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

                              -------------------
                                    FORM 10-Q
                              -------------------

             |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended March 31, 2004

                                       OR

            |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
               For the transition period from ________to ________

                        Commission file number 333-65080

                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
             (Exact name of registrant as specified in its charter)

                Indiana                                      94-2786905
    (State or other jurisdiction of                       (I.R.S. Employer
    incorporation or organization)                      Identification No.)

        829 AXP Financial Center
         Minneapolis, Minnesota                                55474
(Address of principal executive offices)                    (Zip Code)

       Registrant's telephone number, including area code: (612) 671-3131
                                                           ---------------

                                      None
- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last
report.

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

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).
Yes _____  No __X___

THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTIONS H(1) (a)
AND (b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED
DISCLOSURE FORMAT.


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY

                                    FORM 10-Q

                                      INDEX
                                                                        Page No.
Part I.    Financial Information:

           Item 1.  Financial Statements

                    Consolidated Balance Sheets - March 31, 2004 and
                    December 31, 2003                                          1

                    Consolidated Statements of Income - Three months
                    ended March 31, 2004 and 2003                              2

                    Consolidated Statements of Cash Flows - Three
                    months ended March 31, 2004 and 2003                       3

                    Notes to Consolidated Financial Statements             4 - 8

           Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                   9 - 11

           Item 4.  Controls and Procedures                                   12

Part II.   Other Information                                                  13

           Item 1.  Legal Proceedings                                         13

           Item 6.  Exhibits and Reports on Form 8-K                          13

           Signatures                                                         14

           Exhibit Index                                                     E-1


PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS



                               AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                                       CONSOLIDATED BALANCE SHEETS
                                     (thousands, except share data)
                                                                                    March 31,               December 31,
                                                                                      2004                     2003
                                                                               -------------------     --------------------
                                                                                  (Unaudited)
                                                                                                   
Assets
Investments:
    Available-for-Sale:
        Fixed maturities, at fair value
             (amortized cost: 2004, $6,508,706; 2003, $6,545,561)              $        6,749,350        $      6,650,906
        Common stocks, at fair value                                                            6                       6
     Mortgage loans on real estate, at cost
             (less reserves: 2004, $7,862; 2003, $7,362)                                  514,422                 534,812
    Other investments                                                                       5,889                   6,069
                                                                               -------------------       -----------------
                  Total investments                                                     7,269,667               7,191,793
                                                                               -------------------       -----------------

Cash and cash equivalents                                                                   2,422                   9,065
Amounts due from brokers                                                                      427                     161
Other accounts receivable                                                                   3,389                   3,572
Accrued investment income                                                                  72,895                  70,591
Deferred policy acquisition costs                                                         281,658                 296,722
Deferred sales inducement costs                                                            45,342                  49,244
Other assets                                                                                8,493                   6,335
Separate account assets                                                                 1,269,659               1,108,160
                                                                               -------------------       -----------------
Total assets                                                                   $        8,953,952        $      8,735,643
                                                                               ===================       =================
Liabilities and Stockholder's Equity
Liabilities:
    Future policy benefits:
      Fixed annuities                                                          $        6,580,928        $      6,645,315
        Variable annuity guarantees                                                         3,634                       -
        Universal life insurance                                                               28                      27
    Policy claims and other policyholders' funds                                            7,428                   3,100
    Amounts due to brokers                                                                 76,782                  75,070
    Deferred income taxes, net                                                             53,701                  11,618
    Other liabilities                                                                      59,222                  68,674
    Separate account liabilities                                                        1,269,659               1,108,160
                                                                               -------------------       -----------------
                  Total liabilities                                                     8,051,382               7,911,964
                                                                               -------------------       -----------------
Stockholder's equity:
    Capital stock, $150 par value per share;
      100,000 shares authorized, 20,000 shares issued
      and outstanding                                                                       3,000                   3,000
    Additional paid-in capital                                                            591,872                 591,872
    Retained earnings                                                                     179,596                 177,545
    Accumulated other comprehensive income, net of tax:
        Net unrealized securities gain                                                    135,818                  60,078
        Net unrealized derivative losses                                                   (7,716)                 (8,816)
                                                                               -------------------       -----------------
            Total accumulated other comprehensive income                                  128,102                  51,262
                                                                               -------------------       -----------------
                  Total stockholder's equity                                              902,570                 823,679
                                                                               -------------------       -----------------
Total liabilities and stockholder's equity                                     $        8,953,952        $      8,735,643
                                                                               ===================       =================

                             See Notes to Consolidated Financial Statements.

