 5.2% to 7.8% during 1994 and fell back to 5.4% at the end of 1995
and increased to 6.2% by the end of 1996.  Under scenarios in which interest
rates fall and remain at levels significantly lower than those prevailing at
December 31, 1996, minimum guarantees on annuity and universal life insurance
policies could cause spreads to deteriorate.  Select contracts that specify
these minimum guarantees can be amended periodically to reflect current 

 -30-

interest rate conditions.  The earned rate on the annuity and universal life
insurance portfolios averaged 7.8% and 7.9%, respectively, for the year ended 
December 31, 1996, providing a cushion for further decline before the earned
rates would be insufficient to cover minimum guaranteed rates plus the target
spread.  The maturity structure and call provisions of the related portfolios
are structured to afford protection against erosion of this cushion for a
period of time.  However, spreads would be at risk if interest rates continued
to fall and remained lower for a long period.  LNC manages these exposures by
maintaining a suitable maturity structure and by limiting its exposure to call
risk in each respective investment portfolio.

LNC believes that the portfolios supporting its accumulation and investment
oriented insurance products have a prudent degree of call protection in each
category of liability and on a consolidated basis.  The mortgage-backed
securities ("MBS") portion of the portfolio, including collateralized mortgage
obligations ("CMOs"), represents a total of $4.4 billion or 19% of the $22.8
billion of general account assets supporting such products.  LNC's MBS
portfolio has better call protection than the MBS pass-through market in
general.  This is because of its 45% concentration in protected amortization
class CMOs.

Interest Rate Risk--Rising Rates.  For both annuities and universal life
insurance, a rapid and sustained rise in interest rates poses risks of
deteriorating spreads and high surrenders.  The portfolios supporting these
products have fixed-rate assets laddered over maturities generally ranging
from one to 10 years or more.  Accordingly, the earned rate on each portfolio
lags behind changes in market yields.  As rates rise, the lag may be increased
by slowing MBS prepayments.  The greater and faster the rise in interest
rates, the more the earned rate will tend to lag behind market rates.  If LNC
sets renewal crediting rates to earn the desired spread, the gap between its
renewal crediting rates and competitors' new money rates may be wide enough to
cause increased surrenders.  If LNC credits more competitive renewal rates to
limit surrenders, its spreads will narrow.  LNC devotes extensive effort to
evaluating these risks by simulating asset and liability cash flows for a wide
range of interest rate scenarios.  Such analysis has led to adjustments in the
target maturity structure and to hedging the risk of rising rates by buying
out-of-the-money interest rate cap agreements and swaptions (see Derivatives
section of Management's Discussion and Analysis on page 31).  With this hedge,
the potential adverse impact of a sustained rise in rates is kept within
corporate risk tolerances.  LNC believes that the risks of rising interest
rates are also mitigated by its emphasis on periodic premium products.

Default Risk.  In assessing the risk that the rate of default losses for each
category of asset may be higher than the rates assumed in pricing its
products, LNC considers the entire $34.0 billion portfolio of invested assets,
taking diversification into account.  Of this total, $16.5 billion consists of
corporate bonds and $3.3 billion consists of commercial mortgages.  LNC
manages the risk of adverse default experience on these investments by
applying disciplined credit evaluation and underwriting standards, prudently
limiting allocations to lower-quality, higher-yielding investments, and
diversifying exposures by issuer, industry, region and property type.  For
each counter-party or borrowing entity and its affiliates, LNC's exposures
from all transactions are aggregated and managed in relation to formal limits
set by rating quality and industry group.  LNC remains exposed to occasional
adverse cyclical economic downturns during which default rates may be
significantly higher than the long-term historical average used in pricing.

Equity Market Exposures.  At December 31, 1996, LNC owned equities consisting
of $992.7 million of common stocks, $655.0 million of real estate and $198.9 
million of other equity interests.  While LNC invests in these categories with
the expectation of achieving higher returns than would be available in its
core fixed-income investments, the returns on, and values of, these equity
investments are subject to somewhat greater market risk than its fixed income
investments.  

The fee revenues of LNC's Investment Management segment and fees earned from
variable annuities are exposed to the risk of a decline in equity market
values.  Investment advisory fees are generally a fixed percentage of the
market value of assets under management.  In a severe equity market decline,
fee income could be reduced by not only reduced market valuations but also by
customer withdrawals.  Such withdrawals from equity funds and accounts might
be partially offset by transfers to LNC's fixed-income accounts and the
transfer of funds to LNC by its competitors' customers.


 -31-

Derivatives
As indicated in note 7 to the consolidated financial statements (see page 59),
LNC has entered into derivative transactions to reduce its exposure to
interest rate fluctuations, the widening of bond yield spreads over comparable
maturity U.S. Government obligations, foreign exchange risk and fluctuations
in Financial Times Stock Exchange ("FTSE") index.  A discussion of LNC's seven
significant programs using derivative agreements and contracts follows.  Six
programs are used within the Life Insurance and Annuities segment and the
Reinsurance segment.  The seventh program relates to foreign exchange risk on
an investment in a foreign subsidiary is used within Other Operations.

1) LNC uses interest rate cap agreements to hedge against the negative impact
of a significant and sustained rise in interest rates.  Interest rate caps are
contracts that require counterparties to pay LNC at specified future dates the
amount, if any, by which a specified market interest rate exceeds the cap rate
stated in the agreements, applied to a notional amount.  As of December 31,
1996, LNC had agreements with notional amounts of $5.5 billion with cap rates
ranging from 207 to 419 basis points above prevailing interest rates.  These
agreements expire in 1997 - 2003.  The cap rates in some contracts increase
over time.

2) LNC also uses swaptions to hedge against the negative impact of a
significant and sustained rise in interest rates.  Swaptions are options to
enter into a swap at a specified future date.  At expiration, the option is
either settled in cash or exercised into a swap agreement.  LNC purchases
swaptions to be settled in cash.  At expiration, the counterparty is required
to pay LNC the amount, if any, of the present value of the difference between
the fixed rate on a market rate swap and the strike, applied to a notional
amount.  As of December 31, 1996, LNC had agreements with notional amounts of
$672 million with strike rates ranging from 178 to 241 basis points above
prevailing interest rates.  These agreements expire in 2002.

For future periods the fair value of LNC's interest rate caps and swaptions
depends on the levels of interest rates on U.S. Treasury securities with
maturities of two, five, seven and 10 years and U.S. dollar swap rates with
five, seven and 10 year maturities.  The table below analyzes fair value
levels at December 31, 1996 and for the next five years if the rates were 1%,
2%, 3%, or 4% higher than they were at December 31, 1996.  In relation to the
level of these rates at December 31, 1996, the cap and swaption rates were
from 1.78% to 4.19% out of the money, i.e., higher.  Fair value levels of
interest rate caps and swaptions under these scenarios are as follows:

Year Ended December 31 (in millions) 1996   1997   1998   1999   2000  2001

No change                          $ 18.5 $ 11.1 $  5.6 $  2.3 $   .7  $ .1
Up 1%                                49.8   33.7   20.8    9.4    4.1    .9
Up 2%                               107.7   77.0   55.7   35.8   17.4   8.0
Up 3%                               202.1  149.6  114.6   95.0   62.5  37.8 
Up 4%                               334.2  260.2  201.1  172.0  125.7  88.4   

3) LNC periodically uses spread-lock agreements to hedge a portion of the
value of its fixed maturity securities against the risk of widening in the
spreads between their yields and the yields of comparable maturity U.S.
Government obligations.  The actual risk being hedged by these agreements is
the potential widening of bond spreads that would be caused by widening swap
spreads.  Under these agreements, LNC assumed the right and the obligation to
enter into an interest rate swap at a future date in which LNC would pay a
fixed rate equal to a contractually specified spread over the yield of a
specified U.S. Treasury security and receive a floating rate.  As of December
31, 1996, LNC did not have any open spread-lock agreements.

4) LNC uses exchange-traded financial futures contracts and options on
financial futures to hedge against interest rate risks and to manage duration
of a portion of its fixed maturity securities.  Financial futures contracts
obligate LNC to buy or sell a financial instrument at a specified future date
for a specified price.  They may be settled in cash or through delivery of the
financial instrument.  Cash settlements on the change in market values of
financial futures contracts are made daily.  Put options on a financial
futures contract give LNC the right, but not the obligation, to assume a long
or short position in the underlying futures contract at a specified price
during a specified time period.

At December 31, 1996, LNC had long positions in the March 1997 ten year note 
futures with an aggregate face amount of $147.7 million.  As the yields on the
underlying Treasury securities rise (fall), the value of these long positions
to LNC will decrease (increase) by approximately $.9 million for each 10 basis
point parallel shift in the yield curve.  

  -32-


5) LNC uses Over-the-Counter ("OTC") call options to hedge against the
increase of the FTSE index.  These call options require the counterparties to
pay LNC at specified future expiration dates the amount, if any, of the
percentage increase in the FTSE index over the strike price defined in the
contract, applied to a notional amount.  As of December 31, 1996, LNC had
agreements with notional amounts of $14.7 million.  These options expire in
1997 - 2001.

6) LNC uses a combination of foreign exchange forward contracts, foreign
currency options, and foreign currency swaps to hedge some of the foreign
exchange risk related to its investments in fixed maturity securities
denominated in foreign currencies.  The foreign currency forward contracts
obligate LNC to deliver a specified amount of currency at a future date at a
specified exchange rate.  As of December 31, 1996, LNC had a short position in
foreign exchange forward contracts with a notional amount of $251.6 million.

Foreign currency options give LNC the right, but not the obligation, to buy or
sell a foreign currency at a specific exchange rate during a specified time
period.  At December 31, 1996, LNC had long and short positions in foreign
currency options with notional amounts of $24.7 million and $25.5 million,
respectively.

A foreign currency swap is a contractual agreement to exchange the currencies
of two different countries pursuant to an agreement to re-exchange the two
currencies at the same rate of exchange at a specified future date.  As of
December 31, 1996, LNC had a foreign currency swap with a notional amount of
$15 million.

The values of the foreign exchange contracts, foreign currency options and
foreign currency swaps, which are used to reduce the risk of reduction of the
value in U.S. dollars of investments denominated in foreign currencies that
might result from an adverse change in currency exchange rates, fluctuate
according to the underlying level of exchange rates.  At December 31, 1996,
LNC had notional amounts of contracts in place of $316.8 million.  If the U.S.
dollar were to appreciate (depreciate) 1% in relation to each of the
currencies involved in these contracts, the value of these positions would 
rise (fall) by $3.2 million.

7) LNC periodically uses foreign exchange forward contracts to hedge against
foreign exchange risk related to LNC's investment in its British subsidiary,
Lincoln National (UK).  The foreign exchange forward contracts obligate LNC to
deliver a specified amount of currency at a future date at a specified
exchange rate.  

The value of the foreign exchange forward contracts at any given point
fluctuates according to the underlying level of exchange rate and interest
rate differentials.  At December 31, 1996, LNC did not have any open foreign
exchange forward contracts related to its investment in subsidiary companies.

The first five programs discussed above are designed to help LNC achieve more
stable margins while providing competitive crediting rates to policyholders
during periods when interest rates are rising, corporate bond spreads are
widening or the FTSE index is rising.  Failure to maintain competitive
crediting rates could cause policyholders to withdraw their funds and place
them in more competitive products.  The other two programs discussed above are
designed to reduce LNC's risk related to changes in foreign currency exchange
rates.

LNC is depending on the ability of derivative product dealers and their
guarantors to honor their obligations to pay the contract amounts under
interest rate cap agreements and other over-the-counter derivative products
such as swaptions, spread-lock agreements, foreign currency exchange
contracts, foreign currency options, foreign currency swaps and call options. 
In order to minimize the risk of default losses, LNC diversifies its exposures
among several dealers and limits the amount of exposure in accordance with the
credit rating of each dealer or its guarantor.  LNC generally limits its
selection of counterparties that are obligated under these derivative
contracts to those with an A credit rating or above. 

In addition to continuing existing programs, LNC may use derivative products
in other strategies to limit risk and enhance returns, particularly in the
management of investment spread businesses.  LNC has established policies,
guidelines and internal control procedures for the use of derivatives as tools
to enhance management of the overall portfolio of risks assumed in LNC's
operations.


 -33-

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

The Consolidated Statements of Cash Flows on page 41 indicate that operating 
activities provided cash of $1.2 billion, $1.9 billion and $1.2 billion in
1996, 1995 and 1994, respectively.  This statement also classifies the other
sources and uses of cash by investing activities and financing activities and
discloses the amount of cash available at the end of the year to meet LNC's
obligations.

Although LNC generates adequate cash flow to meet the needs of its normal 
operations, periodically LNC may issue debt or equity securities to fund 
internal expansion, acquisitions, investment opportunities and the retirement
of LNC's debt and equity.  As of December 31, 1996 LNC has a shelf
registration with an unused balance of $600 million that would allow LNC to
issue debt or equity securities.  In 1996, LNC filed another shelf
registration for $500 million which included the right to offer various forms
of hybrid securities.  These securities, which have a combination of both debt
and equity characteristics, utilize a series of three newly formed trusts. 
All of these trusts' common securities are owned by LNC (Lincoln National
Capital I, II and III).  As of December 31, 1996, LNC had an unused balance of
$185 million related to this hybrid security registration. Cash funds also are
available from LNC's revolving credit agreement, which provides for borrowing
up to $750 million (see note 5 to the consolidated financial statements on
page 52).

Recent transactions such as those described in the preceding paragraph include
LNC's purchase and retirement of 694,582 shares of common stock at a cost of
$35.0 million in the fourth quarter of 1996.  After deducting these shares,
the current Board authorization would allow the repurchase of an additional   
4,305,418 shares of common stock.  Also, LNC issued $215 million, 8.75%
Quarterly Income Preferred Securities ("QUIPS") in July of 1996 and $100
million, 8.35% Trust Originated Preferred Securities ("TOPrS") in August of
1996.  Both issues mature in 2026 (callable in 2001).  These securities are
shown on the accompanying balance sheet between the liability and
shareholders' equity sections.  Proceeds from these transactions were used to
pay down short-term debt and for general corporate purposes. 

Another transaction which occurred in 1996 was the sale of 16.7% of the
principal subsidiary within the Property-Casualty segment.  This transaction
was completed in the form of an initial public offering of common stock.  The
net cash proceeds after expenses from the sale of common stock in this
subsidiary of $215.2 million is being used to support the capital base of the
property-casualty operations and to meet working capital needs of the related
holding company.  In conjunction with this offering, this subsidiary issued
$200 million of term debt payable to LNC plus $100 million, 7 1/8% debt due in
1999.  Also, prior to closing the sale, this subsidiary made a one-time,
special dividend distribution of $300 million to LNC.  This dividend
distribution consisted primarily of tax-exempt municipal securities that were
previously in the subsidiary's investment portfolio.  Following the completion
of the transaction, this subsidiary adopted a policy of declaring regular
quarterly cash dividends, commencing with $.21 per share in the third quarter
of 1996.  As of December 31, 1996, LNC owns 50,000,000 of the 60,050,515
outstanding shares of this subsidiary.

 -34-

In order to maximize the use of available cash, the holding company (Lincoln 
National Corporation) maintains a facility where subsidiaries can borrow from
the holding company to meet their short-term needs and can invest their 
short-term funds with the holding company.  Depending on the overall cash 
availability or need, the holding company invests excess cash in short-term 
investments or borrows funds in the financial markets.  In addition to
facilitating the management of cash, the holding company receives dividends
from its subsidiaries, invests in operating companies, maintains an investment
portfolio and pays shareholder dividends and certain corporate expenses.

Holding Company Cash Flow

Year Ended December 31               (in millions)      1996    1995     1994 
Dividends from subsidiaries:                        
  Lincoln Life ------------------------------------ $  135.0 $ 310.0  $ 125.0
  American States ---------------------------------     74.7   199.0    215.0
  Other -------------------------------------------     96.4    29.5      4.5
Net investment income -----------------------------      4.3     2.9      1.2
Operating expenses --------------------------------    (44.6)  (41.7)   (33.7)
Interest ------------------------------------------    (67.8)  (57.3)   (44.3)
Net sales (purchases) of investments --------------     91.2    16.6    (22.1)
Increase (decrease) in cash collateral on                    
 loaned securities --------------------------------    (53.4)   (4.5)    14.3
Additional investment in subsidiaries -------------    217.8  (697.1)    (2.7)
(Investment in) sale of unconsolidated affiliates -    (16.0)  194.0   (103.5)
Net increase (decrease) in debt -------------------   (178.5)  217.1     15.9
Increase in receivables from subsidiaries ---------    (36.0)    (.3)    (3.9)
Increase (decrease) in loans from subsidiaries ----     28.2   (42.4)   271.8
Decrease (increase) in loans to subsidiaries ------   (303.5) (107.0)   (20.5)
Federal income taxes received (paid) --------------   (143.8)  (38.3)    65.6
Net tax receipts from (payments to) subsidiaries --    122.3    61.5    (61.1)
Dividends paid to shareholders --------------------   (191.2) (178.8)  (172.2)
Common stock issued for benefit plans -------------     (0.2)   24.1     30.0 
Retirement of common stock ------------------------    (32.7)    --     (18.4)
Other ---------------------------------------------    (35.2)   56.4     20.5
                                                             
Cash and invested cash - December 31 -------------- $  133.8 $ 466.8  $ 523.1
Other investments - December 31 -------------------    227.2    20.3     28.7
Debt - December 31 --------------------------------  1,251.9 1,402.1  1,227.5

The table above shows the cash flow activity for the holding company from 
1994 through 1996.  The line, "net tax receipts from (payments to)
subsidiaries", recognizes that the holding company receives tax payments from
subsidiaries, pays the consolidated tax liability and reimburses subsidiaries
for the tax effect of any taxable operating and capital losses.

LNC's insurance subsidiaries are subject to certain insurance department
regulatory restrictions as to the transfer of funds and payments of dividends
to the holding company (see note 7 to the consolidated financial statements on
page 56).  However, these restrictions pose no short-term liquidity concerns
for the holding company.  The financial strength and stability of the
subsidiaries permit ready access to short-term or long-term credit sources for
the holding company.

Effect of Inflation
As indicated earlier in this review of consolidated operations, inflation 
affects LNC's revenues and expenses.  LNC's insurance affiliates, as well as 
other companies in the insurance industry, attempt to minimize the effect of 
inflation by anticipating inflationary trends in the pricing of their 
products.  Inflation, except for changes in interest rates, does not have a
significant effect on LNC's balance sheet due to the minimal amount of dollars
invested in property, plant and equipment and the absence of inventories.


  -38-

Item 8.  Financial Statements and Supplementary Data

Operating Results by Quarter  

       (in millions, except per share)    1st Qtr  2nd Qtr  3rd Qtr   4th Qtr

1996 Data

Premiums and other considerations ---    $1,008.5 $1,041.7 $1,095.2 $1,081.9
Net investment income ---------------       560.7    572.7    587.9    644.6
Realized gain on investments --------        71.3     29.5      1.8     25.5  
Net income --------------------------       140.0    111.4    119.3    142.9

Net income per share ----------------       $1.34    $1.07    $1.14    $1.37

1995 Data

Premiums and other considerations ---    $  909.6 $1,000.3 $1,032.7 $1,135.2
Net investment income ---------------       530.1    583.6    567.7    604.3
Realized gain on investments --------        44.1     62.3     68.1     41.1
Gain on sale of affiliates/
 operating property -----------------         --       --       --      54.2
Net income(1) -----------------------       134.8    117.9    154.3     75.2

Net income per share ----------------       $1.30    $1.13    $1.48    $ .72 

(1) The fourth quarter of 1995 includes a change in estimate related to LNC's  
    disability income business (see note 2 to the consolidated financial       
    statements on page 45).





Consolidated Financial Statements

The consolidated financial statements of Lincoln National Corporation and 
Subsidiaries follow on pages 36 through 68.


 -36-

                   LINCOLN NATIONAL CORPORATION
                   CONSOLIDATED BALANCE SHEETS 

December 31                       (000s omitted)         1996          1995
                                                  
ASSETS                                            
                                                  
Investments:                                      
                                                  
  Securities available-for-sale, at fair value:   
                                                  
    Fixed maturity                                
    (cost: 1996-$26,830,704; 1995-$23,935,527) -  $27,906,440   $25,834,476   
                                                  
    Equity                                        
    (cost: 1996-$797,222; 1995-$936,124) -------      992,702     1,164,844   
                                                  
  Mortgage loans on real estate ----------------    3,272,980     3,186,872   
                                                  
  Real estate ----------------------------------      655,024       775,912   
                                                  
  Policy loans ---------------------------------      758,166       602,573   
                                                  
  Other investments ----------------------------      459,652       371,765   
                                                                
    Total Investments --------------------------   34,044,964    31,936,442   
                                                  
Investment in unconsolidated affiliates --------       21,223         5,562   
                                                                    
Cash and invested cash -------------------------    1,231,724     1,572,855   
                                                                
Property and equipment -------------------------      257,821       243,763   
                                                                
Deferred acquisition costs ---------------------    1,891,949     1,436,685   
                                                                
Premiums and fees receivable -------------------      650,789       537,979   
                                                                
Accrued investment income ----------------------      483,064       462,737   
                                                                
Assets held in separate accounts ---------------   28,809,137    22,769,068   
                                                
Amounts recoverable from reinsurers ------------    2,544,196     2,495,189   
                                                                
Goodwill ---------------------------------------      449,479       471,465   
                                                                
Other intangible assets ------------------------      708,446       528,934

Other assets -----------------------------------      620,613       797,054   
                                                               
      Total Assets -----------------------------  $71,713,405   $63,257,733   



See notes to the consolidated financial statements on pages 42 - 68.