                                                      -1-





                               AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                                    CONSOLIDATED STATEMENTS OF INCOME
                                               (thousands)
                                               (Unaudited)

                                                                                  March 31,
                                                                    --------------------------------------
                                                                         2004                  2003
                                                                    ---------------      -----------------
                                                                                   
Revenues:
    Net investment income                                           $       94,395       $     86,335
    Contractholder and policyholder charges                                  2,477              1,817
    Mortality and expense risk and other fees                                5,010              2,700
    Net realized gain on investments                                         1,767             26,149
                                                                    ---------------      -----------------
                        Total                                              103,649            117,001
                                                                    ---------------      -----------------
Benefits and Expenses:
    Death and other benefits-investment contracts and
         universal life-type insurance                                      4,334               3,148
    Interest credited on investment contracts and
         universal life-type insurance                                      57,763             60,093
    Amortization of deferred policy acquisition costs                       14,652             13,988
    Other insurance and operating expenses                                  18,420             10,161
                                                                    ---------------      -----------------
                         Total                                              95,169             87,390
                                                                    ---------------      -----------------

Pretax income before accounting change                                       8,480             29,611
Income tax provision                                                         2,867             10,360
                                                                    ---------------      -----------------
Income before accounting change                                              5,613             19,251
Cumulative effect of accounting change, net of tax (Note 1)                 (3,562)                 -
                                                                    ---------------      -----------------

Net income                                                          $        2,051       $     19,251
                                                                    ===============      =================



                             See Notes to Consolidated Financial Statements.



                                                   -2-




                                AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                                  CONSOLIDATED STATEMENTS OF CASH FLOWS
                                               (thousands)
                                               (Unaudited)

                                                                              Three months ended
                                                                                  March 31,
                                                                    ---------------------------------------
                                                                          2004                    2003
                                                                    ------------------       ----------------
                                                                                       
Cash Flows from Operating Activities
    Net income                                                       $         2,051         $       19,251
    Adjustments to reconcile net income
    to net cash provided by (used in) operating activities:
       Change in accrued investment income                                    (2,304)                   260
       Change in other assets and liabilities, net                           (12,206)                (8,486)
       Change in deferred policy acquisition costs, net                        2,402                (16,906)
       Change in policy claims and other
          policyholders' funds                                                 4,328                  5,009
       Deferred income taxes                                                   2,626                 12,144
       Amortization of premium, net                                            7,793                  3,466
       Net realized gain on investments                                       (1,767)               (26,149)
       Cumulative effect of accounting change, net of tax (Note 1)             3,562                     --
                                                                    ------------------      -----------------
Net cash provided by (used in) operating activities                            6,485                (11,411)
                                                                    ------------------      -----------------
Cash Flows From Investing Activities
    Available-for-Sale securities:
       Sales                                                                  59,981              1,411,233
       Maturities, sinking fund payments and calls                            97,801                218,647
       Purchases                                                            (126,291)            (2,144,129)
    Other investments:
       Sales, maturities, sinking fund payments and calls                     21,015                 17,780
       Purchases                                                              (1,168)                    --
    Change in amounts due to and from brokers, net                             1,446               (895,664)
                                                                     -----------------       ----------------
Net cash provided by (used in) investing activities                           52,784             (1,392,133)
                                                                     -----------------       ---------------
Cash Flows from Financing Activities
    Activity related to investment contracts
    and universal life-type insurance:
       Considerations received                                                82,640                540,182
       Interest credited to account balances                                  57,763                 60,093
       Surrenders and other benefits                                        (206,315)              (145,166)
                                                                     -----------------      -----------------
Net cash (used in) provided by financing activities                          (65,912)               455,109
                                                                     -----------------      -----------------
Net decrease in cash and cash equivalents                                     (6,643)              (948,435)
Cash and cash equivalents at beginning of period                               9,065              1,118,692
                                                                     -----------------      -----------------

Cash and cash equivalents at end of period                           $         2,422         $      170,257
                                                                     =================      =================

                                See Notes to Consolidated Financial Statements.