  -37-

                   LINCOLN NATIONAL CORPORATION
                    CONSOLIDATED BALANCE SHEETS
                            -CONTINUED-


December 31                        (000s omitted)        1996          1995

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

  Policy liabilities and accruals:

    Future policy benefits, claims
     and claim expenses -------------------------  $13,331,098   $12,922,547

    Unearned premiums ---------------------------      766,050       813,380

      Total Policy Liabilities and Accruals -----   14,097,148    13,735,927

  Contractholder funds --------------------------   21,176,963    18,784,508

  Liabilities related to separate accounts ------   28,809,137    22,769,068

  Federal income taxes --------------------------       33,736       128,426

  Short-term debt -------------------------------      188,960       426,848

  Long-term debt --------------------------------      626,311       659,303

  Minority interest in consolidated
   subsidiaries ---------------------------------      223,628          --

  Other liabilities -----------------------------    1,772,566     2,375,531 

                                                    66,928,449    58,879,611
                                                              

  Company-Obligated Mandatorily Redeemable
   Preferred Securities of Subsidiary Trusts
   Holding Solely Junior Subordinated
   Deferrable Interest Debentures of Company ----      315,000          --


Shareholders' Equity:

  Series A preferred stock
   (1996 liquidation value - $2,951) ------------        1,212         1,335

  Common stock ----------------------------------      857,450       889,476

  Retained earnings -----------------------------    3,129,249     2,775,718

  Foreign currency translation adjustment -------       66,454        13,413

  Net unrealized gain (loss) on                                      
   securities available-for-sale ----------------      415,591       698,180

      Total Shareholders' Equity ----------------    4,469,956     4,378,122


      Total Liabilities and
       Shareholders' Equity ---------------------  $71,713,405   $63,257,733



See notes to the consolidated financial statements on pages 42 - 68.



  -38-

                   LINCOLN NATIONAL CORPORATION
                 CONSOLIDATED STATEMENTS OF INCOME


Year Ended December 31   (000s omitted)         1996        1995        1994

Revenue:

  Insurance premiums ------------------   $3,181,999  $3,253,833  $3,624,648
                                         
  Insurance fees ----------------------      628,181     523,237     449,643
                                         
  Investment advisory fees ------------      180,792     125,593        --

  Net investment income ---------------    2,365,922   2,251,281   1,994,651
                                         
  Equity in earnings of
   unconsolidated affiliates ----------        1,428      12,361      14,652
                               
  Realized gain (loss) on investments -      128,052     215,623    (130,820)
                                         
  Gain on sale of affiliates/
   operating property -----------------        --         54,195      48,842
                                         
  Other -------------------------------      234,896     197,133     178,234
                                         
    Total Revenue ---------------------    6,721,270   6,633,256   6,179,850
                                                       
Benefits and Expenses:                                 
                                         
  Benefits and settlement expenses ----    3,921,278   4,113,143   4,195,243
                                         
  Underwriting, acquisition,                           
   insurance and other expenses -------    2,003,007   1,821,022   1,558,806
                                         
  Interest and debt expense -----------       84,720      72,516      49,520
                                         
    Total Benefits and Expenses -------    6,009,005   6,006,681   5,803,569
                                                       
    Income Before Federal Income Taxes
     and Minority Interest ------------      712,265     626,575     376,281
                                                       
Federal income taxes ------------------      179,152     144,389      26,383
                                                       
    Income Before Minority Interest ---      533,113     482,186     349,898
                                                       
Minority interest in consolidated
 subsidiaries -------------------------       19,555        --          --  

    Net Income ------------------------   $  513,558  $  482,186  $  349,898

                                                       

Earnings Per Share:                                    
                                                       
Net Income ----------------------------        $4.91       $4.63       $3.37



See notes to the consolidated financial statements on pages 42 - 68.

 -39-



                   LINCOLN NATIONAL CORPORATION
          CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


Year Ended December 31       (000s omitted)      1996       1995       1994

Preferred Stock:

 Series A Preferred Stock:
   Balance at beginning-of-year ----------- $   1,335 $    1,420 $    1,553
   Conversion into common stock -----------      (123)       (85)      (133)
     Balance at End-of-Year ---------------     1,212      1,335      1,420

 Series E and F Preferred Stock:
   Balance at beginning-of-year -----------       --     309,913    309,913
   Conversion into common stock -----------       --    (309,913)       -- 
     Balance at End-of-Year ---------------       --         --     309,913


Common Stock:

  Balance at beginning-of-year ------------   889,476    555,382    543,659
  Conversion of series A preferred stock --       123         85        133
  Conversion of series E and F
   preferred stock ------------------------       --     309,913        --
  Issued for benefit plans ----------------     7,597     26,888     30,616
  Shares forfeited under benefit plans ----    (4,771)    (2,792)      (631)
  Retirement of common stock --------------   (34,975)       --     (18,395)
     Balance at End-of-Year ---------------   857,450    889,476    555,382

                                                          
Retained Earnings:                                        

  Balance at beginning-of-year ------------ 2,775,718  2,479,532  2,303,731
  Net income ------------------------------   513,558    482,186    349,898
  Realized gain (loss) on sale of minority
   interest in subsidiary -----------------    34,121        --         --

  Dividends declared:                         
    Series A preferred stock --------------      (112)      (123)      (134)
    Series E and F preferred stock --------       --      (8,532)   (17,065)
    Common stock --------------------------  (194,036)  (177,345)  (156,898)

     Balance at End-of-Year --------------- 3,129,249  2,775,718  2,479,532

Foreign Currency Translation Adjustment:

  Accumulated adjustment at
   beginning-of-year ----------------------    13,413      6,890     (1,214)
  Change during the year ------------------    53,041      6,523      8,104
     Balance at End-of-Year ---------------    66,454     13,413      6,890 
                                                          
Net Unrealized Gain (Loss) on Securities
 Available-for-sale:

   Balance at beginning-of-year -----------   698,180   (311,077)   914,679
   Realized gain (loss) on sale of
     minority interest in subsidiary ------   (19,101)       --         --
   Change during the year -----------------  (263,488) 1,009,257 (1,225,756)
     Balance at End-of-Year ---------------   415,591    698,180   (311,077)
                                                          
     Total Shareholders' Equity                         
      at End-of-Year ----------------------$4,469,956 $4,378,122 $3,042,060


See notes to the consolidated financial statements on pages 42 - 68.
 -40-

                    LINCOLN NATIONAL CORPORATION
    CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - continued


Year Ended December 31   (Number of Shares)      1996        1995        1994

Preferred Stock:
(10,000,000 shares authorized)

  Series A Preferred Stock:
    Balance at beginning-of-year --------      40,646      43,218      47,289
    Conversion into common stock --------      (3,761)     (2,572)     (4,071)
      Balance Issued and Outstanding
       at End-of-Year -------------------      36,885      40,646      43,218

  Series E and F Preferred Stock:
    Balance at beginning-of-year -------          --    4,417,897   4,417,897
    Conversion into common stock -------          --   (4,417,897)        -- 
      Balance Issued and Outstanding
       at End-of-Year ------------------          --          --    4,417,897


Common Stock:
(800,000,000 shares authorized)

  Balance at beginning-of-year ---------- 104,185,117  94,477,942  94,183,190
  Conversion of series A preferred stock-      30,088      20,576      32,568
  Conversion of series E and F
   preferred stock ----------------------         --    8,835,794         --
  Issued for benefit plans --------------     250,072     905,361     778,587

  Shares forfeited under benefit plans --    (112,120)    (54,556)    (16,403)
  Retirement of common stock ------------    (694,582)        --     (500,000)
    Balance Issued and Outstanding
     at End-of-Year --------------------- 103,658,575 104,185,117  94,477,942


Common Stock (assuming conversion of
 series A, E and F preferred stock):

   End-of-Year -------------------------- 103,953,655 104,510,285 103,659,480

   Average for the Year ----------------- 104,560,826 104,115,650 103,863,196



Dividends Per Share:

  Series A preferred stock --------------       $3.00       $3.00       $3.00
  Series E preferred stock --------------         --         1.89        3.79
  Series F preferred stock --------------         --         1.97        3.94
  Common stock --------------------------        1.87        1.75        1.66
 


See notes to the consolidated financial statements on pages 42 - 68.    


 -41-

                   LINCOLN NATIONAL CORPORATION
               CONSOLIDATED STATEMENTS OF CASH FLOWS

Year Ended December 31     (000s omitted)        1996        1995        1994


Cash Flows from Operating Activities:

Net income ------------------------------  $  513,558  $  482,186  $  349,898

Adjustments to reconcile net income
 to net cash provided by (used in)
 operating activities: 
   Deferred acquisition costs -----------      34,644     (44,990)   (199,419)
   Premiums and fees receivable ---------    (113,022)    (15,087)     (7,777)
   Accrued investment income ------------     (20,489)    (41,268)    (44,171)
   Policy liabilities and accruals ------     (51,556)    147,989      11,487
   Contractholder funds -----------------   1,281,535   1,631,192   1,674,888
   Amounts recoverable from reinsurers --    (110,752)   (435,776)   (776,408)
   Federal income taxes -----------------      31,335     268,338     (59,611)
   Equity in undistributed earnings of
    unconsolidated affiliates -----------      (1,428)    (11,493)    (12,408)
   Minority interest in consolidated 
    subsidiaries ------------------------      19,555        --          --
   Provisions for depreciation ----------      58,878      59,835      58,689
   Amortization of goodwill and other
    intangible assets -------------------      87,442      74,229       9,274
   Realized (gain) loss on investments --    (128,052)   (300,840)    212,201
   (Gain) loss on sale of affiliates/
    operating property ------------------        --       (54,195)    (48,842)
   Other --------------------------------    (364,633)    160,180      14,365

     Net Adjustments --------------------     723,457   1,438,114     832,268

      Net Cash Provided by
       Operating Activities -------------   1,237,015   1,920,300   1,182,166
                                                        

Cash Flows from Investing Activities:

Securities available-for-sale:
  Purchases ----------------------------- (14,310,549)(15,327,959)(13,383,236)
  Sales ---------------------------------  13,324,606  14,253,858  10,352,938
  Maturities ----------------------------   1,048,306   1,051,471   1,106,687
Purchase of other investments -----------  (2,343,735) (1,770,790) (1,696,570)
Sale or maturity of other investments ---   2,195,664   1,103,380   1,755,113
Sale of affiliates ----------------------        --       186,900     417,367
Purchase of affiliates/business ---------     (71,593)   (736,966)       -- 
Increase (decrease) in cash collateral 
 on loaned securities -------------------     (97,257)    (39,223)   (149,597)
Other -----------------------------------    (150,972)   (148,029)     94,566

  Net Cash Used in Investing Activities -    (405,530) (1,427,358) (1,502,732)
                                                        
 -42-

                   LINCOLN NATIONAL CORPORATION
         CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

Year Ended December 31     (000s omitted)        1996        1995        1994

Cash Flows from Financing Activities:

Principal payments on long-term debt ----     (35,074)    (14,182)   (142,065)
Issuance of long-term debt --------------       2,082     197,785     199,482
Net increase (decrease) in
 short-term debt ------------------------    (237,888)     25,785     (59,698)
Company-Obligated Mandatorily Redeemable
 Preferred Securities of Subsidiary Trusts
 Holding Solely Junior Subordinated
 Deferrable Interest Debentures of Company    315,000         --          --
Universal life and investment
 contract deposits ----------------------   1,172,673   2,142,043   2,429,113
Universal life and investment
 contract withdrawals -------------------  (2,380,187) (2,158,392) (1,613,780)
Common stock issued for benefit plans ---        (565)     24,096      29,985
Retirement of common stock --------------     (32,716)        --      (18,395)
Proceeds from sale of minority
 interest in subsidiary -----------------     215,182         --          --
Dividends paid to shareholders ----------    (191,223)   (178,805)   (172,157)

  Net Cash Provided by (Used in)
   Financing Activities -----------------  (1,172,616)     38,330     652,485

  Net Increase (Decrease) in Cash -------    (341,131)    531,272     331,919 

Cash at Beginning-of-Year ---------------   1,572,855   1,041,583     709,664

  Cash at End-of-Year -------------------  $1,231,724  $1,572,855  $1,041,583

See notes to the consolidated financial statements on pages 42 - 68.



LINCOLN NATIONAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  Summary of Significant Accounting Policies

Basis of Presentation.  The accompanying consolidated financial statements
include Lincoln National Corporation ("LNC") and its majority-owned
subsidiaries.  Through subsidiary companies, LNC operates multiple insurance
and investment management businesses.  Operations are divided into four
business segments (see note 9 on page 63).  Less than majority-owned entities
in which LNC has at least a 20% interest are reported on the equity basis. 
These consolidated financial statements have been prepared in conformity with
generally accepted accounting principles.

Use of Estimates.  The nature of the insurance and investment management
businesses requires management to make estimates and assumptions that affect
the amounts reported in the consolidated financial statements and accompanying
notes.  Actual results could differ from those estimates.

Investments.  LNC classifies its fixed maturity and equity securities (common
and non-redeemable preferred stocks) as available-for-sale and, accordingly,
such securities are carried at fair value.  The cost of fixed maturity
securities is adjusted for amortization of premiums and discounts.  The cost
of fixed maturity and equity securities is adjusted for declines in value that
are other than temporary.  

For the mortgage-backed securities portion of the fixed maturity securities
portfolio, LNC recognizes income using a constant effective yield based on
anticipated prepayments and the estimated economic life of the securities. 
When estimates of prepayments change, the effective yield is recalculated to
reflect actual payments to date and anticipated future payments.  The net
investment in the securities is adjusted to the amount that would have existed
had the new effective yield been applied at the time of acquisition.  This
adjustment is reflected in net investment income.

Mortgage loans on real estate are carried at the outstanding principal
balances less unaccrued discounts.  Investment real estate is carried at cost


 -43-

less allowances for depreciation.  The cost for both mortgage loans and real
estate and investment real estate is adjusted for declines in value that are
other than temporary.  Also, allowances for losses are established, as
appropriate, for real estate holdings that are in the process of being sold. 
Real estate acquired through foreclosure proceedings is recorded at fair value
on the settlement date which establishes a new cost basis.  If a subsequent
periodic review of a foreclosed property indicates the fair value, less
estimated costs to sell, is lower than the carrying value at the settlement
date, the carrying value is adjusted to the lower amount.  Any changes to the
reserves for mortgage loans on real estate and real estate are reported as
realized gain (loss) on investments.

Policy loans are carried at aggregate unpaid balances.

Cash and invested cash are carried at cost and include all highly liquid debt
instruments purchased with a maturity of three months or less.

Realized gain (loss) on investments is recognized in net income, net of
related amortization of deferred acquisition costs and capital gains expenses,
using the specific identification method.  Changes in the fair values of
securities carried at fair value are reflected directly in shareholders'
equity, after deductions for related adjustments for deferred acquisition
costs and amounts required to satisfy policyholder commitments that would have
been recorded had these securities been sold at their fair value, and after
deferred taxes or credits to the extent deemed recoverable.

Realized gain (loss) on sale of affiliates/operating property, net of taxes,
is recognized in net income.  Realized gain (loss) on sale of minority
interests in subsidiaries is reflected directly in shareholders' equity net of
deferred taxes, if any.

Derivatives.  LNC hedges certain portions of its exposure to interest rate
fluctuations, the widening of bond yield spreads over comparable maturity U.S.
Government obligations, fluctuations in the Financial Times Stock Exchange
("FTSE") index and foreign exchange risk by entering into derivative
transactions.  A description of LNC's accounting for its hedge of such risks
is discussed in the following two paragraphs. 

The premiums paid for interest rate caps and swaptions are deferred and
amortized to net investment income on a straight-line basis over the term of
the respective derivative.  Any settlement received in accordance with the
terms of the interest rate caps is also recorded as net investment income. 
Settlements received on swaptions are deferred and amortized over the life of
the hedged assets as an adjustment to yield.  Swaptions, spread-lock
agreements, interest rate swaps and financial futures that hedge fixed
maturity securities available-for-sale are carried at fair value.  The change
in fair value is reflected directly in shareholders' equity.  Realized gain
(loss) from the settlement of such derivatives is deferred and amortized over
the life of the hedged assets as an adjustment to the yield.  Over-the-counter
call options are carried at fair value.  Foreign exchange forward contracts,
which hedge LNC's investment in its British subsidiary, Lincoln National (UK),
are carried at fair value.  The change in fair value and realized gain (loss)
on such contracts is reflected directly in the foreign currency translation
adjustment component of shareholders' equity.  Foreign exchange forward
contracts, foreign currency options and foreign currency swaps, which hedge
some of the foreign exchange risk of investments in fixed maturity securities
denominated in foreign currencies, are carried at fair value.  The change in
fair value is reflected in earnings.  Realized gain (loss) from the settlement
of such derivatives is also reflected in earnings.  

Hedge accounting is applied as indicated above after LNC determines that the
items to be hedged expose LNC to interest rate fluctuations, the widening of
bond yield spreads over comparable maturity U.S. Government obligations,
fluctuations in the FTSE index and foreign exchange risk.  Moreover, the
derivatives used are designated as a hedge and reduce the indicated risk by
having a high correlation of changes in the value of the derivatives and the
items being hedged at both the inception of the hedge and throughout the hedge
period.  Should such criteria not be met, the change in value of the
derivatives is included in net income.

Property and Equipment.  Property and equipment owned for company use is
carried at cost less allowances for depreciation.

Premiums and Fees.  Revenue for universal life and other interest-sensitive
life insurance policies consists of policy charges for the cost of insurance,
policy initiation and administration, and surrender charges that have been
assessed.  Traditional individual life-health and annuity premiums are 

 -44-

recognized as revenue over the premium-paying period of the policies.  Group
health and property-casualty premiums are prorated over the contract term of
the policies.  

Investment Advisory Fees.  As specified in the investment advisory agreements
with the mutual funds, fees are determined and recognized as revenues monthly,
based on the average daily net assets of the mutual funds managed.  Investment
advisory contracts generally provide for the determination and payment of
advisory fees based on market values of managed portfolios at the end of a
calendar month or quarter.  Investment management and advisory contracts are
renewable annually with cancellation clauses ranging from 30 to 90 days.

Assets Held in Separate Accounts/Liabilities Related to Separate Accounts. 
These assets and liabilities represent segregated funds administered and
invested by LNC's insurance subsidiaries for the exclusive benefit of pension
and variable life and annuity contractholders.  The fees received by LNC's
insurance subsidiaries for administrative and contractholder maintenance
services performed for these separate accounts are included in LNC's
consolidated statements of income. 

Deferred Acquisition Costs.  Commissions and other costs of acquiring
universal life insurance, variable universal life insurance, traditional life
insurance, unit-linked products, annuities, group health insurance and
property-casualty insurance which vary with and are primarily related to the
production of new business, have been deferred to the extent recoverable. 
Acquisition costs for universal and variable universal life insurance policies
and unit-linked products are being amortized over the lives of the policies in
relation to the incidence of estimated gross profits from surrender charges
and investment, mortality, and expense margins, and actual realized gain
(loss) on investments.  That amortization is adjusted retrospectively when
estimates of current or future gross profits to be realized from a group of
products are revised.  Traditional life-health and annuity acquisition costs
are being amortized over the premium-paying period of the related policies
using assumptions consistent with those used in computing policy reserves. 
Deferred acquisition costs for property-casualty policies are amortized over
the contract term of the policies.  Property-casualty acquisition costs that
are not recoverable from future premiums and related investment income are
expensed.  

Expenses.  Expenses for universal and variable universal life insurance
policies include interest credited to policy account balances and benefit
claims incurred during the period in excess of policy account balances. 
Interest crediting rates associated with funds invested in the insurance
company's general account during 1994 through 1996 ranged from 5.9% to 8.0%.  
Interest and debt expense includes interest on Company-Obligated Mandatorily
Redeemable Preferred Securities of Subsidiary Trusts Holding Solely Junior
Subordinated Deferrable Interest Debentures of Company ("Minority Interest -
Preferred Securities of Subsidiary Companies").

Goodwill and Other Intangible Assets.  The cost of acquired subsidiaries or
blocks of business in excess of the fair value of net assets (goodwill) is
amortized using the straight-line method over periods that generally
correspond with the benefits expected to be derived from the acquisitions. 
Goodwill recorded subsequent to 1994 is amortized over 20 to 25 years. 
Goodwill arising prior to 1995 is generally amortized over 40 years.

Other intangible assets includes the present value of business in-force that
is recorded in connection with the acquisition of an insurance company or a
block of policies.  The initial value is determined actuarially by discounting
estimated future gross profits as a measure of the value of business in-force
purchased.  The resulting asset is amortized on a constant yield basis over
the expected revenue recognition period of the business acquired, with the
accrual of interest added to the unamortized balance at rates ranging from 5%
to 9%.

Other intangible assets for the non-insurance subsidiaries (i.e.,
institutional customer relationships, covenants not to compete and mutual fund
customer relationships) have been recorded in connection with the acquisition
of an asset management services company.  These assets are amortized on a
straight-line basis over 6 to 15 years.

The carrying value of goodwill and other intangible assets is reviewed
periodically for indicators of impairment in value.

Policy Liabilities and Accruals.  The liabilities for future policy benefits
and expenses for universal and variable universal life insurance policies
consist of policy account balances that accrue to the benefit of the
policyholders, excluding surrender charges.  The liabilities for future policy
benefits and expenses for traditional life policies and immediate and deferred


 -45-

paid-up annuities are computed using a net level premium method and
assumptions for investment yields, mortality and withdrawals based principally
on company experience projected at the time of policy issue, with provision
for possible adverse deviations.  Interest assumptions for traditional direct
individual life reserves for all policies range from 2.6% to 8.4% graded to
5.7% after 30 years depending on time of policy issue.  Interest rate
assumptions for reinsurance reserves range from 5.0% to 11.0% graded to 8.0%
after 20 years.  The interest assumptions for immediate and deferred paid-up
annuities range from 4.5% to 8.0%.

The liability for unpaid property-casualty claims is based on estimates of
payments to be made for individual claims reported and unreported claims,
reduced by estimated recoveries from salvage and subrogation.  With respect to
its policy liabilities and accruals, LNC carries on a continuing review of
its: 1) overall reserve position; 2) reserving techniques and; 3) reinsurance
arrangements.  As experience develops and new information becomes known,
liabilities are adjusted as deemed necessary.  The effects of changes in
estimates are included in the operating results for the period in which such
estimates occur.  

Reinsurance.  LNC's insurance companies enter into reinsurance agreements with
other companies in the normal course of their business.  LNC's insurance
subsidiaries may assume reinsurance from unaffiliated companies and/or cede
reinsurance to such companies.  Assets/liabilities and premiums/benefits from
certain reinsurance contracts that grant statutory surplus to other insurance
companies have been netted on the balance sheets and income statements,
respectively, since there is a right of offset.  All other reinsurance
agreements are reported on a gross basis.  

Depreciation.  Provisions for depreciation of investment real estate and 
property and equipment owned for company use are computed principally on the 
straight-line method over the estimated useful lives of the assets.

Postretirement Medical and Life Insurance Benefits.  LNC accounts for its
postretirement medical and life insurance benefits using the full accrual
method.

Stock Options.  LNC recognizes compensation expense for its stock option
incentive plans using the intrinsic value method of accounting.  Under the
terms of the intrinsic value method, compensation cost is the excess, if any,
of the quoted market price of the stock at the grant date, or other
measurement date, over the amount an employee must pay to acquire the stock.

Foreign Exchange.  LNC's foreign subsidiaries' balance sheet accounts and 
income statement items are translated at the current exchange and average 
exchange rates for the year, respectively.  Resulting translation adjustments 
are reported as a component of shareholders' equity.  Other translation 
adjustments for foreign currency transactions that affect cash flows are 
reported in earnings.


2.  Change in Estimate for Disability Income Reserve.

During the fourth quarter of 1995, LNC completed an in-depth review of the
experience of its disability income business.  As a result of this study, and
based on the assumption that recent experience will continue in the future,
net income decreased by $121,600,000 or $1.17 per share ($187,000,000 pre-tax)
as a result of strengthening the disability income reserve by $142,700,000 and
writing-off deferred acquisition costs of $44,300,000 in the Reinsurance
segment.


3.  Investments

The major categories of net investment income are as follows:

Year Ended December 31             (in millions)     1996      1995      1994

Fixed maturity securities ---------------------  $1,937.6  $1,853.6  $1,614.9
Equity securities -----------------------------      35.5      30.3      29.9
Mortgage loans on real estate -----------------     295.8     272.0     277.2
Real estate -----------------------------------     125.4     117.9     104.4
Policy loans ----------------------------------      42.1      37.9      34.0
Invested cash ---------------------------------      54.3      49.2      39.1
Other investments -----------------------------      36.8      43.2      54.5
  Investment revenue --------------------------   2,527.5   2,404.1   2,154.0
Investment expense ----------------------------     161.6     152.8     159.4
  Net investment income -----------------------  $2,365.9  $2,251.3  $1,994.6



 -46-

The realized gain (loss) on investments is as follows: 

Year Ended December 31             (in millions)     1996      1995      1994

Fixed maturity securities available-for-sale:
 Gross gain -----------------------------------   $ 219.5   $ 257.7   $  87.8
 Gross loss -----------------------------------    (214.1)    (95.8)   (331.2)
Equity securities available-for-sale:
 Gross gain -----------------------------------     206.9     160.6      92.6
 Gross loss -----------------------------------     (54.2)    (60.0)    (80.8)
Other investments -----------------------------      40.3      61.9      19.6
Related restoration or amortization of deferred
 acquisition costs, provision for policyholder
 commitments and capital gains expenses -------     (70.3)   (108.8)     81.2
   Total --------------------------------------   $ 128.1   $ 215.6   $(130.8)

Provisions (credits) for write-downs and net changes in allowances for loss,
which are included in the realized gain (loss) on investments shown above, are
as follows:

Year Ended December 31             (in millions)     1996      1995      1994

Fixed maturity securities ---------------------    $ 12.3    $ 19.9    $ 19.5
Equity securities -----------------------------       4.9       3.7       8.7
Mortgage loans on real estate -----------------       3.1      14.2      18.2
Real estate -----------------------------------       4.6      (9.2)     14.9
Other long-term investments -------------------      (0.8)     (4.6)      1.7
Guarantees ------------------------------------       0.2      (2.6)      2.5
  Total ---------------------------------------    $ 24.3    $ 21.4    $ 65.5

The change in unrealized appreciation (depreciation) on investments in fixed 
maturity and equity securities is as follows:

Year Ended December 31      (in millions)          1996       1995       1994

Fixed maturity securities available-for-sale - $ (823.3)  $2,448.9  $(2,295.1)
Equity securities available-for-sale ---------    (33.2)     138.2      (93.3)
  Total -------------------------------------- $ (856.5)  $2,587.1  $(2,388.4)

The cost, gross unrealized gain and loss, and fair value of securities
available-for-sale are as follows:
                                                                          Fair
December 31            (in millions)       Cost      Gain      Loss      Value
1996:
Corporate bonds --------------------  $15,934.2   $ 700.0   $  95.9  $16,538.3
U.S. Government bonds --------------    1,512.4      52.8      19.5    1,545.7
Foreign governments bonds ----------    1,671.2     149.6      31.7    1,789.1
Mortgage-backed securities:
  Mortgage pass-through securities -    1,331.3      28.8       7.0    1,353.1
  Collateralized mortgage
   obligations ---------------------    3,931.3     170.8      11.0    4,091.1
  Other mortgage-backed securities -         .8        .4        --        1.2
State and municipal bonds ----------    2,200.5     138.3       5.5    2,333.3
Redeemable preferred stocks --------      249.0       7.6       2.0      254.6
  Total fixed maturity securities --   26,830.7   1,248.3     172.6   27,906.4
Equity securities ------------------      797.2     240.2      44.7      992.7
  Total ----------------------------  $27,627.9  $1,488.5   $ 217.3  $28,899.1

1995:
Corporate bonds --------------------  $14,011.4  $1,262.3    $ 31.2  $15,242.5
U.S. Government bonds --------------    1,033.1     115.0        .1    1,148.0
Foreign governments bonds ----------    1,273.2      98.6       9.7    1,362.1
Mortgage-backed securities:
  Mortgage pass-through securities -    1,175.0      45.6       3.4    1,217.2
  Collateralized mortgage
   obligations ---------------------    4,089.0     266.9       3.8    4,352.1
  Other mortgage-backed securities -        2.7        .4        .1        3.0
State and municipal bonds ----------    2,238.1     154.0       2.0    2,390.1
Redeemable preferred stocks --------      113.0       7.0        .5      119.5
  Total fixed maturity securities --   23,935.5   1,949.8      50.8   25,834.5
Equity securities ------------------      936.1     232.4       3.7    1,164.8
  Total ----------------------------  $24,871.6  $2,182.2    $ 54.5  $26,999.3

 -47-

Future maturities of fixed maturity securities available-for-sale are as
follows:
                                                                   1996      
                                                                         Fair
December 31                              (in millions)         Cost     Value

Due in one year or less ------------------------------    $   585.1 $   588.1
Due after one year through five years ----------------      5,450.7   5,611.2
Due after five years through ten years ---------------      6,933.6   7,167.2
Due after ten years ----------------------------------      8,597.9   9,094.5
  Subtotal -------------------------------------------     21,567.3  22,461.0
Mortgage-backed securities ---------------------------      5,263.4   5,445.4
  Total ----------------------------------------------    $26,830.7 $27,906.4

The foregoing data is based on stated maturities.  Actual maturities will
differ in some cases because borrowers may have the right to call or pre-pay
obligations.

At December 31, 1996, the current par, amortized cost and estimated fair value
of investments in mortgage-backed securities summarized by interest rates of
the underlying collateral are as follows:
                                              Current                     Fair
December 31                 (in millions)       Par         Cost         Value

Below 7% -------------------------------     $  123.3     $  117.4    $  117.2
7% - 8% --------------------------------      1,881.1      1,840.4     1,855.9
8% - 9% --------------------------------      1,840.0      1,786.9     1,847.3
Above 9% -------------------------------      1,573.3      1,518.7     1,625.0
  Total --------------------------------     $5,417.7     $5,263.4    $5,445.4

The quality ratings of fixed maturity securities available-for-sale are as
follows:

December 31                                                               1996

Treasuries and AAA -----------------------------------                   32.8%
AA ---------------------------------------------------                   10.0
A ----------------------------------------------------                   28.2
BBB --------------------------------------------------                   22.9
BB ---------------------------------------------------                    2.7
Less than BB -----------------------------------------                    3.4
                                                                        100.0%

Mortgage loans on real estate are considered impaired when, based on current
information and events, it is probable that LNC will be unable to collect all
amounts due according to the contractual terms of the loan agreement.  When
LNC determines that a loan is impaired, the cost is adjusted or a provision
for loss is established equal to the difference between the initial cost of
the mortgage loan and the estimated value.  Estimated value is based on: 1)
the present value of expected future cash flows discounted at the loan's
effective interest rate; 2) the loan's observable market price or; 3) the fair
value of the collateral.  The provision for losses is reported as realized
gain (loss) on investments.  Mortgage loans deemed to be uncollectible are
charged against the allowance for losses and subsequent recoveries, if any,
are credited to the allowance for losses.

The allowance for losses is maintained at a level believed adequate by
management to absorb estimated probable credit losses.  Management's periodic
evaluation of the adequacy of the allowance for losses is based on LNC's past
loan loss experience, known and inherent risks in the portfolio, adverse
situations that may affect the borrower's ability to repay (including the
timing of future payments), the estimated value of the underlying collateral,
composition of the loan portfolio, current economic conditions and other
relevant factors.  This 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 be susceptible to significant change.

 -48-

Impaired loans along with the related allowance for losses are as follows:

December 31                          (in millions)        1996         1995  

Impaired loans with allowance for losses ---------      $ 71.9       $150.9 
Allowance for losses -----------------------------       (12.4)       (29.6)
Impaired loans with no allowance for losses ------         2.3          2.2
  Net impaired loans -----------------------------      $ 61.8       $123.5

Impaired loans with no allowance for losses are a result of: 1) direct 
write-downs or; 2) collateral dependent loans where the fair value of the 
collateral is greater than the recorded investment in the loan.

A reconciliation of the mortgage loan allowance for losses for these impaired
mortgage loans is as follows:

Year Ended December 31               (in millions)    1996    1995     1994

Balance at beginning-of-year --------------------   $ 29.6  $ 62.7   $226.6
Provisions for losses ---------------------------      3.1    14.2     18.2
Releases due to write-downs ---------------------      --    (11.9)     --
Releases due to sales ---------------------------    (19.9)  (20.2)  (163.2)
Releases due to foreclosures --------------------      (.4)  (15.2)   (18.9)
  Balance at end-of-year ------------------------   $ 12.4  $ 29.6   $ 62.7

The average recorded investment in impaired loans and the interest income
recognized on impaired loans were as follows:

Year Ended December 31               (in millions)    1996    1995     1994

Average recorded investment in impaired loans ---   $139.6  $189.6   $498.1
Interest income recognized on impaired loans ----     12.7    16.9     38.3

All interest income on impaired loans was recognized on the cash basis of
income recognition.

As of December 31, 1996 and 1995, LNC had restructured loans of $39,600,000
and $62,500,000, respectively.  LNC recorded $4,000,000 and $6,300,000 of
interest income on these restructured loans in 1996 and 1995, respectively. 
Interest income in the amount of $4,000,000 and $6,600,000 would have been
recorded on these loans according to their original terms in 1996 and 1995,
respectively.  As of December 31, 1996 and December 31, 1995, LNC had no
outstanding commitments to lend funds on restructured loans.

An investment in real estate is considered impaired when the projected
undiscounted cash flow from the investment is less than the carrying value. 
When LNC determines that an investment in real estate is impaired, it is
written-down to reduce the carrying value to the estimated value.

As of December 31, 1996, LNC's investment commitments for fixed maturity
securities (primarily private placements), mortgage loans on real estate and
real estate were $388,100,000.

For the year ended December 31, 1996, fixed maturity securities available-for-
sale, mortgage loans on real estate and real estate investments which were
non-income producing were not significant.

The cost information for mortgage loans on real estate, real estate and other
long-term investments are net of allowances for losses.  The balance sheet
account for other liabilities includes a reserve for guarantees of third-party
debt.  The amount of allowances and reserves for such items is as follows:

December 31                               (in millions)        1996     1995

Mortgage loans on real estate -------------------------       $12.4    $29.6
Real estate -------------------------------------------         3.0     58.0
Other long-term investments ---------------------------         --      13.6
Guarantees --------------------------------------------         1.8      7.1


 -49-

4.  Federal Income Taxes

The Federal income tax expense (benefit) is as follows:

Year Ended December 31           (in millions)       1996     1995      1994
                                                 
Current --------------------------------------     $158.9   $206.8    $(93.9)
Deferred -------------------------------------       20.3    (62.4)    120.3
  Total --------------------------------------     $179.2   $144.4    $ 26.4

The effective tax rate on pre-tax income is lower than the prevailing corpo-
rate Federal income tax rate.  A reconciliation of this difference is as
follows:

Year Ended December 31            (in millions)     1996      1995      1994

Tax rate times pre-tax income -----------------   $249.3    $219.3    $131.7
Effect of:                                                   
Tax-exempt investment income ------------------    (66.5)    (70.0)    (74.0)
Loss (gain) on sale of affiliates/
 operating property ---------------------------      --        --      (17.1)
Other items -----------------------------------     (3.6)    ( 4.9)    (14.2)
  Provision for income taxes ------------------   $179.2    $144.4    $ 26.4
  Effective tax rate --------------------------      25%       23%        7%

The Federal income tax recoverable (liability) is as follows:

December 31                                (in millions)        1996    1995

Current -----------------------------------------------       $ 16.1 $  (7.2)
Deferred ----------------------------------------------        (49.8) (121.2)
  Total -----------------------------------------------       $(33.7)$(128.4)

Significant components of LNC's net deferred tax asset (liability) are as
follows:

December 31                                (in millions)       1996     1995

Deferred tax assets:
Policy liabilities and accruals and
 contractholder funds ---------------------------------    $  966.1 $1,032.2
Net operating loss ------------------------------------        90.0    120.7
Loss on investments -----------------------------------         --      16.3
Postretirement benefits other than pensions -----------        62.2     56.6
Other -------------------------------------------------       108.7     91.7
  Total deferred tax assets ---------------------------     1,227.0  1,317.5

Deferred tax liabilities:                                
Deferred acquisition costs ----------------------------       431.4    415.0
Premiums and fees receivable --------------------------        55.7     44.6
Gain on investments -----------------------------------        35.1      -- 
Net unrealized gain on securities available-for-sale---       425.4    717.0
Present value of business in-force --------------------       220.4    148.7
Other -------------------------------------------------       108.8    113.4
  Total deferred tax liabilities ----------------------     1,276.8  1,438.7

  Net deferred tax asset (liability) ------------------    $  (49.8)$ (121.2)

Cash paid for Federal income taxes in 1996, 1995 and 1994 was $143,800,000, 
$38,300,000 and $70,900,000, respectively.  The cash paid in 1995 is net of a
$147,400,000 cash refund related to the carryback of 1994 capital losses to
prior years.

At December 31, 1996, LNC had net operating loss carryforwards of $149,900,000
for Federal income tax purposes related to its foreign life reinsurance
companies that expire in years 2005 through 2009.  Delaware Management
Holdings, Inc. ("Delaware"), acquired in 1995, has net operating loss
carryforwards for Federal income tax purposes of $107,400,000 at December 31,
1996, which expire in the years 2002 through 2010.  These carryforwards will
only be available to reduce the respective taxable income of the foreign life
reinsurance companies and Delaware.  

Prior to 1984, a portion of the life companies' current income was not subject
to income tax, but was accumulated for income tax purposes in a memorandum
account designated as the "policyholders' surplus account".  Due to changes in


 -50-

the tax law, the total of the life companies' balances in their respective
"policyholders' surplus accounts" have not increased since December 31, 1983. 
However, the portion of current income on which income taxes have been paid
continues to accumulate in a memorandum account designated as the
"shareholders' surplus account", and this balance is available for dividends
to shareholders without additional payment of tax.  The December 31, 1996
total of the life companies' account balances for their "shareholders' surplus
accounts" was $1,855,000,000.  Should dividends to shareholders for each life
company exceed its respective "shareholders' surplus account", amounts would
be transferred from its respective "policyholders' surplus account" and would
be subject to Federal income tax at that time.  Under existing or foreseeable
circumstances, LNC neither expects nor intends that distribution will be made
from the $213,600,000 "policyholders' surplus account" that would result in
any such tax.  Accordingly, no provision for deferred income taxes has been
provided by LNC on its "policyholders' surplus account".  In the event that
such excess distributions were made, it is estimated that income taxes of
approximately $74,800,000 would be due.

Undistributed earnings of certain LNC foreign subsidiaries that are considered
to be indefinitely reinvested amounted to approximately $135,000,000 at
December 31, 1996.  Accordingly, no provisions for U.S. income taxes have been
provided on these undistributed earnings.  Upon distribution of those earnings
in the form of dividends or otherwise, LNC would be subject to both U.S.
income taxes (with adjustments for foreign tax credits) and withholding taxes
payable to the applicable foreign countries.  Determination of the amount of
unrecognized deferred U.S. income tax liability is not practicable because of
the complexities associated with its hypothetical calculations.