                                                      -3-


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.   Basis of Presentation

     The accompanying Consolidated Financial Statements should be read in
     conjunction with the financial statements in the Annual Report on Form 10-K
     of American Enterprise Life Insurance Company ("American Enterprise Life")
     for the year ended December 31, 2003. Certain reclassifications of prior
     period amounts have been made to conform to the current presentation.

     The interim financial information in this report has not been audited. In
     the opinion of management, all adjustments necessary for a fair
     presentation of the consolidated financial position and the consolidated
     results of operations for the interim periods have been made. All
     adjustments made were of a normal, recurring nature. Results of operations
     reported for interim periods are not necessarily indicative of results for
     the entire year.

     Recently Issued Accounting Standards

     In July 2003, the American Institute of Certified Public Accountants issued
     Statement of Position 03-1, "Accounting and Reporting by Insurance
     Enterprises for Certain Nontraditional Long-Duration Contracts and for
     Separate Accounts" (SOP 03-1) effective for fiscal years beginning after
     December 15, 2003. SOP 03-1 provides guidance on separate account
     presentation and accounting for interests in separate accounts.
     Additionally, SOP 03-1 provides clarifying guidance as to the recognition
     of bonus interest and other sales inducement benefits and the presentation
     of any deferred amounts in the financial statements. Lastly, SOP 03-1
     requires insurance enterprises to consider whether to establish additional
     liabilities for benefits that may become payable under variable annuity
     death benefit guarantees or other insurance or annuity contract provisions.
     Where an additional liability is established, the recognition of this
     liability will then be considered in amortizing deferred policy acquisition
     costs ("DAC") and any deferred sales inducement costs associated with those
     insurance or annuity contracts.

     The adoption of SOP 03-1 as of January 1, 2004, resulted in a cumulative
     effect of accounting change that reduced first quarter 2004 results by $3.6
     million ($5.5 million pretax). The cumulative effect of accounting change
     related to establishing additional liabilities for certain variable annuity
     guaranteed benefits and from considering these liabilities in valuing DAC
     and deferred sales inducement assets associated with those contracts. Prior
     to the adoption of SOP 03-1, amounts paid in excess of contract value were
     expensed when payable.

     American Enterprise Life's current accounting for separate accounts was
     already consistent with the provisions of SOP 03-1 and, therefore, there
     was no impact related to this requirement.

                                      -4-


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     The additional liabilities for guaranteed benefits established under SOP
     03-1 are supported by general account assets. Changes in these liabilities
     are included in death and other benefits in the Consolidated Statements of
     Income.

     Variable annuity contracts offered by American Enterprise Life all contain
     guaranteed minimum death benefit ("GMDB") provisions. When market values of
     the customer's accounts decline, the death benefit payable on a contract
     with a GMDB may exceed the contract accumulation value. American Enterprise
     Life also offers variable annuities with death benefit provisions that
     gross up the amount payable by a certain percentage of contract earnings;
     these are referred to as gain gross-up ("GGU") benefits. Certain variable
     annuity contracts offered by American Enterprise Life also contain
     guaranteed minimum income benefits ("GMIB") provisions. If elected by the
     contract owner and after a stipulated waiting period from contract
     issuance, a GMIB guarantees a minimum lifetime annuity based on a specified
     rate of contract accumulation value growth and predetermined annuity
     purchase rates. American Enterprise Life has established additional
     liabilities for these variable annuity death and GMIB benefits under SOP
     03-1. American Enterprise Life has not established additional liabilities
     for other insurance or annuitization guarantees for which the risk is
     currently immaterial.

     The variable annuity death benefit liability is determined each period by
     estimating the expected value of death benefits in excess of the projected
     contract accumulation value and recognizing the excess over the estimated
     meaningful life based on expected assessments (e.g., mortality and expense
     fees, proprietary fund management fees, 12b-1 fees, contractual
     administrative charges and similar fees). Similarly, the GMIB liability is
     determined each period by estimating the expected value of annuitization
     benefits in excess of the projected contract accumulation value at the date
     of annuitization and recognizing the excess over the estimated meaningful
     life based on expected assessments. Significant assumptions made in
     projecting future benefits and assessments relate to customer asset value
     growth rates, mortality, persistency and investment margins and are
     consistent with those used for DAC asset valuation for the same contracts.
     In determining the additional liabilities for variable annuity death
     benefits and GMIB, American Enterprise Life projects these benefits and
     contract assessments over 200 randomly generated equity market scenarios.
     As with DAC, management will review and, where appropriate, adjust its
     assumptions each quarter. Unless management identifies a material deviation
     over the course of the quarterly monitoring, management will review and
     update these assumptions annually in the third quarter of each year.

                                      -5-


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

The following provides summary information related to variable annuity contracts
for which American Enterprise Life has established additional liabilities for
death benefits and guaranteed minimum income benefits:



- ---------------------------------------------------------------------- ------------------ -------------------
           Variable Annuity GMDB and GMIB by Benefit Type                    As of              As of
                                                                        March 31, 2004    December 31, 2003
- ---------------------------------------------------------------------- ------------------ -------------------
                                                                                 
(Dollar amounts in millions)
- -------------------------------------------------------------------------------------------------------------
  Contracts with GMDB     Total Contract Value                         $       1,089.0    $        1,066.7
Providing for Return of   -------------------------------------------- ------------------ -------------------
        Premium           Contract Value in Separate Accounts          $         179.4    $          142.0
                          -------------------------------------------- ------------------ -------------------
                          Net Amount at Risk                           $           7.6    $            7.4
                          -------------------------------------------- ------------------ -------------------
                          Weighted Average Attained Age                             66                  66
- ------------------------- -------------------------------------------- ------------------ -------------------
  Contracts with GMDB     Total Contract Value                         $       1,560.1    $        1,467.7
 Providing for One Year   -------------------------------------------- ------------------ -------------------
        Ratchet           Contract Value in Separate Accounts          $         892.2    $          791.3
                          -------------------------------------------- ------------------ -------------------
                          Net Amount at Risk                           $          72.2    $           79.1
                          -------------------------------------------- ------------------ -------------------
                          Weighted Average Attained Age                             62                  62
- ------------------------- -------------------------------------------- ------------------ -------------------
  Contracts with Other    Total Contract Value                         $         272.0    $          244.6
          GMDB            -------------------------------------------- ------------------ -------------------
                          Contract Value in Separate Accounts          $         194.3    $          169.2
                          -------------------------------------------- ------------------ -------------------
                          Net Amount at Risk                           $          18.6    $           20.3
                          -------------------------------------------- ------------------ -------------------
                          Weighted Average Attained Age                             62                  62
- ------------------------- -------------------------------------------- ------------------ -------------------
   Contracts with GGU     Total Contract Value                         $          82.4    $           77.1
     Death Benefit        -------------------------------------------- ------------------ -------------------
                          Contract Value in Separate Accounts          $          45.1    $           38.7
                          -------------------------------------------- ------------------ -------------------
                          Net Amount at Risk                           $           1.7    $            1.1
                          -------------------------------------------- ------------------ -------------------
                          Weighted Average Attained Age                             63                  63
- ------------------------- -------------------------------------------- ------------------ -------------------
  Contracts with GMIB     Total Contract Value                         $         426.2    $          349.9
                          -------------------------------------------- ------------------ -------------------
                          Contract Value in Separate Accounts          $         337.0    $          263.0
                          -------------------------------------------- ------------------ -------------------
                          Net Amount at Risk                           $          22.1    $           23.0
                          -------------------------------------------- ------------------ -------------------
                          Weighted Average Attained Age                             59                  59
- ------------------------- -------------------------------------------- ------------------ -------------------


Net amount at risk under GMDB is current death benefit less total contract value

Net amount at risk under gain gross up death benefit is amount of gross up

Net amount at risk under GMIB is accumulated guaranteed minimum benefit base
less total contract value



- -------------------------------------------------------------------------------------------------------------------
            Additional Liabilities and Incurred Benefits                           GMDB                GMIB
- ---------------------------------------------------------------------------- ------------------ -------------------
                                                                                       
   Three months ended     Liability balance at January 1                     $           1.2    $            2.2
     March 31, 2004       -------------------------------------------------- ------------------ -------------------
                          Reported claims                                    $           0.4    $              -
                          -------------------------------------------------- ------------------ -------------------
                          Liability balance at March 31                      $           1.3    $            2.3
                          -------------------------------------------------- ------------------ -------------------
                          Incurred claims (reported + change in liability)   $           0.5    $            0.1
- ------------------------- -------------------------------------------------- ------------------ -------------------


Contract values in separate accounts were invested in various equity, bond
or other funds as directed by the contract holder. No gains or losses were
recognized on assets transferred to separate accounts for the periods
presented.