5.  Supplemental Financial Data

The balance sheet captions, "Real Estate" and "Property and Equipment," are
shown net of allowances for depreciation and valuation allowances for
operating property held-for-sale as follows:

December 31                              (in millions)       1996        1995

Real estate (allowances for depreciation) -----------      $ 44.1      $ 58.7
Property and equipment (allowances for depreciation)-       232.5       228.5
Property and equipment (valuation allowance) --------        26.9        28.3

Details underlying the balance sheet caption, "Contractholder Funds," are as 
follows:

December 31                              (in millions)       1996        1995

Premium deposit funds -------------------------------   $20,894.7   $18,489.6
Undistributed earnings on participating business ----        81.9        91.9
Other -----------------------------------------------       200.4       203.0
  Total ---------------------------------------------   $21,177.0   $18,784.5

A reconciliation of the present value of business in-force for LNC's insurance 
subsidiaries included in other intangible assets is as follows:

December 31                      (in millions)       1996      1995      1994

Balance at beginning-of-year -----------------     $407.4    $ 38.0    $ 67.7
Acquisitions of insurance companies/business -      163.5     388.7        --
Divestitures of insurance companies ----------         --        --     (25.5)
Interest accrued on unamortized balance ------       37.9      30.7       3.6
Amortization of asset ------------------------      (47.6)    (50.0)     (7.8)
Foreign Exchange Adjustment ------------------       41.1       --        -- 
  Balance at end-of-year ---------------------      602.4     407.4      38.0
Other intangible assets (non-insurance) ------      106.0     121.5       4.8
  Total other intangible assets
   at end-of-year ----------------------------     $708.4    $528.9    $ 42.8

Future estimated amortization of the present value of business in-force net of
interest on unamortized balance for LNC's insurance subsidiaries is as follows
(in millions):

1997 - $22.7                    1999 - $24.2                   2001 - $27.9 
1998 -  24.4                    2000 -  25.0             Thereafter - 478.2 

 -51-

 
A reconciliation of the beginning-of-year and end-of-year liability for
property-casualty claims and claim expenses is as follows:

December 31                        (in millions)     1996      1995      1994

Total liability reported at beginning-of-year -- $2,595.3  $2,702.5  $2,810.1
Reinsurance recoverable ------------------------    189.0     203.1     225.5
   Liability for claims and claim expenses
    at beginning-of-year, net of reinsurance ---  2,406.3   2,499.4   2,584.6

Plus:
Provision for claims and claim expenses arising
 in the current year, net of reinsurance -------  1,245.6   1,234.0   1,340.6
Decrease in estimated claims and claim expenses
 arising in prior years, net of reinsurance ----    (43.2)    (24.5)    (78.2)
   Total incurred claims and claim expenses,
    net of reinsurance -------------------------  1,202.4   1,209.5   1,262.4

Less:
Claims and claim expense payments arising
 in the current year, net of reinsurance -------    654.0     613.2     619.4
Payments for claims and claim expenses
 arising in prior years, net of reinsurance ----    648.9     689.4     728.2
   Total payments, net of reinsurance ----------  1,302.9   1,302.6   1,347.6

   Total liability for claims and claim expenses
    at end-of-year, net of reinsurance ---------  2,305.8   2,406.3   2,499.4

Reinsurance recoverable ------------------------    179.8     189.0     203.1 
   Total liability reported at end-of-year ----- $2,485.6  $2,595.3  $2,702.5 

The reconciliation shows a decrease of $43,200,000, $24,500,000, and
$78,200,000 to the December 31, 1995, 1994 and 1993 liability for claims and
claim expenses, respectively, arising in prior years.  Such reserve
adjustments, which affected current operations during 1996, 1995 and 1994,
respectively, resulted from developed claims for prior years being different
than anticipated when liabilities for claims and claim expenses were
originally estimated.  The favorable development trends are reflective of the
changes in underwriting practices adopted during the last few years.  These
development trends have been considered in establishing current year reserves.

Details underlying the balance sheet captions, "Short-term and Long-term
Debt," are as follows:

December 31                              (in millions)     1996        1995

Short-term debt:                                       
Commercial paper ------------------------------------    $164.5      $301.9
Other short-term notes ------------------------------        .7       123.4
Current portion of long-term debt -------------------      23.8         1.5
  Total short-term debt -----------------------------    $189.0      $426.8

Long-term debt less current portion:
7 1/8% notes payable, due 1999 ----------------------    $ 99.5      $ 99.4
7 5/8% notes payable, due 2002 ----------------------      99.3        99.2
7 1/4% notes payable, due 2005 ----------------------     199.1       199.0
9 1/8% notes payable, due 2024 ----------------------     199.1       199.1
Mortgages and other notes payable -------------------      29.3        62.6
  Total long-term debt ------------------------------    $626.3      $659.3

The commercial paper outstanding at December 31, 1996 and 1995, had a weighted
average interest rate of approximately 5.87% and 6.00%, respectively. 

Future maturities of long-term debt are as follows (in millions):

1997 - $ 23.8                  1999 - $100.7                  2001 - $  1.1
1998 -   27.3                  2000 -     .7            Thereafter -  500.4   

 -52-

LNC maintains a revolving credit agreement with a group of domestic and
foreign banks in the aggregate amount of $750,000,000.  This agreement, which
expires in October 2001, provides for interest on borrowings based on various
money market indices.  Under the terms of this agreement, debt levels must
remain below 45% of adjusted consolidated net worth if debt ratings fall below
a prescribed level.  LNC's current debt ratings are above this prescribed
level.  Also, LNC must maintain a prescribed level of adjusted consolidated
net worth.  At December 31, 1996, LNC had no outstanding borrowings under this
agreement.  During 1996, 1995 and 1994, fees paid for maintaining revolving
credit agreements amounted to $715,000, $649,000, and $1,000,000,
respectively.  

Cash paid for interest for 1996, 1995 and 1994 was $79,900,000, $73,200,000, 
and $47,900,000, respectively.

Reinsurance transactions included in the income statement caption, "Insurance 
Premiums," are as follows:

Year Ended December 31          (in millions)      1996       1995       1994

Insurance assumed ---------------------------  $1,374.0   $1,297.6   $1,159.9
Insurance ceded -----------------------------     376.6      448.7      482.9
  Net reinsurance premiums ------------------  $  997.4   $  848.9   $  677.0

The income statement caption, "Benefits and Settlement Expenses," is net of
reinsurance recoveries of $292,900,000, $422,600,000 and $284,000,000 for the
years ended December 31, 1996, 1995 and 1994, respectively.

The income statement caption, "Underwriting, Acquisition, Insurance and Other 
Expenses," includes amortization of deferred acquisition costs of
$766,500,000, $687,300,000 and $598,300,000 for the years ended December 31,
1996, 1995 and 1994, respectively.  An additional $(65,200,000), $(85,200,000)
and $81,200,000 of deferred acquisition costs was restored (amortized) and
netted against "Realized Gain (Loss) on Investments" for the years ended
December 31, 1996, 1995 and 1994, respectively.


6.  Employee Benefit Plans

Pension Plans - U.S.  LNC maintains funded defined benefit pension plans for
most of its U.S. employees and, prior to January 1, 1995, full-time agents.  
The benefits for employees are based on total years of service and the highest
60 months of compensation during the last 10 years of employment.  The
benefits for agents were based on a percentage of each agent's yearly
earnings.  The plans are funded by contributions to tax-exempt trusts.  LNC's
funding policy is consistent with the funding requirements of Federal law and
regulations.  Contributions are intended to provide not only the benefits
attributed to service to date, but also those expected to be earned in the
future.  Plan assets consist principally of listed equity securities,
corporate obligations and government bonds.

All benefits applicable to the funded defined benefit plan for agents were
frozen as of December 31, 1994.  The curtailment of this plan did not have a
significant effect on net pension cost for 1994.  Effective January 1, 1995,
pension benefits for agents have been provided by a new defined contribution
plan.  Contributions to this plan are based on 2.3% of an agent's earnings up
to the social security wage base and 4.6% of any excess.

LNC also sponsors three types of unfunded, nonqualified, defined benefit plans
for certain U.S. employees, agents and directors.  A supplemental retirement
plan provides defined benefit pension benefits in excess of limits imposed by
Federal tax law.  A salary continuation plan provides certain officers of LNC
defined pension benefits based on years of service and final monthly salary
upon death or retirement.  A retirement plan for outside directors provides
benefits based on years of service and the amount of the retainer paid during
the last year of service.  Due to the adoption of a value sharing plan in
1996, no additional retainer fees are being added to this retirement plan for
outside directors.


 -53-

The status of the funded defined benefit pension plans and the amounts  
recognized on the balance sheets are as follows:

December 31                               (in millions)        1996      1995

Actuarial present value of benefit obligation:
Vested benefits ----------------------------------------    $(399.2)  $(369.7)
Nonvested benefits -------------------------------------      (16.3)    (20.8)
  Accumulated benefit obligation -----------------------     (415.5)   (390.5)
Effect of projected future compensation increases ------      (95.1)    (99.4)
  Projected benefit obligation -------------------------     (510.6)   (489.9)
Plan assets at fair value ------------------------------      486.8     449.6 
  Projected benefit obligations in
   excess of plan assets -------------------------------      (23.8)    (40.3)
Unrecognized net loss ----------------------------------       21.7      43.2
Unrecognized prior service cost ------------------------        2.7       3.0
  Prepaid (accrued) pension cost included in
   other liabilities -----------------------------------    $   0.6   $   5.9

The status of the unfunded defined benefit pension plans and the amounts 
recognized on the balance sheets are as follows:

December 31                               (in millions)      1996        1995

Actuarial present value of benefit obligation:
Vested benefits ---------------------------------------    $(27.6)     $(25.4)
Nonvested benefits ------------------------------------      (3.1)       (3.3)
  Accumulated benefit obligation ----------------------     (30.7)      (28.7)
Effect of projected future compensation increases -----      (6.9)       (7.5)
  Projected benefit obligation ------------------------     (37.6)      (36.2)
Unrecognized transition obligation --------------------        .1          .2
Unrecognized net loss ---------------------------------       5.5         7.3
Unrecognized prior service cost -----------------------        .4          .4
  Accrued pension cost included in other liabilities --    $(31.6)     $(28.3)

The determination of the projected benefit obligation for the defined benefit
plans was based on the following assumptions:

December 31                                              1996    1995    1994

Weighted-average discount rate ----------------------     7.0%    7.0%    8.0%

Rate of increase in compensation:
Salary continuation plan ----------------------------     5.5     6.0     6.5
All other plans -------------------------------------     4.5     5.0     5.0

Expected long-term rate of return on plan assets ----     9.0     9.0     9.0

The components of net pension cost for the defined benefit pension plans are
as follows:

Year Ended December 31                    (in millions)  1996    1995    1994

Service cost-benefits earned during the year --------   $21.0   $17.0   $22.1
Interest cost on projected benefit obligation -------    35.0    32.0    30.0
Actual return on plan assets ------------------------   (45.6)  (82.4)    9.7
Net amortization (deferral) -------------------------     7.7    52.4   (40.2)
  Net pension cost ----------------------------------   $18.1   $19.0   $21.6

Pension Plan - Non U.S.  The employees of LNC's primary foreign subsidiary are
covered by a defined benefit pension plan.  The plan provides death and
pension benefits based on final pensionable salary.  At December 31, 1996 and
1995, plan assets exceeded the projected benefit obligations by $9,076,000 and
$9,020,000, respectively, and were included in other assets in LNC's balance
sheet.  Net pension costs for the foreign plan were $1,544,000, $1,727,000 and
$633,000, for 1996, 1995 and 1994, respectively.

 -54-

401(k) Plans.  LNC also sponsors contributory defined contribution plans for
eligible U.S. employees and agents.  LNC's contributions to the plans are
equal to a participant's pre-tax contribution, not to exceed 6% of base pay,
multiplied by a percentage, ranging from 25% to 150%, which varies according
to certain incentive criteria as determined by LNC's Board of Directors. 
Expense for these plans amounted to $25,400,000, $20,700,000 and $29,400,000
in 1996, 1995 and 1994, respectively.

Postretirement Medical and Life Insurance Benefit Plans. LNC sponsors unfunded
defined benefit plans that provide postretirement medical and life insurance
benefits to full-time U.S. employees and agents who, depending on the plan,
have worked for LNC 10 to 15 years and attained age 55 to 60.  Medical
benefits are also available to spouses and other dependents of employees and
agents.  For medical benefits, limited contributions are required from
individuals retired prior to November 1, 1988.  Contributions for later
retirees, which can be adjusted annually, are based on such items as years of
service at retirement and age at retirement.  Life insurance benefits are
noncontributory, however, participants can elect supplemental contributory
benefits.

The status of the postretirement medical and life insurance benefit plans and
the amount recognized on the balance sheet are as follows:
    
December 31                            (in millions)         1996        1995

Accumulated postretirement benefit obligation:
Retirees --------------------------------------------    $ (73.8)     $ (88.7)
Fully eligible active plan participants -------------      (22.9)       (24.2)
Other active plan participants ----------------------      (40.1)       (40.0)
  Accumulated postretirement benefit obligation -----     (136.8)      (152.9)
Unrecognized gain -----------------------------------      (25.9)        (6.3)
  Accrued plan cost included in other liabilities ---    $(162.7)     $(159.2)

The components of periodic postretirement benefit cost are as follows:

Year Ended December 31                     (in millions)   1996   1995   1994

Service cost -------------------------------------------  $ 3.9  $ 3.1  $ 4.3
Interest cost ------------------------------------------    9.0    9.7   10.4
Amortized cost (credit) --------------------------------   (1.8)  (2.0)    .3
  Net periodic postretirement benefit cost -------------  $11.1  $10.8  $15.0

The calculation of the accumulated postretirement benefit obligation assumes a 
weighted-average annual rate of increase in the per capita cost of covered 
benefits (i.e. health care cost trend rate) of 8.5% for 1997.  It further
assumes the rate will gradually decrease to 5.0% by 2005 and remain at that
level.  The health care cost trend rate assumption has a significant effect on
the amounts reported.  For example, increasing the assumed health care cost
trend rates by one percentage point each year would increase the accumulated
postretirement benefit obligation as of December 1996 and 1995 by $9,900,000
and $11,100,000, respectively.  The aggregate of the estimated service and
interest cost components of net periodic postretirement benefit cost for the
year ended December 31, 1996 would increase by $1,100,000.  The calculation
assumes a long-term rate of increase in compensation of 4.5% and 5.0% for
December 31, 1996 and 1995, respectively.  The weighted-average discount rate
used in determining the accumulated postretirement benefit obligation was 7.0%
for both December 31, 1996 and 1995.

Incentive Plans.  LNC has various incentive plans for key employees, agents
and directors of LNC and its subsidiaries that provide for the issuance of
stock options, stock appreciation rights, restricted stock awards and stock
incentive awards.  These plans are comprised primarily of stock option
incentive plans.  Stock options granted under the stock option incentive plans
are at the market value at the date of grant and, subject to termination of
employment, expire 10 years from the date of grant.  Such options are
transferable only upon death and are exercisable one year from date of grant
for options issued prior to 1992.  Options issued subsequent to 1991 are
exercisable in 25% increments on the option issuance anniversary in the four
years following issuance.

 -55-

Financial Accounting Standard No. 123 entitled "Accounting for Stock-Based
Compensation" ("FAS 123") issued in October 1995, was adopted by LNC as of
December 31, 1995.  Pursuant to the provisions of FAS 123, LNC has elected to
continue its practice of recognizing compensation expense for its stock option
incentive plans using the intrinsic value based method of accounting (see note
1 on page 45) and to provide the required pro forma information for stock
options granted after December 31, 1994.  Accordingly, no compensation expense
has been recognized for stock option incentive plans.  Had compensation
expense for LNC's stock option incentive plans for options granted after
December 31, 1994 been determined based on the estimated fair value at the
grant dates for awards under those plans, LNC's pro forma net income and
earnings per share for 1996 and 1995 would have been $510,518,000 ($4.88 per
share) and $479,814,000 ($4.61 per share), respectively (a decrease of
$3,040,000 or $.03 per share and $2,372,000 or $.02 per share, respectively). 
The effects on 1996 and 1995 pro forma net income and earnings per share of
expensing the estimated fair value of stock options are not necessarily
representative of the effects on reported net income for future years due to
factors such as the vesting period of the stock options and the potential for
issuance of additional stock options in future years.

The fair value of options granted after December 31, 1994, used as a basis for
the above pro forma disclosures, was estimated as of the date of grant using a
Black-Scholes option pricing model.  For 1996, the option pricing assumptions
include a dividend yield of 4.1%; an expected volatility of 18%; a risk-free
interest rate of 6.5% and an expected life of 5 years.  For 1995, the option
pricing assumptions include a dividend yield of 4.4%; an expected volatility
of 22%; a risk-free interest rate of 6.3% and an expected life of 5 years.  
The weighted-average fair values per option granted during 1996 and 1995 were
$7.35 and $7.15, respectively.

Information with respect to the incentive plans involving stock options is as
follows:
                                                        Options Outstanding
                                                                  Weighted-
                                         Shares                     Average
                                      Available                    Exercise
                                      for Grant        Shares         Price
Balance at January 1, 1994            1,332,618     2,441,852       $28.80
Additional authorized ----------      7,650,000                            
Granted ------------------------       (442,100)      442,100        39.49
Exercised ----------------------            --       (122,963)       25.43
Expired ------------------------         (7,000)          --           --
Forfeited ----------------------        105,203       (88,800)       33.76
Restricted stock awarded -------       (215,707)                          
  Balance at December 31, 1994 -      8,423,014     2,672,189        30.56

Granted ------------------------       (510,150)      510,150        42.57
Exercised ----------------------            --       (313,612)       25.70
Expired ------------------------         (5,273)         (275)       19.97
Forfeited ----------------------        175,446       (36,172)       34.64
Restricted stock awarded -------       (335,126)              
  Balance at December 31, 1995 -      7,747,911     2,832,280        33.21

Granted ------------------------       (636,500)      636,500        45.69
Exercised ----------------------           --        (273,967)       26.68
Expired ------------------------         (1,600)       (1,000)       27.75    
Forfeited ----------------------        151,818       (38,650)       36.03
Restricted stock awarded -------        (55,538)                              
  Balance at December 31, 1996 -      7,206,091     3,155,163        36.29

Shares under options that were exercisable are as follows:

December 31                                1996          1995         1994
Options exercisable
  (number of shares) -----------      1,833,269     1,647,872    1,615,839
Weighted-average exercise
  price (per share) ------------         $31.22        $28.56       $26.34

 -56-

Information with respect to incentive plan stock options outstanding at
December 31, 1996 is as follows:

      Options Outstanding                            Options Exercisable    
                         Weighted-
                         Average      Weighted-   Number         Weighted-
Range of  Number Out-    Remaining    Average     Exercisable    Average
Exercise  standing at    Contractual  Exercise    at             Exercise
Prices   Dec 31, 1996    Life (Years)  Price       Dec 31, 1996   Price    
$10-$20        51,690          .96     $19.25           51,690    $19.25
 21- 30     1,080,811         3.64      25.91        1,080,811     25.91
 31- 40       899,976         5.96      39.58          565,261     39.63
 41- 50     1,095,236         8.78      44.22          135,257     43.04
 51- 60        27,450         9.38      52.23              250     52.85
$10-$60     3,155,163                                1,833,269

Restricted stock (non-vested stock) awarded from 1994 through 1996 was as
follows:

Year Ended December 31                             1996       1995      1994
Restricted stock (number of shares) ------------ 55,538    335,126   215,707
Weighted-average price per share at time 
 of grant -------------------------------------- $46.16     $41.09    $40.56


7. Restrictions, Commitments and Contingencies

Statutory Information and Restrictions
Net income as determined in accordance with statutory accounting practices for 
LNC's insurance subsidiaries was as follows:

Year Ended December 31         (in millions)       1996       1995      1994
Life-health insurance ---------------------      $399.7     $314.0    $411.7
Property-casualty insurance ---------------       161.4      182.0     167.9

Life-health insurance statutory net income for 1996, 1995 and 1994, excluding 
LNC's foreign life reinsurance companies, was $357,800,000, $350,400,000 and 
$411,100,000, respectively.

Shareholders' equity as determined in accordance with statutory accounting 
practices for LNC's insurance subsidiaries was as follows:

December 31                    (in millions)           1996             1995
Life-health insurance ---------------------        $2,080.5         $1,908.5
Property-casualty insurance ---------------           919.7          1,004.2

The National Association of Insurance Commissioners is involved in a multi-year
project to examine and challenge the appropriateness of current statutory
accounting principles.  This project could result in changes to statutory
accounting practices that could cause changes to the statutory net income and
shareholders' equity data shown above.

LNC's insurance subsidiaries are subject to certain insurance department
regulatory restrictions as to the transfer of funds and payments of dividends
to LNC.  In 1997, LNC's insurance subsidiaries can transfer up to $584,000,000
without seeking prior approval from the insurance regulators.

Environmental Losses
Total property-casualty liabilities for unpaid claims and claim expenses were
$2,486,000,000 and $2,595,000,000 at December 31, 1996 and 1995, respectively. 
These liabilities include amounts for environmental losses of $265,000,000 and
$256,000,000, respectively.  In establishing liabilities for claims and claim
expenses related to environmental matters, management considers facts
currently known and the current state of the law and coverage litigation. 
Liabilities are recognized for known claims (including the cost of related
litigation) when sufficient information has been developed to indicate the
involvement of a specific insurance policy and management can reasonably
estimate its liability.  Liabilities also have been established to cover
additional exposures on both known and unasserted claims.  Estimates of the
liabilities are reviewed and updated continually.  Developed case law and
adequate claim history do not exist for a portion of LNC's environmental
exposure, especially because significant uncertainty exists about the outcome
of coverage litigation and whether past claims experience will be
representative of future claims experience.  Accordingly, although management
believes the estimated reserve provided for environmental losses is adequate,

 -57-

it is reasonably possible that a change in estimate of required reserve levels
could occur in the near term.  It is not possible to provide a meaningful
estimate of a range of possible outcomes at this time.