Sales inducement costs include bonus interest credits and premium credits
added to certain annuity contract values. American Enterprise Life
capitalizes these benefit costs to the extent they are incremental to
amounts that would be credited on similar contracts without the applicable
feature. Deferred sales inducement costs are $45.3 million and $49.2 million as
of March 31, 2004

                                      -6-


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     and December 31, 2003, respectively, and are included separately on the
     balance sheet. The amounts capitalized are amortized using the same
     methodology and assumptions used to amortize deferred policy acquisition
     costs. American Enterprise Life capitalized $4.3 million and $4.4 million
     of sales inducement costs during the three months ended March 31, 2004 and
     2003, respectively, and amortized $2.3 million and $2.2 million of sales
     inducement costs during the three months ended March 31, 2004 and 2003,
     respectively.

     In November 2003, the Financial Accounting Standards Board ("FASB")
     ratified a consensus on the disclosure provisions of Emerging Issues Task
     Force ("EITF") Issue 03-1, "The Meaning of Other-Than-Temporary Impairment
     and Its Application to Certain Investments." American Enterprise Life
     complied with the disclosure provisions of this rule in Note 2 to the
     Consolidated Financial Statements included in its Annual Report on Form
     10-K for the year ended December 31, 2003. In March 2004, the FASB reached
     a consensus regarding the application of a three-step impairment model to
     determine whether cost method investments are other-than-temporarily
     impaired. The provisions of this rule are required to be applied
     prospectively to all current and future investments accounted for in
     accordance with SFAS No. 115 "Accounting for Certain Investments in Debt
     and Equity Securities," and other cost method investments for reporting
     periods beginning after June 15, 2004. Assuming no market changes, American
     Enterprise Life does not expect EITF 03-1 to have a material impact on its
     results of operations at the time of adoption.

2.   Investment Securities

     Gross realized gains and losses on sales and losses recognized for
     other-than-temporary impairments of securities classified as
     Available-for-Sale, using the specific identification method, were as
     follows for the three months ended March 31, 2004 and 2003:



                                                                      Three Months Ended March 31,
                                                                  --------------------------------------
                                                                       2004                 2003
                                                                  ----------------    ------------------
                                                                                   

     (Millions)
     Gross realized gains on sales                                   $   3.0             $  40.7
     Gross realized (losses) on sales                                $  (0.6)            $  (8.1)
     Realized (losses) recognized for other-than-temporary
     impairments                                                     $    --             $  (6.3)


3.   Comprehensive Income

     Comprehensive income is defined as the aggregate change in stockholder's
     equity, excluding changes in ownership interests. It is the sum of net
     income and changes in unrealized gains or losses on Available-for-Sale
     securities and applicable deferred policy acquisition costs, net of related
     tax and unrealized gains or losses on derivatives, net of related tax.

     Total comprehensive income was $78.9 million and $13.8 million for the
     three months ended March 31, 2004 and 2003, respectively. The difference
     between net income and total comprehensive income for these periods
     primarily reflects the change in net unrealized gains on Available-for-Sale
     securities.

4.   Taxes and interest

     Cash received for income taxes during the three months ended March 31, 2004
     was $3.7 million. Net income taxes paid during the three months ended March
     31, 2003 was $0.5


                                      -7-


                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

     million. Interest paid on borrowings during the three months ended March
     31, 2004 and 2003, was $0.3 million and nil, respectively.

5.   Commitments and contingencies

     Commitments to fund mortgage loans on real estate at March 31, 2004 and
     March 31, 2003 were $2.2 million and nil, respectively.

     The maximum amount of life insurance risk retained by American Enterprise
     Life is $750,000 on any single life. Risk not retained is reinsured with
     other life insurance companies on a yearly renewable term basis. American
     Enterprise Life retains all accidental death benefit and waiver of premium
     risk. Reinsurance contracts do not relieve American Enterprise Life from
     its primary obligation to policyholders.

     Substantially all of American Enterprise Life's annuity products have
     minimum interest rate guarantees in their fixed accounts. As of March 31,
     2004, these minimum interest rate guarantees ranged from 1.5% to 5%. To the
     extent the yield on American Enterprise Life's investment portfolio
     declines below its target spread plus the minimum guarantee, American
     Enterprise Life's profitability would be negatively affected.