Disability Income Claims
The liability for disability income claims net of the related asset for
amounts recoverable from reinsurers at December 31, 1996 and 1995 is a net
liability of $1,561,000,000 and $1,541,000,000, respectively, excluding
deferred acquisition costs.  This liability is based on the assumption that 
recent experience will continue in the future.  If incidence levels or claim
termination rates vary significantly from this assumption, adjustments to
reserves may be required in the future.  Accordingly, this liability may prove
to be deficient or excessive.  However, it is management's opinion that such
future development will not materially affect the consolidated financial
position of LNC.  LNC reviews and updates the level of these reserves on an
ongoing basis (see note 2 on page 45).

United Kingdom Pension Products
Operations in the U.K. include the sale of pension products to individuals. 
Regulatory agencies have raised questions as to what constitutes appropriate
advice to individuals who bought pension products as an alternative to
participation in an employer sponsored plan.  In cases of inappropriate
advice, LNC may have to do extensive investigation and put the individual in a
position similar to what would have been attained if the individual had
remained in the employer sponsored plan.  Liabilities of $86,700,000, which
are net of expected recoveries, have been established for the estimated cost
of this issue following regulatory guidance as to activities to be undertaken. 
These liabilities were booked net of expected recoveries of $31,400,000 from
previous owners of companies acquired over the last few years as specified in
the indemnification clauses of the purchase agreements.  These liabilities and
recoveries are based on various estimates that are subject to considerable
uncertainty.  Accordingly, these liabilities may prove to be deficient or
excessive.  However, it is management's opinion that such future development
will not materially affect the consolidated financial position of LNC.

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

Group Pension Annuities
The liabilities for guaranteed interest and group pension annuity contracts,
which are no longer sold by LNC, are supported by a single portfolio of assets
that attempts to match the duration of these liabilities.  Due to the long-term 
nature of group pension annuities and the resulting inability to exactly
match cash flows, a risk exists that future cash flows from investments will
not be reinvested at rates as high as currently earned by the portfolio. 
Accordingly, these liabilities may prove to be deficient or excessive. 
However, it is management's opinion that such future development will not
materially affect the consolidated financial position of LNC.

Leases
Certain of LNC's subsidiaries lease their home office properties through 
sale-leaseback agreements.  The agreements provide for a 25 year lease period 
with options to renew for six additional terms of five years each.  The 
agreements also provide LNC with the right of first refusal to purchase the 
properties during the term of the lease, including renewal periods, at a price 
defined in the agreements.  LNC also has the option to purchase the leased
properties at fair market value as defined in the agreements on the last day
of the initial 25-year lease period ending in 2009 or the last day of any of
the renewal periods.

Total rental expense on operating leases in 1996, 1995 and 1994 was
$71,600,000, $65,600,000 and $51,400,000, respectively.  Future minimum rental
commitments are as follows (in millions):

1997 - $53.4                     1999 - $48.0                 2001 - $ 43.6 
1998 -  49.3                     2000 -  46.2           Thereafter -  328.8 

 -58-


Insurance Ceded and Assumed
LNC's insurance companies cede insurance to other companies.  The portion of
risks exceeding each company's retention limit is reinsured with other
insurers.  LNC seeks reinsurance coverage within the business segments that
sell life insurance to limit its liabilities.  Industry regulations prescribe
the maximum coverage that LNC can retain on an individual insured.  As of
December 31, 1996, LNC's maximum retention on a single insured was $3,000,000. 
Portions of LNC's deferred annuity business have also been co-insured with
other companies to limit its exposure to interest rate risks.  At December 31,
1996, the reserves associated with these reinsurance arrangements totaled
$1,817,100,000.  Effective January 1, 1997, catastrophe reinsurance
arrangements for property-casualty coverages provided for a recovery of an
average of approximately 90% of losses in excess of $30,000,000 up to
$180,000,000 per occurrence.  To cover products other than life and property-
casualty insurance, LNC acquires other insurance coverages with retentions and
limits that management believes are appropriate for the circumstances.  The
accompanying financial statements reflect premiums, benefits and settlement
expenses and deferred acquisition costs, net of insurance ceded (see note 5 on
page 52).  LNC's insurance companies remain liable if their reinsurers are
unable to meet contractual obligations under applicable reinsurance
agreements.  

Certain LNC insurance companies assume insurance from other companies.  At
December 31, 1996, LNC's insurance companies have provided $828,300,000 of
statutory surplus relief to other insurance companies under reinsurance
transactions.  Generally, such amounts are offset by corresponding receivables
from the ceding company, which are secured by future profits on the reinsured
business.  However, LNC's insurance companies are subject to the risk that the
ceding company may become insolvent and the right of offset would not be
permitted.

Associated with these transactions, LNC's foreign insurance companies have 
obtained letters of credit in favor of various unaffiliated insurance
companies from which LNC assumes business.  This allows the ceding companies
to take statutory reserve credit.  The letters of credit issued by the banks
represent a guarantee of performance under the reinsurance agreements.  At
December 31, 1996, there was a total of $453,000,000 in outstanding bank
letters of credit.  In exchange for the letters of credit, LNC paid the banks
approximately $758,000 in fees in 1996.  

Vulnerability from Concentrations
At December 31, 1996, LNC did not have a material concentration of financial
instruments in a single investee, industry or geographic location.  Also at
December 31, 1996, LNC did not have a concentration of: 1) business
transactions with a particular customer, lender or distributor; 2) revenues
from a particular product or service; 3) sources of supply of labor or
services used in the business or; 4) a market or geographic area in which
business is conducted that makes it vulnerable to an event that is at least
reasonably possible to occur in the near term and which could cause a severe
impact to LNC's financial condition, except for the market and geographic
concentration described in the following paragraph.

LNC writes personal and commercial lines of property and casualty insurance
throughout the United States.  As a result, LNC is always at risk that there
could be significant losses arising in certain geographic areas from
catastrophes such as earthquakes and hurricanes.  LNC seeks to protect itself
from such events by purchasing catastrophe insurance.  LNC's policies in-force
providing earthquake, hurricane and related coverage in the Midwest, Western
and Southeastern coastal areas of the United States could expose LNC to losses
exceeding its reinsurance limits.  Although the exposure exists, LNC has not
encountered losses in excess of its reinsurance limits during any year.

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

The number of insurance companies that are under regulatory supervision has
resulted, and is expected to continue to result, in assessments by state
guaranty funds to cover losses to policyholders of insolvent or rehabilitated 

 -59-

companies.  Mandatory assessments may be partially recovered through a
reduction in future premium taxes in some states.  LNC has accrued 
for expected assessments net of estimated future premium tax deductions.

Guarantees
LNC has guarantees with off-balance-sheet risks whose contractual amounts
represent credit exposure.  Outstanding guarantees with off-balance-sheet
risks, shown in notional or contract amounts along with their carrying value
and estimated fair values, are as follows:
                                                   Assets (Liabilities)     
                                  Notional or    Carrying Fair Carrying  Fair
                                Contract Amounts  Value  Value  Value   Value
December 31        (in millions)    1996    1995   1996   1996   1995    1995

Industrial revenue bonds ------   $ 36.4  $ 63.5   $(1.8)  -- $ (7.1)   $ -- 
Real estate partnerships ------      3.5     6.4     --    --     --      --
Mortgage loan pass-through                                    
 certificates -----------------     50.3    63.6     --    --     --      -- 
   Total guarantees -----------   $ 90.2  $133.5   $(1.8)  -- $ (7.1)   $ -- 

Certain subsidiaries of LNC have invested in real estate partnerships which
use industrial revenue bonds to finance their projects.  LNC has guaranteed
the repayment of principal and interest on these bonds.  Certain subsidiaries
of LNC are also involved in other real estate partnerships that use
conventional mortgage loans.  In some cases, the terms of these arrangements
involve guarantees by each of the partners to indemnify the mortgagor in the
event a partner is unable to pay its principal and interest payments.  In
addition, certain subsidiaries of LNC have sold commercial mortgage loans
through grantor trusts which issued pass-through certificates.  These
subsidiaries have agreed to repurchase any mortgage loans which remain
delinquent for 90 days at a repurchase price substantially equal to the
outstanding principal balance plus accrued interest thereon to the date of
repurchase.  It is management's opinion that the value of the properties
underlying these commitments is sufficient that in the event of default the
impact would not be material to LNC.

Derivatives
LNC has derivatives with off-balance-sheet risks whose notional or contract
amounts exceed the credit exposure.  LNC has entered into derivative
transactions to reduce its exposure to fluctuations in interest rates, the
widening of bond yield spreads over comparable maturity U.S. Government
obligations, fluctuations in the FTSE index and foreign exchange risks.  In
addition, LNC is subject to the risks associated with changes in the value of
its derivatives; however, such changes in the value generally are offset by
changes in the value of the items being hedged by such contracts.  Outstanding
derivatives with off-balance-sheet risks, shown in notional or contract
amounts along with their carrying value and estimated fair values, are as
follows:
                                                     Assets (Liabilities)    
                                   Notional or    Carrying Fair Carrying Fair
                                 Contract Amounts  Value  Value  Value  Value
December 31        (in millions)    1996     1995   1996   1996   1995   1995

Interest rate derivatives:
Interest rate cap agreements -- $5,500.0 $5,110.0  $20.8   $8.2  $22.7  $ 5.3
Swaptions ---------------------    672.0      --    10.6   10.6    --     -- 
Spread-lock agreements --------      --     600.0    --     --     (.9)   (.9)
Financial futures -------------    147.7    106.7   (2.4)  (2.4)   5.1    5.1
Interest rate swaps -----------      --       5.0    --     --      .2     .2
  Total interest rate
   derivatives ----------------  6,319.7  5,821.7   29.0   16.4   27.1    9.7

Equity indexed derivatives:
Call options ------------------     14.7     13.3   10.5   10.5    8.0    8.0

Foreign currency derivatives:
Forward exchange forward contracts:
 Foreign subsidiary -----------      --     398.8    --     --    (5.4)  (5.4)
 Foreign investments ----------    251.6     15.7    (.2)   (.2)   (.6)   (.6)
Foreign currency options ------     50.2     99.2    (.3)   (.3)   1.9    1.4
Foreign currency swaps --------     15.0     15.0   (2.1)  (2.1)    .4     .4
   Total foreign currency
    derivatives ---------------    316.8    528.7   (2.6)  (2.6)  (3.7)  (4.2)

   Total derivatives ---------- $6,651.2 $6,363.7  $36.9  $24.3  $31.4  $13.5



 -60- 

A reconciliation and discussion of the notional or contract amounts for the
significant programs using derivative agreements and contracts is as follows:



                           Interest                      Spread-Lock 
                           Rate Caps       Swaptions      Agreements 
December 31 
       (in millions)    1996     1995     1996  1995      1996     1995

                                                 
Balance at beginning
- -of-year -------------- $5,110.0 $4,400.0 $    --   $ --   $ 600.0  $1,300.0
New contracts ---------  1,183.0    710.0  1,161.1    --      15.0     800.0
Terminations and 
 maturities -----------   (793.0)     --    (489.1)   --    (615.0) (1,500.0)
  Balance at end-
 of-year -------------- $5,500.0 $5,110.0 $  672.0  $ --   $   --   $  600.0 






                             Financial Futures        
                           Contracts        Options         Call Options
December 31    
      (in millions)       1996     1995    1996    1995      1996     1995

                                                   
Balance at beginning
- -of-year ------------ $  106.7  $  382.5   $ --  $   --     $ 13.3   $  -- 
New contracts -------  7,578.9   1,328.2     --    181.6       --      13.8
Terminations and 
maturities ---------- (7,537.9) (1,604.0)    --   (181.6)      --       --  
Foreign Exchange 
Adjustment ----------      --       --      --      --         1.4      (.5)
  Balance at end-
of-year ------------- $  147.7  $  106.7   $ --  $   --     $ 14.7   $ 13.3





                  Foreign Currency Derivatives (Foreign Investments)
                     Forward Exchange     Foreign           Foreign
                        Forward          Currency          Currency
                       Contracts          Options           Swaps    
December 31 
(in millions)          1996   1995      1996      1995    1996     1995

                                                  
Balance at beginning
- -of-year ----------   $ 15.7  $ 21.2  $   99.2    $  --    $15.0    $ --
New contracts -----    406.7   131.1   1,168.6     356.6     --      15.0
Terminations and 
 maturities -------   (170.8) (136.6) (1,217.6)   (257.4)    --       -- 
  Balance at end-
 of-year ----------   $251.6  $ 15.7  $   50.2    $ 99.2   $15.0    $15.0






                                                 Foreign Exchange Forward
                                               Contracts (Foreign Subsidiary)  
December 31    (in millions)                            1996          1995


                                                             
Balance at beginning-of-year ------------------      $ 398.8       $ 138.3
New contracts ---------------------------------        255.5         709.2
Terminations and maturities -------------------       (654.3)       (448.7)
  Balance at end-of-year ----------------------      $   --        $ 398.8   



Interest Rate Caps.  The interest rate cap agreements, which expire in 1997 
through 2003, entitle LNC to receive payments from the counterparties on
specified future reset dates, contingent on future interest rates.  For each
cap, the amount of such quarterly payments, if any, is determined by the
excess of a market interest rate over a specified cap rate multiplied by the
notional amount divided by four.  The purpose of LNC's interest rate cap
agreement program is to protect its annuity line of business from the effect
of fluctuating interest rates.  The premium paid for the interest rate caps is
included in other assets ($20,800,000 as of December 31, 1996) and is being
amortized over the terms of the agreements.  This amortization is included in
net investment income.  

Swaptions.  Swaptions, which expire in 2002, entitle LNC to receive settlement
payments from the counterparties on specified expiration dates, contingent on
future interest rates.  For each swaption, the amount of such settlement
payments, if any, is determined by the present value of the difference between
the fixed rate on a market rate swap and the strike rate multiplied by the
notional amount.  The purpose of LNC's swaption program is to protect the
assets supporting its annuity line of business from the effect of fluctuating
interest rates.  The premium paid for the swaptions is included in other
assets ($11,000,000 as of December 31, 1996) and is being amortized over the
terms of the agreements.  This amortization is included in net investment
income. 

Spread-Lock Agreements.  Spread-lock agreements provide for a lump sum payment
to or by LNC, depending on whether the spread between the swap rate and a
specified U.S. Treasury note is larger or smaller than a contractually
specified spread.  Cash payments are based on the product of the notional
amount, the spread between the swap rate and the yield of an equivalent
maturity U.S. Treasury security, and the price sensitivity of the swap at that
time.  It is expressed in dollars-per-basis point.  The purpose of LNC's
spread-lock program is to protect a portion of its fixed maturity securities
against widening spreads.

Financial Futures.  LNC uses exchange-traded financial futures contracts and
options on those financial futures to hedge against interest rate risks and to
manage duration of a portion of its fixed maturity securities.  Financial
futures contracts obligate LNC to buy or sell a financial instrument at a

 -51-


specified future date for a specified price.  They may be settled in cash or
through delivery of the financial instrument.  Cash settlements on the change
in market values of financial futures contracts are made daily.  Options on
financial futures give LNC the right, but not the obligation, to assume a long
or short position in the underlying futures at a specified price during a
specified time period.

Call Options.  Call options which expire in 1997 through 2001, provide LNC
with settlement payments from the counterparties on specified expiration
dates.  The payment, if any, is the percentage increase in the FTSE index over
the strike price defined in the contract, applied to a notional amount.  The
purpose of LNC's call option program is to offset the cost of increases in the
liabilities of certain single premium investment contracts which are tied to
the FTSE index.

Foreign Currency Derivatives (Foreign Investments).  LNC uses a combination of
foreign exchange forward contracts, foreign currency options and foreign
currency swaps, all of which are traded over-the-counter, to hedge some of the
foreign exchange risk of investments in fixed maturity securities denominated
in foreign currencies.  The foreign currency forward contracts obligate LNC to
deliver a specified amount of currency at a future date at a specified
exchange rate.  Foreign currency options give LNC the right, but not the
obligation, to buy or sell a foreign currency at a specified exchange rate
during a specified time period.  A foreign currency swap is a contractual
agreement to exchange the currencies of two different countries pursuant to an
agreement to re-exchange the two currencies at the same rate of exchange at a
specified future date.

Foreign Exchange Forward Contracts (Foreign Subsidiary).  LNC historically has
used foreign exchange forward contracts, which were traded over-the-counter,
to hedge the foreign exchange risk assumed with its investment in its U.K.
subsidiary, Lincoln National (UK).  LNC hedged its exposure to sterling in
excess of $100,000,000 of its investment in Lincoln National (UK).  The
foreign exchange forward contracts obligated LNC to deliver a specified amount
of currency at a future date at a specified exchange rate.  LNC terminated
these contracts in the third quarter of 1996.

Additional Derivative Information.  Expenses for the agreements and contracts
described above amounted to $8,000,000 and $9,100,000 in 1996 and 1995,
respectively.  Deferred losses of $33,500,000 as of December 31, 1996, were
the result of: 1) terminated and expired spread-lock agreements and; 2)
financial futures contracts.  These losses are included with the related fixed
maturity securities to which the hedge applied and are being amortized over
the life of such securities.  

LNC is exposed to credit loss in the event of nonperformance by counterparties
on interest rate cap agreements, swaptions, spread-lock agreements, interest
rate swaps, call options, foreign exchange forward contracts, foreign currency
options and foreign currency swaps.  However, LNC does not anticipate
nonperformance by any of the counterparties.  The credit risk associated with
such agreements is minimized by purchasing such agreements from financial
institutions with long-standing, superior performance records.  The amount of
such exposure is essentially the net replacement cost or market value for such
agreements with each counterparty if the net market value is in LNC's favor. 
At December 31, 1996, the exposure was $28,000,000.


8.  Fair Value of Financial Instruments

The following discussion outlines the methodologies and assumptions used to
determine the estimated fair value of LNC's financial instruments. 
Considerable judgment is required to develop these fair values.  Accordingly,
the estimates shown are not necessarily indicative of the amounts that would
be realized in a one-time, current market exchange of all of LNC's financial
instruments.

Fixed Maturity and Equity Securities.  Fair values for fixed maturity
securities are based on quoted market prices, where available.  For fixed
maturity securities not actively traded, fair values are estimated using
values obtained from independent pricing services.   In the case of private
placements, fair values are estimated by discounting expected future cash
flows using a current market rate applicable to the coupon rate, credit
quality and maturity of the investments.  The fair values for equity
securities are based on quoted market prices.
  -62-

Mortgage Loans on Real Estate.  The estimated fair value of mortgage loans on
real estate was established using a discounted cash flow method based on
credit rating, maturity and future income when compared to the expected yield
for mortgages having similar characteristics.  The ratings for mortgages in
good standing are based on property type, location, market conditions,
occupancy, debt service coverage, loan to value, caliber of tenancy, borrower
and payment record.  Fair values for impaired mortgage loans are based on: 1)
the present value of expected future cash flows discounted at the loan's
effective interest rate; 2) the loan's market price or; 3) the fair value of
the collateral if the loan is collateral dependent.  

Policy Loans.  The estimated fair value of investments in policy loans was
calculated on a composite discounted cash flow basis using Treasury interest
rates consistent with the maturity durations assumed.  These durations were
based on historical experience.

Other Investments, and Cash and Invested Cash.  The carrying value for assets
classified as other investments, and cash and invested cash in the
accompanying balance sheets approximates their fair value.

Investment Type Insurance Contracts.  The balance sheet captions, "Future
Policy Benefits, Claims and Claim Expenses" and "Contractholder Funds,"
include investment type insurance contracts (i.e. deposit contracts and
guaranteed interest contracts).  The fair values for the deposit contracts and
certain guaranteed interest contracts are based on their approximate surrender
values.  The fair values for the remaining guaranteed interest and similar
contracts are estimated using discounted cash flow calculations.  These
calculations are based on interest rates currently offered on similar
contracts with maturities that are consistent with those remaining for the
contracts being valued.

The remainder of the balance sheet captions "Future Policy Benefits, Claims
and Claim Expenses" and "Contractholder Funds" that do not fit the definition
of "investment type insurance contracts" are considered insurance contracts. 
Fair value disclosures are not required for these insurance contracts and have
not been determined by LNC.  It is LNC's position that the disclosure of the
fair value of these insurance contracts is important because readers of these
financial statements could draw inappropriate conclusions about LNC's
shareholders' equity determined on a fair value basis.  It could be misleading
if only the fair value of assets and liabilities defined as financial
instruments are disclosed.  LNC and other companies in the insurance industry
are monitoring the related actions of the various rule-making bodies and
attempting to determine an appropriate methodology for estimating and
disclosing the "fair value" of their insurance contract liabilities.

Short-term and Long-term Debt.  Fair values for long-term debt issues are
estimated using discounted cash flow analysis based on LNC's current
incremental borrowing rate for similar types of borrowing arrangements.  For
short-term debt, the carrying value approximates fair value.

Minority Interest - Preferred Securities of Subsidiary Companies.  Fair values
for minority interest-preferred securities of subsidiary companies are based
on quoted market prices less the unamortized cost of issue.

Guarantees.  LNC's guarantees include guarantees related to industrial revenue
bonds, real estate partnerships and mortgage loan pass-through certificates. 
Based on historical performance where repurchases have been negligible and the
current status, which indicates none of the loans are delinquent, the fair
value liability for the guarantees related to the mortgage loan pass-through
certificates is insignificant.

Derivatives.  LNC's derivatives include interest rate cap agreements,
swaptions, spread-lock agreements, foreign currency exchange contracts,
financial futures contracts, options on financial futures, interest rate
swaps, call options, foreign currency options and foreign currency swaps. 
Fair values for these contracts are based on current settlement values.  These
values are based on: 1) quoted market prices for the foreign currency exchange
contracts, financial futures contracts and options on financial futures and;
2) brokerage quotes that utilized pricing models or formulas using current
assumptions for all other swaps and agreements.

 -63-

Investment Commitments.  Fair values for commitments to make investments in
fixed maturity securities (primarily private placements), mortgage loans on
real estate and real estate are based on the difference between the value of
the committed investments as of the date of the accompanying balance sheets
and the commitment date.  These estimates would take into account changes in
interest rates, the counterparties' credit standing and the remaining terms of
the commitments.

The carrying values and estimated fair values of LNC's financial instruments
are as follows:
                                      Carrying      Fair  Carrying      Fair
                                         Value     Value     Value     Value
December 31            (in millions)      1996      1996      1995      1995

Assets (liabilities/minority interests):

Fixed maturities securities -------- $27,906.4 $27,906.4 $25,834.5 $25,834.5
Equity securities ------------------     992.7     992.7   1,164.8   1,164.8
Mortgage loans on real estate ------   3,273.0   3,386.3   3,186.9   3,371.9
Policy loans -----------------------     758.2     747.1     602.6     594.7
Other investments ------------------     459.7     459.7     371.8     371.8
Cash and invested cash -------------   1,231.7   1,231.7   1,572.9   1,572.9
Investment type insurance contracts:
  Deposit contracts and certain
   guaranteed interest contracts --- (18,710.5)(18,328.5)(15,620.2)(15,410.2)
  Remaining guaranteed interest
   and similar contracts -----------  (2,539.0) (2,508.7) (3,024.0) (3,125.1)
Short-term debt --------------------    (189.0)   (189.0)   (426.8)   (426.8)
Long-term debt ---------------------    (626.3)   (622.7)   (659.3)   (713.4)
Minority interest-preferred
 securities of subsidiary companies-    (315.0)   (315.7)      --        --
Guarantees -------------------------      (1.8)      --       (7.1)      --  
Derivatives ------------------------      36.9      24.0      31.4      13.5
Investment commitments -------------       --         .3       --         .8

As of December 31, 1996 and 1995, the carrying value of the deposit contracts
and certain guaranteed contracts is net of deferred acquisition costs of
$176,000,000 and $336,000,000, respectively, excluding adjustments for
deferred acquisition costs applicable to changes in fair value of securities. 
The carrying values of these contracts are stated net of deferred acquisition
costs so that they are comparable with the fair value basis.


9.  Segment Information

LNC has four business segments:  Life Insurance and Annuities, Reinsurance,
Property-Casualty and Investment Management.  The Life Insurance and Annuities
segment offers annuities, universal life, pension products and other
individual coverages through a network of career agents, independent general
agencies, and insurance agencies located within a variety of financial
institutions.  These products are sold throughout the United States.  Similar
products are offered within the United Kingdom through sales representatives. 
Reinsurance sells reinsurance products and services to insurance companies,
HMOs, self-funded employers and other primary risk accepting organizations in
the U.S. and economically attractive international markets.  Effective in the
fourth quarter of 1995, operating results of the direct disability income
business previously included in the Life Insurance and Annuities segment, were
included in the Reinsurance segment.  This direct disability income business,
which is no longer being sold, is now managed by the Reinsurance segment along
with its own disability income business.  The Property-Casualty segment writes
both commercial and personal coverages throughout most of the United States
through a network of independent agencies.  The Investment Management segment
offers a variety of asset management services to institutional and retail
customers primarily throughout the United States.  Activity which is not
included in the major business segments is shown as "Other Operations." 

"Other Operations" includes operations not directly related to the business
segments and unallocated corporate items (i.e., corporate investment income,
interest expense on corporate debt and unallocated overhead expenses).  LNC's
other operations also included: 1) the equity in the earnings of a 29% owned
unconsolidated affiliate engaged in the life-health benefit business prior to
the sale of this interest in 1995 and, 2) the earnings of its investment
management companies prior to the formation of the Investment Management

 -64-


segment in April 1995 with the acquisition of Delaware Management Holdings,
Inc. (see note 12 on page 67).

Financial data by segment for 1994 through 1996 is as follows:

Year Ended December 31     (in millions)         1996       1995        1994

Revenue, excluding net investment income
 and realized gain (loss) on investments/
 affiliates/operating property:
Life Insurance and Annuities -----------     $1,124.2   $1,074.8    $1,133.4
Reinsurance ----------------------------      1,279.2    1,181.9     1,070.9
Property-Casualty ----------------------      1,617.2    1,688.7     1,710.6
Investment Management (Regular) --------        210.7      142.8         --
Investment Management (at Cost ---------         61.6       42.8         --
Employee Life-Health Benefits ----------          --         --        303.7
Other Operations (includes
 consolidating adjustments) ------------        (65.6)     (18.8)       48.5
  Total --------------------------------     $4,227.3   $4,112.2    $4,267.1

Net Investment Income:
Life Insurance and Annuities -----------     $1,857.7   $1,859.5    $1,619.2
Reinsurance ----------------------------        263.7      164.1       125.5
Property-Casualty ----------------------        244.0      238.8       241.1
Investment Management ------------------           .9         .5         --
Employee Life-Health Benefits ----------          --         --         10.8
Other Operations -----------------------          (.4)     (11.6)       (1.8)
  Total --------------------------------     $2,365.9   $2,251.3    $1,994.8 

Realized gain (loss) on investments/
 affiliates/operating property:
Life Insurance and Annuities -----------       $ 66.4     $124.4     $(137.2)
Reinsurance ----------------------------         18.1       16.4         1.0
Property-Casualty ----------------------         34.4       27.4        19.7
Investment Management ------------------          8.1        6.6         --
Employee Life-Health Benefits ----------          --         --           .4
Other Operations -----------------------          1.1       95.0        34.1
  Total --------------------------------       $128.1     $269.8     $ (82.0) 

Income (loss) before income taxes and
 minority interest:
Life Insurance and Annuities -----------       $470.3     $472.4      $106.7
Reinsurance ----------------------------        131.1      (65.6)      102.9
Property-Casualty ----------------------        187.6      190.4       177.2
Investment Management ------------------         34.6       36.0         --
Employee Life-Health Benefits ----------          --         --         22.9
Other Operations (includes interest
 expense) ------------------------------       (111.3)      (6.6)      (33.4)
  Total --------------------------------       $712.3     $626.6      $376.3 

Income taxes (credits):
Life Insurance and Annuities -----------       $138.8     $138.3       $12.6
Reinsurance ----------------------------         45.4      (23.6)       35.9
Property-Casualty ----------------------         23.9       24.1         5.6
Investment Management ------------------         17.7       17.0         --
Employee Life-Health Benefits ----------          --         --          8.5
Other Operations -----------------------        (46.6)     (11.4)      (36.2)
  Total --------------------------------       $179.2     $144.4       $26.4

Net income (loss):
Life Insurance and Annuities -----------       $329.9     $334.1      $ 94.1
Reinsurance ----------------------------         85.7      (42.0)       67.1
Property-Casualty ----------------------        144.3      166.3       171.6
Investment Management ------------------         16.9       19.0         --  
Employee Life-Health Benefits ----------          --         --         14.4
Other Operations (includes interest
 expense) ------------------------------        (63.2)       4.8         2.7
  Total --------------------------------       $513.6     $482.2      $349.9



 -65-

December 31                (in millions)         1996       1995        1994

Assets:
Life Insurance and Annuities -----------    $61,002.4  $52,465.8   $40,758.4
Reinsurance ----------------------------      5,196.1    5,220.3     2,653.5
Property-Casualty ----------------------      4,901.4    5,126.0     4,966.6
Investment Management ------------------        640.0      632.4         --
Other Operations -----------------------        (26.5)    (186.8)      486.3
  Total --------------------------------    $71,713.4  $63,257.7   $48,864.8

Liabilities:
Life Insurance and Annuities -----------    $58,075.6  $49,485.4   $38,823.2
Reinsurance ----------------------------      4,454.8    4,673.3     2,259.8
Property-Casualty ----------------------      3,622.8    3,516.2     3,552.3
Investment Management ------------------        106.6       59.4         --
Other Operations -----------------------        668.6    1,145.3     1,187.4
  Total --------------------------------    $66,928.4  $58,879.6   $45,822.7

Provisions for depreciation and capital additions were not material.

Acquisitions and dispositions of affiliated companies in 1994 and 1995 (see
note 12 on page 67) resulted in LNC's foreign operations being more
significant relative to LNC's consolidated totals.  Substantially all of LNC's
foreign operations are conducted by Lincoln National (UK) plc, a United
Kingdom company.  The data for this company included within the Life Insurance
and Annuities segment above is as follows:

Year Ended December 31     (in millions)         1996       1995        1994

Revenue --------------------------------       $393.2     $351.5      $409.1
Income before income taxes--------------        101.5       72.5        29.1
Income taxes ---------------------------         35.5       26.8        10.6
Net income -----------------------------         66.0       45.7        18.5

Year Ended December 31     (in millions)         1996       1995        1994

Assets ---------------------------------     $7,331.8   $6,114.4    $1,788.4
Liabilities ----------------------------      6,653.2    5,466.7     1,532.2

Foreign intracompany revenue is not significant.  All earnings from LNC's U.K.
operations have been retained in the U.K.


10.  Minority Interest - Preferred Securities of Subsidiary Companies

In May 1996, LNC filed a shelf registration with the Securities and Exchange
Commission that would allow LNC to offer and sell up to $500 million of
various forms of hybrid securities.  These securities, which combine debt and
equity characteristics, utilize a series of three trusts (Lincoln National
Capital I, II and III).  These trusts were formed solely for the purpose of
issuing preferred securities and lending the proceeds to LNC.  The common
securities of these trusts are owned by LNC.  The only assets of Lincoln
National Capital I, II and III are the notes receivable from LNC for such
loans.  Distributions are paid by these trusts to the preferred
securityholders on a quarterly basis.  The principal obligations of these
trusts are irrevocably guaranteed by LNC.  Upon liquidation of these trusts
the holders of the preferred securities would be entitled to a fixed amount
per share plus accumulated and unpaid distributions.  LNC reserves the right
to: 1) redeem the preferred securities at a fixed price plus accumulated and
unpaid distributions and; 2) extend the stated redemption date up to 19 years
if certain conditions are met.

In July 1996, Lincoln National Capital I issued 8,600,000 shares or
$215,000,000, 8.75% Quarterly Interest Preferred Securities ("QUIPS").  In
August 1996, Lincoln National Capital II issued 4,000,000 shares or
$100,000,000, 8.35% Trust Originated Preferred Securities ("TOPrS").  Both
issues mature in 2026 at $25 per share and are redeemable in whole or in part
at LNC's option any time after 2001.  LNC may offer and sell up to an
additional $185,000,000 of securities under this shelf registration.



 -66-

11.  Shareholders' Equity

LNC's common and preferred stock is without par value.

All of the issued and outstanding series A preferred stock is $3 Cumulative 
Convertible and is convertible at any time into shares of common stock. The
conversion rate is eight shares of common stock for each share of series A 
preferred stock, subject to adjustment for certain events.  The series A
preferred stock is redeemable at the option of LNC at $80 per share plus
accrued and unpaid dividends.

Outstanding series A preferred stock has full voting rights, subject to
adjustment if LNC is in default as to the payment of dividends.  If LNC is 
liquidated or dissolved, holders of series A preferred stock will be entitled
to payments of $80.00 per share.  The difference between the aggregate
preference on liquidation value and the financial statement balance for the
series A preferred stock was $1,700,000 at December 31, 1996.  

On June 30, 1995, Mutual Life Insurance Company, Dai-ichi the owner of LNC's
series E and F preferred stock which was 5 1/2% cumulative convertible
exchangeable, converted its entire holdings to LNC common stock.  Based on a
conversion rate of two shares of common stock for each share of series E and F
preferred stock, 2,201,443 shares of series E and 2,216,454 shares of series F
were converted into 8,835,794 shares of common stock. 

LNC has outstanding one common share purchase right ("Right") on each
outstanding share of LNC's common stock.  A Right will also be issued with
each share of LNC's common stock that is issued before the Rights become
exercisable or expire.  If a person or group announces an offer that would
result in beneficial ownership of 15% or more of LNC's common stock, the
Rights will become exercisable and each Right will entitle its holder to
purchase one share of LNC's common stock for $200.  Upon the acquisition of
15% or more of LNC's common stock, each holder of a Right (other than the
person acquiring the 15% or more) will have the right to acquire the number of
shares of LNC common stock that have a market value of two times the exercise
price of the Right.  If LNC is acquired in a business combination transaction
in which LNC does not survive, each holder of a Right (other than the
acquiring person) will have the right to acquire common stock of the acquiring
person having a market value of two times the exercise price of the Right. 
LNC can redeem each Right for one cent at any time prior to the tenth day
after a person or group has acquired 15% or more of LNC's common stock.  The
Rights expire on November 14, 2006.  As of December 31, 1996, there were
103,658,575 Rights outstanding.

During November 1994 and the fourth quarter of 1996, LNC purchased and retired
500,000 and 694,582 shares, respectively, of its common stock at a total cost
of $18,400,000 and $35,000,000.

Earnings per share are computed based on the average number of common shares 
outstanding during each year (1996 - 104,560,826; 1995 - 104,115,650; 1994 -
103,863,196) after assuming conversion of any outstanding series A, E and F
preferred stock.  The dilutive effect of stock options is not material to the
computation of earnings per share.

Details underlying the balance sheet caption "Net Unrealized Gain (Loss) on
Securities Available-for-Sale," are as follows:

December 31                                 (in millions)      1996      1995

Fair value of securities available-for-sale ------------- $28,899.1 $26,999.3
Cost of securities available-for-sale -------------------  27,627.9  24,871.6
  Unrealized Gain (Loss) --------------------------------   1,271.2   2,127.7
Adjustments to deferred acquisition costs ---------------    (286.9)   (515.3)
Amounts required to satisfy policyholder commitments ----    (339.0)   (555.0)
Deferred income credits (taxes) -------------------------    (229.7)   (359.2)
  Net unrealized gain (loss) on securities
   available-for-sale ----------------------------------- $   415.6 $   698.2

Adjustments to deferred acquisition costs and amounts required to satisfy
policyholder commitments are netted against the Deferred Acquisition Costs
asset account and included with the Future Policy Benefits, Claims and Claim
Expenses liability account on the balance sheet, respectively.  

 -67-

12.  Acquisitions and Sales of Affiliates/Operating Property

In 1994, LNC completed the sale of 71% of EMPHESYS (parent company of
Employers Health Insurance Company, which comprised LNC's Employee Life-Health
Benefit segment) for $244,700,000 of cash, net of related expenses, and a
$50,000,000 promissory note.  A gain on sale of $48,800,000 (also $48,800,000
after-tax) was recognized in 1994 in "Other Operations".  EMPHESYS had revenue
and net income of $314,900,000 and $14,400,000, respectively, during the three
months of ownership in 1994.  In October 1995, LNC completed the sale of its
remaining 29% ownership in EMPHESYS.  As a result of this transaction, LNC
received cash of $186,900,000 and recorded pre-tax gain on sale of $89,700,000
($58,300,000 after-tax) in the "Other Operations" segment.

In January and April 1995, LNC completed the acquisitions of Liberty Life
Assurance Company and Laurentian Financial Group plc, respectively.  These
companies provide unit-linked life and pension products in the United Kingdom. 
The combined purchase price was $274,500,000 including the assumption of
$44,000,000 in debt.  These acquisitions, which were accounted for using
purchase accounting, resulted in other intangible assets of $388,700,000.  The
results of these operations are included in LNC's consolidated financial
statements from their respective purchase dates.

In April 1995, LNC completed the acquisition of Delaware Management Holdings,
Inc. ("Delaware").  Delaware provides a variety of asset management services
through its operating companies.  The purchase price, including LNC's expenses
associated with the acquisition, was $305,000,000.  This acquisition also
involved the assumption of $25,000,000 in short-term debt and $180,000,000
(face amount) in long-term debt.  In May 1995, this debt was repaid from the
proceeds of an LNC debt offering of $200,000,000 plus available cash.  This
acquisition, which was accounted for using purchase accounting, resulted in
goodwill of $339,900,000 and other intangible assets of $131,500,000.  The
results of Delaware's operations are included in LNC's consolidated financial
statements from April 3, 1995.  The Delaware acquisition agreement included a
provision for contingent payments of $22,500,000 based on the levels of future
investment management revenues.  Any such additional payments would be
accounted for as goodwill.  Based on a reassessment as of December 31, 1996,
these contingent payments are expected to be approximately one-half of the
$22,500,000.

In October 1995, LNC approved a realignment plan for its Property-Casualty
segment, that included the consolidation of field operations from 20
divisional offices to four regional offices.  Certain of the locations were to 
remain service offices.  Those office buildings owned by LNC that were not to
be used as regional offices were to be sold.  Management estimated that the
pre-tax costs of realignment and the loss on sale of office buildings would
approximate $21,000,000 and $28,400,000, respectively ($13,700,000 and
$18,500,000 after-tax, respectively).  Accordingly, net income decreased by
$32,200,000 during the fourth quarter of 1995.  The cost of the realignment
and the loss on sale of office buildings that occurred in 1996 did not differ
materially from the 1995 estimates.  

In May 1996, 16.7% of American States Financial Corporation ("ASFC"), the
holding company of LNC's principal property-casualty subsidiary, was sold to
the public in the form of an initial public offering of its common stock. 
ASFC received net proceeds of $215,200,000 from the sale of this 16.7%
minority interest and LNC recorded a non-taxable realized gain, net of
expenses directly in shareholders' equity of $15,000,000.  LNC continues to
fully consolidate this operation within its financial statements and tax
reporting. 

In October 1996, LNC purchased a block of group tax-qualified annuity business
from UNUM Corporation's affiliates.  The bulk of the transaction was completed
in the form of a reinsurance transaction, which resulted in a ceding
commission of $71,800,000.  The ceding commission, along with other expenses
of $67,000,000, represents the present value of business in-force and
accordingly has been classified as an intangible asset.  LNC's assets and
policy liabilities and accruals increased $3.2 billion as a result of this
transaction. 

 -68-

13.Subsequent Event

In January 1997, LNC announced that it signed a definitive agreement to
acquire Voyageur Fund Managers, Inc. ("Voyageur").  The purchase will be
completed by issuing approximately $70,000,000 of LNC common stock to the
current owners of Voyageur.  This transaction, which is expected to close in
the second quarter of 1997, will be accounted for using purchase accounting
and, accordingly, the results of Voyageur's operations will be included in
LNC's consolidated financial statements from the closing date.




Report of Ernst & Young LLP, Independent Auditors

Board of Directors
Lincoln National Corporation

We have audited the accompanying consolidated balance sheets of Lincoln
National Corporation as of December 31, 1996 and 1995, and the related
consolidated statements of income, shareholders' equity, and cash flows for
each of the three years in the period ended December 31, 1996.  Our audits
also included the financial statement schedules listed in the Index at Item
14(a).  These financial statements and schedules are the responsibility of the
Corporation's management.  Our responsibility is to express an opinion on
these financial statements and schedules based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement.  An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements.  An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Lincoln National 
Corporation at December 31, 1996 and 1995, and the consolidated results of its 
operations and its cash flows for each of the three years in the period ended 
December 31, 1996, in conformity with generally accepted accounting
principles.  Also, in our opinion, the related financial statement schedules,
when considered in relation to the basic financial statements taken as a
whole, present fairly in all material respects the information set forth
therein.
 

                                          Ernst & Young LLP

Fort Wayne, Indiana
February 6, 1997




Item 9.  Changes in and Disagreements with Accountants on
         Accounting and Financial Disclosures

There have been no disagreements with LNC's independent auditors which are
reportable pursuant to Item 304 of Regulation S-K.

 -69-

PART III

Item 10. Directors and Executive Officers of the Registrant

Information for this item relating to directors of LNC is incorporated by
reference to the sections captioned "NOMINEES FOR DIRECTOR", "DIRECTORS
CONTINUING IN OFFICE" and "COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES AND
EXCHANGE ACT OF 1934", of LNC's Proxy Statement for the Annual Meeting
scheduled for May 15, 1997.

Executive Officers of the Registrant as of March 1, 1997 were as follows:

Name                         Position with LNC and Business Experience
(Age)**                      During the Past Five Years    

Ian M. Rolland               Chairman and Director, LNC (since 1992).
(64)                         President and Director, LNC (1975-1991). 
                             Chief Executive Officer, LNC (since 1977).

Robert A. Anker              Chairman and Chief Executive Officer,American
(55)                         States* (effective January 1, 1997). 
                             President, Chief Operating Officer and
                             Director, LNC (1992-1996). President and
                             Chief Executive Officer, American States*
                             (1990-1991). 

Jon A. Boscia                Chief Executive Officer, Lincoln Life*(effective
(45)                         October 1996).  President, Chief Operating
                             Officer, Lincoln Life* (1994-October
                             1996).  Executive Vice President, LNC
                             (1991-1994).  President, Lincoln National
                             Investments ("LNI")* (1991-1994).          
                               
George E. Davis           Senior Vice President, LNC (since 1993).
(54)                      Vice President, Eastman Kodak Co. (1985-1993).

June E. Drewry            Senior Vice President, LNC (since May 1996).
(47)                      President, Systematized Benefit
                          Administrators, Inc. (1995-May 1996). 
                          Vice President, Aetna Life Insurance and
                          Annuity Co. (1991-May 1996).

Jack D. Hunter            Executive Vice President, LNC (since 1986).   
(60)                      General Counsel (since 1971).

Barbara S. Kowalczyk      Senior Vice President, LNC (since 1994).  Senior 
(46)                      Vice President, LNI* (1992-1994). Vice
                          President LNI* (1985-1992).
 
F. Cedric McCurley        Chairman and Chief Executive officer, American
(62)                      States*, (1995 until retirement January 1, 1997).
                          President and Chief Executive Officer, American 
                          States* (1992-1995).  Executive Vice President, 
                          American States* (1986-1991).

H. Thomas McMeekin           Executive Vice President, LNC (since
(44)                         1994). President LNI* (1994-October 1996). 
                             Senior Vice President, LNC (1992-1994).           
                             Executive Vice President, LNIC* 
                             February 1992-November 1992).  Senior
                             Vice President, LNIC* (1987-1992).

Jeffrey J. Nick              Chief Executive Officer, LNI* (effective
(44)                         October 1996).  Managing Director, Lincoln
                             National (UK) plc* (1992-October 1996).  
                             Senior Vice President, LNC (1990-1992).


Richard S. Robertson         Executive Vice President, LNC (since
(55)                         1986). 


Lawrence T. Rowland          President and Chief Executive Officer,
(45)                         Lincoln National Reinsurance companies*
                             ("LNRC") (effective October 1996).  Senior
                             Vice President, LNRC* (1995- October 
                             1996).  Vice President, LNRC* (1991-1994).

  -70-


Gabriel L. Shaheen         Managing Director, Lincoln National (UK) plc*
(43)                       (effective October 1996). President and Chief
                           Executive Officer, LNRC* (1994-October 1996).
                           Senior Vice President, Lincoln Life* (1991-1994).

Donald L. Van Wyngarden    Second Vice President & Controller, LNC (since
(57)                       1975).
                           
Richard C. Vaughan         Executive Vice President and Chief Financial
(47)                       Officer, LNC (since 1995).  Senior Vice President
                           and Chief Financial Officer, LNC (1992-1994).
                           Senior Vice President, Lincoln Life* (1990-1992). 


 * Denotes a subsidiary of LNC
** Age shown is based on nearest birthdate to March 1, 1997.

There is no family relationship between any of the foregoing executive
officers, all of whom are elected annually.


Item 11. Executive Compensation

Information for this item is incorporated by reference to the section cap-
tioned "EXECUTIVE COMPENSATION" of LNC's Proxy Statement for the Annual
Meeting scheduled for May 15, 1997.


Item 12. Security Ownership of Certain Beneficial Owners and
         Management

Information for this item is incorporated by reference to the sections
captioned "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS" and "SECURITY
OWNERSHIP OF DIRECTORS, NOMINEES AND EXECUTIVE OFFICERS" of LNC's Proxy
Statement for the Annual Meeting scheduled for May 15, 1997.


Item 13. Certain Relationships and Related Transactions

Information for this item is incorporated by reference to the section cap-
tioned "TERMINATION OF EMPLOYMENT ARRANGEMENT" of LNC's Proxy Statement for
the Annual Meeting scheduled for May 15, 1997.


 -71-

PART IV

Item 14. Exhibits, Financial Statement Schedules and Reports
         on Form 8-K


Item 14(a)(1) Financial Statements

The following consolidated financial statements of Lincoln National Corpora-
tion are included in Item 8:

   Consolidated Balance Sheets - December 31, 1996 and 1995

   Consolidated Statements of Income - Years ended December 31, 1996, 1995 and 
   1994

   Consolidated Statements of Shareholders' Equity - Years ended December 31,  
   1996, 1995 and 1994

   Consolidated Statements of Cash Flows - Years ended December 31, 1996, 1995 
   and 1994

   Notes to Consolidated Financial Statements

   Report of Ernst & Young LLP, Independent Auditors


Item 14(a)(2) Financial Statement Schedules

The following consolidated financial statement schedules of Lincoln National 
Corporation are included in Item 14(d):

   I - Summary of Investments - Other than Investments in Related Parties
  II - Condensed Financial Information of Registrant
 III - Supplementary Insurance Information
  IV - Reinsurance
   V - Valuation and Qualifying Accounts
  VI - Supplementary Information Concerning Property-Casualty Insurance
       Operations

All other schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission are not required under
the related instructions, are inapplicable, or the required information is
included in the consolidated financial statements, and therefore omitted.


  -72-

Item 14(a)(3) Listing of Exhibits

The following exhibits of Lincoln National Corporation are included in Item
14(c) - Note:  The numbers preceding the exhibits correspond to the specific
numbers within Item 601 of Regulation S-K.):

      3(a)       The Articles of Incorporation of LNC as last amended
                 effective May 12,   1994 are incorporated by reference to
                 LNC's Form S-3/A (File No. 33-55379) filed with the
                 Commission on September 15, 1994.

      3(b)       The Bylaws of LNC as last amended January 15, 1997.
             
      4(a)       Indenture of LNC dated as of January 15, 1987 (Commission
                 File No.  33-22658) is incorporated by references to
                 Exhibit 4(a) of LNC's Form 10-K for the year ended
                 December 31, 1994, filed with the Commission on March 27,
                 1995.

      4(b)       First Supplemental Indenture dated as of July 1, 1992, to
                 Indenture of LNC dated as of January 15, 1987.

      4(c)       Specimen Notes for 7 1/8% Notes due July 15, 1999
                 (Commission File No. 33-22658) and for 7 5/8% Notes due
                 July 15, 2002 (Commission File No. 33-22658).
  
      4(d)       Rights Agreement of LNC as last amended November 14, 1996
                 is incorporated by reference to LNC's Form 8-K filed with
                 the Commission on November 22, 1996.

      4(e)       Indenture of LNC dated as of September 15, 1994, between
                 LNC and The Bank of New York, as Trustee, is incorporated
                 by reference to Exhibit No. 4(c) LNC's S-3/A (Commission
                 File No. 33-55379), filed with the Commission on
                 September 15, 1994.

      4(f)       Form of Note is incorporated by reference to Exhibit No.
                 4(d) to LNC's Registration Statement on Form S-3/A
                 (Commission File No. 33-55379), filed with the 
                 Commission on September 15, 1994.
                 
      4(g)       Form of Zero Coupon Security is incorporated by reference
                 to Exhibit No. 4(f) of LNC's Registration Statement on Form 
                 S-3/A (Commission File No. 33-55379), filed with the 
                 Commission on September 15, 1994.  

      4(h)       Specimen of LNC's 9 1/8% Debentures due October 1, 2024
                 (Commission File No. 33-55379) is incorporated by           
                 reference to Schedule I of LNC's Form 8-K filed with the  
                 Commission on September 29, 1994.
            
      4(i)       Specimen of LNC's 7 1/4% Debenture due May 15, 2005
                 (Commission  File Nos. 33-55379 and 33-59785) is
                 incorporated by reference to Schedule III of LNC's Form
                 8-K filed with the Commission on May  17, 1995.

      4(j)       Junior Subordinated Indenture dated as of May 1, 1996
                 between Lincoln National Corporation and The First
                 National Bank of Chicago.

      4(k)       Guarantee Agreement for Lincoln National Capital I.

      4(l)       Guarantee Agreement for Lincoln National Capital II.

      4(m)       Form of Lincoln National Capital I 8.75% Cumulative
                 Quarterly Income Preferred Securities, Series A
                 (Commission File No. 333-04133).

      4(n)       Form of Lincoln National Capital II 8.35% Trust
                 Originated Preferred Securities, Series B (Commission
                 File No. 333-04133). 

  -73-

     10(a)*      The Lincoln National Corporation 1986 Stock Option
                 Incentive Plan (Commission File No. 33-13445 and
                 (33-62315) as last amended effective May 12, 1994 is 
                 incorporated by reference to Exhibit No. 1 of LNC's
                 Proxy filed with the Commission on March 31, 1994.

     10(b)*      The Lincoln National Corporation 1982 Stock Option          
                 Incentive Plan (Commission File No. 2-77599) as last
                 amended effective May 7, 1987 is incorporated by
                 reference to Exhibit 10(b) of LNC's Form 10-K for
                 the year ended December 31, 1993, filed with the
                 Commission on March 30, 1994.

     10(c)*      The Lincoln National Corporation Executives' Salary
                 Continuation    Plan as last amended January 1, 1992 is
                 incorporated by reference to Exhibit 10(c) LNC's Form
                 10-K for the year ended December 31, 1992, filed with the
                 Commission on March 30, 1993.

     10(d)*      The Lincoln National Corporation Executive Value Sharing
                 Plan as  Amended and Restated effective January 1, 1994
                 is incorporated by reference to Exhibit No. 4 of LNC's
                 Proxy filed with the Commission on March 31, 1994.

     10(e)*      Lincoln National Corporation Executives' Severance
                 Benefit Plan as  Amended and Restated effective November
                 9, 1995 is incorporated by reference to Exhibit 10(e) of
                 LNC's Form 10-K for the year ended December 31, 1995,
                 filed with the Commission on March 27, 1996.

     10(f)*      The Lincoln National Corporation Outside Directors
                 Retirement Plan as last amended effective March 15, 1990
                 is incorporated by reference to Exhibit 10(f) of LNC's
                 Form 10-K for the year ended December 31, 1995, filed
                 with the Commission on March 27, 1996.

     10(g)*      The Lincoln National Corporation Outside Directors
                 Benefits Plan    is incorporated by reference to Exhibit
                 10(h) of LNC's Form 10-K for the year ended December 31,
                 1992, filed with the Commission on March 30, 1993. 

     10(h)*      Lincoln National Corporation Directors' Value Sharing
                 Plan as last amended effective November 14, 1996.

     10(i)*      Lincoln National Corporation Executive Deferred
                 Compensation Plan for Employees (Commission File No. 33-51721)
                 as last amended effective May 1, 1996.

     10(j)*      Lincoln National Corporation 1993 Stock Plan for Non-Employee 
                 Directors (Commission File No. 33-58113) as last
                 amended effective November 14, 1996.

     10(k)*      Lincoln National Corporation Executives' Excess
                 Compensation Benefit Plan is incorporated by reference to
                 Exhibit 10(r) of LNC's Form 10-K for the year ended
                 December 31, 1993, filed with the Commission on March 30,
                 1994.

     10(l)*      American States Executives Salary Continuation Plan as
                 Amended and Restated effective May 2, 1995 is
                 incorporated by reference to Exhibit 10(k) of LNC's Form
                 10-K for the year ended December 31, 1995, filed with the
                 Commission on March 27, 1996.
  
     10(m)*      American States Financial Corporation Executive
                 Performance Incentive Compensation Plan.

     10(n)*      American States Financial Corporation Stock Option Plan.
                 
     10(o)*      Descriptions of compensation arrangements with 
                 Executive Officers.
 
     10(p)       Lease and Agreement dated August 1, 1984, with respect to
                 the American States' Home Office property are
                 incorporated by reference to Exhibit 10(l) of LNC's Form
                 10-K for the year ended December 31, 1995, filed with the
                 Commission on March 27, 1996.
  
     10(q)       Lease and Agreement dated August 1, 1984, with respect to
                 LNL's Home Office property located at Magnavox Way, Fort
                 Wayne, Indiana are incorporated by reference to Exhibit
                 10(m) of LNC's Form 10-K for the year ended December 31,
                 1995, filed with the Commission on March 27, 1996.
  
     10(r)       Lease and Agreement dated August 1, 1984, with respect to
                 LNL's  Home Office properties located at Clinton Street
                 and Harrison Street, Fort Wayne, Indiana are incorporated
                 by reference to Exhibit 10(n) of LNC's Form 10-K for the
                 year ended December 31, 1995, filed with the Commission
                 on March 27, 1996.
 
     10(s)       Lease and Agreement dated December 1, 1994, with respect
                 to LNC's Corporate Office located at 200 East Berry
                 Street, Fort Wayne, Indiana, are incorporated by
                 reference to Exhibit 10(p) of LNC's Form 10-K for the
                 year ended December 31, 1994, filed with the Commission
                 on March 27, 1995.

       *This exhibit is a management contract or compensatory plan or      
       arrangement required to be filed as an exhibit to this form
       pursuant to Item 14(c) of this report.

     11     Computation of Per Share Earnings.
 
     12     Historical Ratio of Earnings to Fixed Charges.

     21     List of Subsidiaries of LNC.

     23     Consent of Ernst & Young LLP, Independent Auditors.
                 
     27     Financial Data Schedule.

     28     Information from Reports Furnished to State Insurance
            Regulatory Authorities.  (Data shown on this report is on
            a "Combined" basis and does not include data for
            subsidiaries sold.)


Item 14(b)  

During the fourth quarter of 1996, a Form 8-K regarding an amendment to LNC's
Shareholder Rights Plan was filed with the Commission.  This filing received a
filing date of November 22, 1996.


Item 14(c)

The exhibits of Lincoln National Corporation are listed in Item 14(a)(3)
above.


Item 14(d)

The financial statement schedules for Lincoln National Corporation follow on
pages 75 through 82.



  -75-

                   LINCOLN NATIONAL CORPORATION

  SCHEDULE I - SUMMARY OF INVESTMENTS - OTHER THAN INVESTMENTS
                IN RELATED PARTIES

December 31, 1996    (000's omitted)                                           


  Column A                          Column B       Column C        Column D   
                                                                   Amount at
                                                                  Which Shown
                                                                    in the
Type of Investment                    Cost          Value        Balance Sheet

Fixed maturity securities 
 available-for-sale:
  Bonds:
    United States Government
     and government agencies
     and authorities ------------- $ 1,512,342    $ 1,545,726   $ 1,545,726
    States, municipalities and
     political subdivisions ------   2,200,526      2,333,278     2,333,278
    Mortgage-backed securities ---   5,263,362      5,445,431     5,445,431
    Foreign governments ----------   1,671,242      1,789,080     1,789,080
    Public utilities -------------   2,770,413      2,854,640     2,854,640 
    Convertibles and bonds
     with warrants attached ------     215,264        229,399       229,399 
    All other corporate bonds ----  12,948,547     13,454,236    13,454,236 
  Redeemable preferred stocks ----     249 008        254,650       254,650
     Total -----------------------  26,830,704     27,906,440    27,906,440

Equity securities available-for-sale:
  Common stocks:
    Public utilities -------------      18,460         22,045        22,045
    Banks, trusts and
     insurance companies ---------      44,075         65,325        65,325
    Industrial, miscellaneous
     and all other ---------------     489,630        642,084       642,084 
  Nonredeemable preferred stocks -     245,057        263,248       263,248 
     Total Equity Securities -----     797,222        992,702       992,702

Mortgage loans on real estate ----   3,285,365                    3,272,980(A)

Real estate:
  Investment properties ----------     598,449                      598,449
  Acquired in 
   satisfaction of debt ----------      56,575                       56,575

Policy loans ---------------------     758,166                      758,166

Other investments ----------------     459,652                      459,652
     Total Investments ----------- $32,786,133                  $34,044,964


(A)        Investments deemed to have declines in value that are other than
           temporary are written down or reserved for to reduce their
           carrying value to their estimated realizable value.


  -76-

                   LINCOLN NATIONAL CORPORATION

   SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                 BALANCE SHEETS

             Lincoln National Corporation (Parent Company Only)

December 31                      (000's omitted)          1996         1995
Assets:
  Investments in subsidiaries* ------------------  $ 5,055,185  $ 5,086,708
  Investments -----------------------------------      227,234       20,344
  Investment in unconsolidated affiliate --------       16,041         --
  Cash and invested cash ------------------------      133,833      466,776
  Property and equipment ------------------------       10,543       11,464
  Accrued investment income ---------------------       26,078        7,866
  Receivable from subsidiaries* -----------------      103,024       67,024
  Dividends receivable from subsidiaries* -------          285         --
  Loans to subsidiaries* ------------------------      446,968      143,462
  Goodwill --------------------------------------        5,747      338,346
  Other intangible assets -----------------------         --         76,052
  Other assets ----------------------------------       25,281       12,419

    Total Assets --------------------------------  $ 6,050,219  $ 6,230,461


Liabilities and Shareholders' Equity

Liabilities:
  Cash collateral on loaned securities ----------  $   145,594   $  199,000
  Dividends payable -----------------------------       50,651       47,726
  Short-term debt -------------------------------       69,711      248,744
  Long-term debt --------------------------------      596,052      595,490
  Loans from subsidiaries* ----------------------      586,120      557,896
  Federal income taxes payable (recoverable) ----       (1,398)      69,328   
  Accrued expenses and other liabilities --------      133,533      134,155
  
    Total Liabilities ---------------------------    1,580,263    1,852,339


Shareholders' Equity
  Series A preferred stock ----------------------        1,212        1,335
  Common stock ----------------------------------      857,450      889,476
  Retained earnings -----------------------------    3,129,249    2,775,718
  Foreign currency translation adjustment -------       66,454       13,413
  Net unrealized gain (loss) on 
   securities available-for-sale [including
   unrealized gain (loss) of subsidiaries:         
   1996 - $397,154  1995 - $687,904] ------------      415,591      698,180

     Total Shareholders' Equity -----------------    4,469,956    4,378,122 

     Total Liabilities and Shareholders' Equity -  $ 6,050,219  $ 6,230,461
  

*Eliminated in consolidation.

These condensed financial statements should be read in conjunction with the   
consolidated financial statements and accompanying footnotes of Lincoln  
National Corporation (see pages 36 through 68).


  -77-

                   LINCOLN NATIONAL CORPORATION

  SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT 
                (Continued)

                       STATEMENTS OF INCOME
                                 
        Lincoln National Corporation (Parent Company Only)

Year Ended December 31          (000's omitted)    1996       1995       1994

Revenue:
  Dividends from subsidiaries* --------------- $601,701   $538,515   $309,460
  Interest from subsidiaries* ----------------    1,347      2,018      1,080
  Equity in earnings of
   unconsolidated affiliate ------------------    1,428      5,075     13,119
  Net investment income ----------------------   39,388     29,260     20,376
  Realized gain (loss) on investments --------     (432)    30,189    (20,016)
  Gain on sale of affiliate/operating
   property to subsidiary* -------------------       --     74,284        --
  Other --------------------------------------    1,127      1,292      1,373
    Total Revenue ----------------------------  644,559    680,633    325,392

Expenses:
  Operating and administrative ---------------   33,808     41,884     40,919
  Interest-subsidiaries* ---------------------   23,529     32,864     23,815
  Interest-other -----------------------------   74,553     63,624     45,976
    Total Expenses ---------------------------  131,890    138,372    110,710

  Income before Federal Income Tax Expense
   (Benefit), Equity in Income of 
   Subsidiaries, Less Dividends --------------  512,669    542,261    214,682

Federal income tax expense (benefits) --------  (34,157)    37,780    (36,574)

    Income Before Equity in
     Income of Subsidiaries, Less Dividends --  546,826    504,481    251,256

Equity in income of subsidiaries, less
 dividends -----------------------------------  (33,268)   (22,295)    98,642

    Net Income ------------------------------- $513,558   $482,186   $349,898
          


*Eliminated in consolidation.

These condensed financial statements should be read in conjunction with the
consolidated financial statements and accompanying footnotes of Lincoln
National Corporation (see pages 36 through 68).



  -78-

                   LINCOLN NATIONAL CORPORATION

   SCHEDULE II - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                 (Continued)

                     STATEMENTS OF CASH FLOWS

        Lincoln National Corporation (Parent Company Only)

Year Ended December 31          (000's omitted)     1996      1995      1994

Cash Flows from Operating Activities:

Net income -----------------------------------  $513,558  $482,186  $349,898 

Adjustments to reconcile net income to net
 cash provided by (used in) operating 
  activities:
   Equity in income of subsidiaries
    less than (greater than) distributions* --  (262,268)   86,889   (63,642)
   Equity in undistributed earnings of
    unconsolidated affiliate -----------------    (1,428)   (5,075)  (13,119)
   Realized (gain) loss on investments -------       432   (30,189)   20,016
   Gain on sale of affiliate/
    operating property -----------------------      --     (74,284)      --
   Other -------------------------------------   (81,276)   47,967   (32,757)
     Net Adjustments -------------------------  (344,540)   25,308   (89,502)

     Net Cash Provided by
      Operating Activities -------------------   169,018   507,494   260,396

Cash Flows from Investing Activities:

  Net sales (purchases) of investments -------    91,161    16,614   (22,106)
  Cash collateral on loaned securities -------   (53,406)   (4,531)   14,275
  Net investment in subsidiaries* ------------   217,844  (697,106)   (2,744)
  Sale of (investment in) unconsolidated
   affiliate ---------------------------------   (16,041)  193,975  (103,470)
  Net (purchase) sale of property
   and equipment -----------------------------      (790)   (3,158)   (5,109)
  Other --------------------------------------   (26,883)   17,675     7,379
    Net Cash Provided by (Used in)
     Investing Activities --------------------   211,885  (476,531) (111,775)

Cash Flows from Financing Activities:                        

  Principal payments on long-term debt -------      --        --    (100,717)
  Issuance of long-term debt -----------------       561   197,785   200,000
  Net increase (decrease) in short-term debt -  (179,033)   19,300   (83,423)
  Increase (decrease) in loans from
   subsidiaries* -----------------------------    28,224   (42,413)  271,841
  Decrease (increase) in loans to
   subsidiaries* -----------------------------  (303,506) (106,982)  (20,455)
  Increase in receivables from subsidiaries* -   (36,000)     (300)   (3,889)
  Common stock issued for benefit plans ------      (153)   24,096    29,985
  Retirement of common stock -----------------   (32,716)      --    (18,395)
  Dividends paid to shareholders -------------  (191,223) (178,805) (172,157)
    Net Cash Provided by (Used in)
     Financing Activities --------------------  (713,846)  (87,319)  102,790

    Net Increase (Decrease) in Cash ----------  (332,943)  (56,356)  251,411

Cash at beginning-of-year --------------------   466,776   523,132   271,721

    Cash at End-of-Year ----------------------  $133,833  $466,776  $523,132

*Eliminated in consolidation.


These condensed financial statements should be read in conjunction with the
consolidated financial statements and accompanying footnotes of Lincoln
National Corporation (see pages 36 through 68).


  -79-




    LINCOLN NATIONAL CORPORATION
    SCHEDULE III - SUPPLEMENTARY INSURANCE INFORMATION


        Column A                  Column B      Column C       Column D     
                                              Future Policy             
                                  Deferred   Benefits, Claims             
                                 Acquisition    and Claim      Unearned  
         Segment                    Costs       Expenses       Premiums    
                                ------------(000's Omitted)-------------

                                                              
Year Ended December 31, 1996
  Life Insurance and Annuities - $1,432,347    $ 7,873,148      $  1,374   
  Reinsurance ------------------    322,709      3,092,064        52,721  
  Property-Casualty ------------    136,893      2,485,596       712,380 
  Investment Management --------                                          
  Other (incl. consol. adj's.) -                  (119,710)         (425) 
    Total ---------------------- $1,891,949    $13,331,098      $766,050 


Year Ended December 31, 1995
  Life Insurance and Annuities - $  901,825    $ 7,408,160      $  1,187  
  Reinsurance ------------------    396,588      3,009,057        93,189 
  Property-Casualty ------------    138,272      2,595,328       720,262 
  Investment Management (C) ----                                        
  Other (incl. consol. adj's.) -                   (89,998)       (1,258)
    Total ---------------------- $1,436,685    $12,922,547      $813,380 


Year Ended December 31, 1994
  Life Insurance and Annuities - $1,600,811    $ 6,357,449      $ 11,201 
  Reinsurance ------------------    329,042      1,542,857        63,202 
  Property-Casualty ------------    140,122      2,702,537       732,101 
  Employee Life-Health Benefits(D)     --             --            --   
  Other (incl. consol. adj's.) -                   (66,331)       (1,517)
    Total ---------------------- $2,069,975    $10,536,512      $804,987 





        Column A                   Column E      Column F        Column G
                                  Other Policy
                                   Claims and                      Net
                                    Benefits      Premium        Investment
       Segment                      Payable      Revenue (A)     Income (B)
                                  -------------(0's Omitted)---------------

                                                        
 Year Ended December 31, 1996
  Life Insurance and Annuities - $               $  950,916      $1,857,579
  Reinsurance ------------------                  1,250,403         263,870
  Property-Casualty-------------                  1,608,861         244,001
  Investment Management---------                                        792
  Other (incl. consol. adj's.)--                                       (320)
    Total-----------------------   --            $3,810,180      $2,365,922

 Year Ended December 31, 1995
  Life Insurance and Annuities - $               $  926,995      $1,859,359
  Reinsurance ------------------                  1,171,165         164,105
  Property-Casualty ------------                  1,678,910         238,808
  Investment Management (C)-----                                        584
  Other (incl. consol. adj's.)--                                    (11,575)
    Total-----------------------   --            $3,777,070      $2,251,281

 Year Ended December 31, 1994
  Life Insurance and Annuities-  $               $1,030,010      $1,619,191
  Reinsurance -----------------                   1,034,380         125,447
  Property-Casualty -----------                   1,710,563         241,096
  Employee Life-Health Benefits(D)                  299,338          10,838
  Other (incl. consol. adj's.)--                                     (1,921)
    Total-----------------------   --            $4,074,291      $1,994,651






        Column A               Column H    Column I     Column J      Column K

                               Benefits, Amortization of
                               Claims,  Deferred Policy  Other
                               and Claim    Acquisition   Operating   Premiums
         Segment               Expenses       Costs       Expenses (B) Written
                               -------------------(000's Omitted)--------------

                                                         
Year Ended December 31, 1996       
  Life Insurance and Annuities - $1,705,018  $274,634  $  598,486 
  Reinsurance ------------------  1,013,867   162,150     253,880
  Property-Casualty ------------  1,202,393   329,721     175,955    $1,600,887
  Investment Management --------                          246,662
  Other (incl. consol. adj's.) -                           46,239              
    Total ---------------------- $3,921,278  $766,505  $1,321,222    $1,600,887


Year Ended December 31, 1995
  Life Insurance and Annuities - $1,815,242  $274,886  $  499,897
  Reinsurance ------------------  1,088,438    59,910     279,724
  Property-Casualty ------------  1,209,463   352,503     198,758    $1,671,889
  Investment Management (C) ----                          156,665
  Other (incl. consol. adj's.) -                           71,195              
    Total ---------------------- $4,113,143  $687,299  $1,206,239    $1,671,889


Year Ended December 31, 1994
  Life Insurance and Annuities - $1,904,352  $ 89,916  $  514,384
  Reinsurance ------------------    809,819   147,226     138,988
  Property-Casualty ------------  1,262,400   361,195     169,049    $1,664,483
  Employee Life-Health Benefits(D)  218,672                73,355
  Other (incl. consol. adj's.) -                          114,213              
    Total ---------------------- $4,195,243  $598,337  $1,009,989    $1,664,483

<FN>

<F1>
(A) Includes insurance fees on universal life and other interest sensitive
products.

<F2>
(B)The allocation of expenses between investments and other operations are
based on a number of assumptions and estimates.  Results would change if
different methods were applied.

<F3>
(C) Includes data from the April 1, 1995 date when Investment Management
segment was initiated because of the purchase of Delaware Management
Holdings, Inc.

<F4>
(D) Includes data through the March 21, 1994 date of sale of the direct
writer of employee life-health coverages.
</FN>



  -80-




       LINCOLN NATIONAL CORPORATION
       SCHEDULE IV - REINSURANCE (A)


      Column A                       Column B      Column C         Column D 
                                                    Ceded           Assumed    
                                       Gross       to Other        from Other  
                                      Amount       Companies        Companies 
                                     -------------------(000's Omitted)---------
Year Ended December 31, 1996

                                                                    
 Individual life insurance in force - $127,900,000   $39,400,000  $130,400,000  

  Premiums:
    Life insurance (B) --------------   $1,001,966      $113,645    $  519,536 
    Health insurance ----------------      169,038       214,374       838,798 
    Property-casualty insurance -----    1,641,822        48,603        15,642 
      Total -------------------------   $2,812,826      $376,622    $1,373,976 


Year Ended December 31, 1995

 Individual life insurance in force - $109,817,000   $34,292,000  $118,875,000 

  Premiums:
    Life insurance (B) --------------   $  934,121      $182,519    $  536,400 
    Health insurance ----------------      308,189       212,472       714,441  
    Property-casualty insurance -----    1,685,815        53,695        46,790 
      Total -------------------------   $2,928,125      $448,686    $1,297,631 


Year Ended December 31, 1994

 Individual life insurance in force -  $93,505,000   $35,366,000  $106,161,000 

  Premiums:
    Life insurance (B) --------------   $1,040,134      $ 47,022    $  365,364
    Health insurance ----------------      668,091       357,536       694,697 
    Property-casualty insurance -----    1,689,070        78,381        99,874 
      Total -------------------------   $3,397,295      $482,939    $1,159,935 



        Column A                           Column E         Column F
                                                            Percentage of
                                            Net             Amount Assumed
                                           Amount               to Net
                                       ------------(0's Omitted)-------------
 Year Ended December 31, 1996

                                                      
  Individual life insurance in force- $218,900,000          59.6%

  Premiums:
    Life insurance (B)---------------   $1,407,857          36.9%
    Health insurance ----------------      793,462         105.7
    Property-casualty insurance -----    1,608,861           1.0
      Total -------------------------   $3,810,180

 Year Ended December 31, 1995

   Individual life insurance in force-$194,400,000          61.1%

   Premiums:
     Life insurance (B)--------------   $1,288,002          41.6%
     Health insurance ---------------      810,158          88.2
     Property-casualty insurance ----    1,678,910           2.8
       Total ------------------------    3,777,070

 Year Ended December 31, 1994

   Individual life insurance in force-$164,300,000          64.7%

   Premiums:
     Life insurance (B)--------------   $1,358,476          26.9%
     Health insurance ---------------    1,005,252          69.1
     Property-casualty insurance ----    1,710,563           5.8
       Total ------------------------   $4,074,291
*
<FN>

<F1>
(A)     Special-purpose bulk reinsurance transactions have been excluded.

<F2>
(B)  Includes insurance fees on universal life and other interest 
      sensitive products.
</FN>


  
 -81-




        LINCOLN NATIONAL CORPORATION
        SCHEDULE V - VALUATION AND QUALIFYING ACCOUNTS


      Column A                  Column     Column          Column     Column
                                  B           C               D         E
                               Balance    (1)     (2)                Balance at
                                           Additions
                                  at    Charged  Charged  Deductions-  End of
                            Beginning   to Costs to Other Describe(C)  Period
                            of Period  Expenses Accounts-  
                                         (A)    Describe(B)
                           ------------------(0's Omitted)----------------------

Year Ended December 31, 1996

                                                        
Deducted from Asset Accounts:
  Reserve for Mortgage Loans
   on Real Estate -------------  $29,592  $3,136             $(20,343) $12,385 
  Reserve for Real Estate -----   58,029   3,000  $(51,517)    (6,512)   3,000
  Reserve for Other Long-term,  
  Investments -----------------   13,644    (388)  (12,971)      (285)     --
  Reserve for Property and
   Equipment Held-for-Sale-----   28,350                       (1,434)  26,916
Included in Other Liabilities: 
  Investment Guarantees -------    7,099    (886)              (4,438)   1,775


Year Ended December 31, 1995

Deducted from Asset Accounts:
  Reserve for Mortgage Loans
   on Real Estate ------------- $ 62,675  $ 2,288            $(35,371) $29,592
  Reserve for Real Estate -----   78,638   (9,203)            (11,406)  58,029
  Reserve for Other Long-term
   Investments ----------------   23,776   (2,415)             (7,717)  13,644
  Reserve for Property and
   Equipment Held-for-Sale-----     --     28,350                       28,350
Included in Other Liabilities:
  Investment Guarantees -------   13,076   (2,617)             (3,360)   7,099


Year Ended December 31, 1994

Deducted from Asset Accounts:
  Reserve for Mortgage Loans
   on Real Estate ------------- $226,639  $18,232           $(182,196) $62,675
  Reserve for Real Estate -----  121,427   14,861             (57,650)  78,638
  Reserve for Other Long-term
   Investments ---------------    27,196    1,726              (5,146)  23,776
Included in Other Liabilities:
  Investment Guarantees -------   18,535    2,480              (7,939)  13,076

<FN>
<F1>
(A)  Excludes charges for the direct write-offs of assets.  
     The negative amounts shown in the additions columns represent
     improvements in the underlying assets and guarantees for which valuation
     accounts had previously been established.

<F2>
(B)  Amounts previously shown as reserves have been reclassified as 
     direct write-downs of the related assets.

<F3>
(C)  Deductions reflect sales or foreclosures of the underlying holdings.

</FN>




 -82-




     LINCOLN NATIONAL CORPORATION

                                                                 
SCHEDULE VI - SUPPLEMENTARY INFORMATION CONCERNING PROPERTY-CASUALTY
                       INSURANCE OPERATIONS


       Column A                 Column B      Column C       Column D    
                                Deferred     Reserves for    Discount,   
     Affiliation                 Policy      Unpaid Claims    if any     
        with                   Acquisition     and Claim    Deducted in 
     Registrant                   Costs        Expenses      Column C  
                              ----------(000's Omitted)------------------

Consolidated subsidiaries:

                                                          
Year Ended December 31, 1996     $136,893   $2,485,596      $     --        

Year Ended December 31, 1995     $138,272   $2,595,328      $     --      

Year Ended December 31, 1994     $140,122   $2,702,537      $     --      




     
     Column A                    Column E     Column F     Column G
   
    Affiliation                                               Net
       with                      Unearned     Earned       Investment
    Registrant                   Premiums     Premium        Income
                                 ------------(0's Omitted)--------------

  Consolidated subsidiaries:

                                                    
 Year Ended December 31, 1996   $712,380       $1,608,861    $244,001

 Year Ended December 31, 1995   $720,262       $2,678,910    $238,808

 Year Ended December 31, 1994   $732,101       $1,710,563    $241,096






       Column A                       Column H             Column I     
                                   Claims and Claim
                                 Expenses (Credits)      Amortization
                                 Incurred Related to     of Deferred   
     Affiliation                   (1)         (2)         Policy     
        with                     Current      Prior      Acquisition  
     Registrant                   Year        Years         Costs    
                                 ------------------(000's omitted)----

Consolidated subsidiaries:

                                                       
Year Ended December 31, 1996   $1,245,593     $(43,200)   $329,721  

Year Ended December 31, 1995   $1,234,000     $(24,500)   $352,503 

Year Ended December 31, 1994   $1,340,600     $(78,200)   $361,195 





   Column A                       Column J        Column K

  Affiliation                      Paid
     with                         Claims
  Registrant                     and Claim         Premium
                                 Expenses          Written
                                ___________(0's Omitted)-----

  Consolidated Subsidiaries:

                                            
  Year Ended December 31, 1996  $1,302,900        $1,600,887

  Year Ended December 31, 1995  $1,302,600        $1,671,889

  Year Ended December 31, 1994  $1,347,600        $1,664,483



  

 -83-

                  LINCOLN NATIONAL CORPORATION 
         EXHIBIT INDEX FOR THE ANNUAL REPORT ON FORM 10-K

               For the Year Ended December 31, 1996
Exhibit
Number                                                                    Page 
 3(a)   Articles of Incorporation dated as of May 12, 1994.*
 3(b)   Bylaws of LNC as last amended January 15, 1997.                    85

 4(a)   Indenture of LNC dated as of January 15, 1987.*
 4(b)   LNC First Supplemental Indenture dated July 1, 1992, to
          Indenture of LNC dated as of January 15, 1987.                   95
 4(c)   Specimen Notes for 7 1/8% Notes due July 15, 1999 and
          7 5/8% Notes due July 15, 2002.                                  98
 4(d)   Rights Agreement dated November 14, 1996.*
 4(e)   Indenture of LNC dated as of September 15, 1994.*
 4(f)   Form of Note dated as of September 15, 1994.*
 4(g)   Form of Zero Coupon Security dated as of September 15, 1994.*
 4(h)   Specimen Debenture for 9 1/8% Notes due October 1, 2024.*
 4(i)   Specimen of 7 1/4% Debenture due May 15, 2005.*
 4(j)   Junior Subordinated Indenture of LNC as of May 1, 1996.           111
 4(k)   Guarantee Agreement for Lincoln National Capital I.               175
 4(l)   Guarantee Agreement for Lincoln National Capital II.              189
 4(m)   Form of Lincoln National Capital I Preferred Securities, 
          Series A.                                                       203
 4(n)   Form of Lincoln National Capital II Preferred Securities, 
          Series B.                                                       205

10(a)   LNC 1986 Stock Option Incentive Plan.*
10(b)   LNC 1982 Stock Option Incentive Plan.*
10(c)   The LNC Executives' Salary Continuation Plan.*
10(d)   The LNC Executive Value Sharing Plan.*
10(e)   LNC Executives' Severance Benefit Plan.*
10(f)   The LNC Outside Directors Retirement Plan.*
10(g)   The LNC Outside Directors Benefits Plan.*
10(h)   LNC Directors' Value Sharing Plan.                                207 
10(i)   The LNC Executive Deferred Compensation Plan for Employees.       213
10(j)   LNC 1993 Stock Plan for Non-Employee Directors.                   226
10(k)   LNC Executives' Excess Compensation Benefit Plan.*
10(l)   American States Executives' Salary Continuation Plan.*
10(m)   American States Financial Corporation Executive Performance 
          Incentive Compensation Plan.                                    232
10(n)   American States Financial Corporation Stock Option Plan.          238
10(o)   Description of compensation arrangements with Executive Officers. 253
10(p)   Lease and Agreement dated August 1, 1984, with respect
          to the American States' home office property.*
10(q)   Lease and Agreement dated August 1, 1984, with respect
          to LNL's home office property.*
10(r)   Lease and Agreement dated August 1, 1984, with respect
          to additional LNL home office property.*
10(s)   Lease dated December 1, 1994, with respect to LNC's
          Corporate Offices.*

11      Computation of Per Share Earnings.                                272

12      Historical Ratio of Earnings to Fixed Charges                     273
 
21      List of Subsidiaries of LNC.                                      274

23      Consent of Ernst & Young LLP, Independent Auditors.               285

27      Financial Data Schedule.                                          286

28      Information from Reports Furnished to State Insurance
          Regulatory Authorities.  [Data shown on this report is on       287
          a "Combined" basis and does not include data for
          subsidiaries sold.]

        *Incorporated by Reference


 -85-


                          Signature Page

                   LINCOLN NATIONAL CORPORATION

Pursuant to the requirements
of Section 13 or 15(d) of
the Securities Exchange Act      By /s/ Ian M. Rolland          March 13, 1997
of 1934, LNC has duly caused        Ian M. Rolland,
this report to be signed on         (Chairman, Chief Executive Officer and
its behalf by the under-            Director)
signed, thereunto duly
authorized.                      By /s/ Richard C. Vaughan      March 13, 1997
                                    Richard C. Vaughan,
                                    (Executive Vice President and Chief
                                    Financial Officer)

                                 By /s/ Donald L. Van Wyngarden March 13, 1997
                                    Donald L. Van Wyngarden
                                    (Second Vice President and Controller)



Pursuant to the requirements     By /s/ J. Patrick Barrett      March 13, 1997
of the Securities Exchange          J. Patrick Barrett
Act of 1934, this report
has been signed below by         By /s/ Thomas D. Bell, Jr.     March 13, 1997
the following Directors             Thomas D. Bell, Jr
of LNC on the date indicated.
                                 By /s/ Daniel R. Efroymson     March 13, 1997
                                    Daniel R. Efroymson
                             
                                 By /s/ Harry L. Kavetas        March 13, 1997
                                    Harry L. Kavetas

                                 By /s/ M. Leanne Lachman       March 13, 1997
                                    M. Leanne Lachman

                                 By /s/ Earl L. Neal            March 13, 1997
                                    Earl L. Neal

                                 By /s/ Roel Pieper             March 13, 1997
                                    Roel Pieper

                                 By /s/ John M. Pietruski       March 13, 1997
                                    John M. Pietruski

                                 By /s/ Jill S. Ruckelshaus     March 13, 1997
                                    Jill S. Ruckelshaus

                                 By /s/ Gordon A. Walker        March 13, 1997
                                    Gordon A. Walker

                                 By /s/ Gilbert R. Whitaker,Jr. March 13, 1997
                                    Gilbert R. Whitaker,Jr.