     The Securities and Exchange Commission (SEC), the National Association of
     Securities Dealers (NASD) and several state attorneys general have brought
     proceedings challenging several mutual fund and variable product financial
     practices, including suitability generally, late trading, market timing,
     disclosure of revenue sharing arrangements, and inappropriate sales.
     American Enterprise Life has received requests for information and has been
     contacted by regulatory authorities concerning its practices and is
     cooperating fully with these inquiries.

     American Enterprise Life and its affiliates are involved in other legal and
     arbitration proceedings concerning matters arising in connection with the
     conduct of their respective business activities. American Enterprise Life
     believes it has meritorious defenses to each of these actions and intends
     to defend them vigorously. In addition, American Enterprise Life is subject
     to periodic state insurance department regulatory action, through
     examinations or other proceedings. American Enterprise Life believes that
     it is not a party to, nor are any of its properties the subject of, any
     pending legal, arbitration or regulatory proceedings that would have a
     material adverse effect on American Enterprise Life's consolidated
     financial condition, results of operations or liquidity. However, it is
     possible that the outcome of any such proceedings could have a material
     impact on results of operations in any particular reporting period as the
     proceedings are resolved.

     The IRS routinely examines American Enterprise Life's federal income tax
     information and is currently conducting an audit for the 1993 through 1996
     tax years. Management does not believe there will be a material adverse
     effect on American Enterprise Life's consolidated financial position as a
     result of these audits.


                                      -8-


ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

American Enterprise Life Insurance Company ("American Enterprise Life") is a
stock life insurance company organized under the laws of the State of Indiana.
American Enterprise Life is a wholly owned subsidiary of IDS Life Insurance
Company ("IDS Life"), a Minnesota corporation. IDS Life is a wholly owned
subsidiary of American Express Financial Corporation ("AEFC"). AEFC is a wholly
owned subsidiary of American Express Company. American Enterprise Life provides
financial institution clients American Express branded financial products and
services to support their retail insurance and annuity operations. American
Enterprise Life issues variable life insurance and fixed and variable annuity
contracts, primarily through regional and national financial institutions and
regional and/or independent broker-dealers, in all states except New York and
New Hampshire. American Enterprise REO 1, LLC is a wholly owned subsidiary of
American Enterprise Life. This subsidiary holds real estate investments and/or
mortgage loans on real estate.

American Enterprise Life follows accounting principles generally accepted in the
United States (GAAP), and the following discussion is presented on a
consolidated basis consistent with GAAP.

Certain of the statements below are forward-looking statements within the
meaning of the Private Securities Litigation Reform Act. See the Forward-Looking
Statements section.

Results of Operations for the Three Months Ended March 31, 2004 and 2003

Net income for the three months ended 2004 reflects the $3.6 million ($5.5
million pretax) impact of American Enterprise Life's adoption the American
Institute of Certified Public Accountants (AICPA) Statement of Position 03-1,
"Accounting and Reporting by Insurance Enterprise for Certain Nontraditional
Long-Duration Contracts and for Separate Accounts" (SOP 03-1). The impact of the
adoption is discussed in detail Note 1 to the Consolidated Financial Statements.

Revenues

Net investment income increased 9 percent to $94.4 million, reflecting higher
levels of invested assets partially offset by lower average yields on the
investment portfolio.

Net realized gain on investments was $1.8 million for the three months ended
March 31, 2004 compared to $26.1 million for the three months ended March 31,
2003. For the three months ended March 31, 2004, $3.0 million of gross realized
gains on securities classified as Available-for-Sale were partially offset by
$1.2 million of impairments and losses. Included in these total investment
losses are $0.6 million of gross realized losses from sales of securities
classified as Available-for-Sale.

For the three months ended March 31, 2003, $40.7 million of gross realized gains
on securities classified as Available-for-Sale were partially offset by $14.6
million of impairments and losses. Included in these total investment losses are
$8.1 million of gross realized losses from sales of securities, as well as $6.3
million of other-than-temporary investment impairment losses, classified as
Available-for-Sale.

Mortality and expense risk and other fees increased $2.3 million or 86%,
reflecting higher average values of separate account assets.

                                      -9-


Benefits and Expenses

Interest credited on investment contracts and universal life-type insurance
decreased $2.3 million or 4 percent reflecting lower interest crediting rates
from the lower interest rate environment compared to the same period a year ago.

Other insurance and operating expenses increased by $8.3 million or 81 percent,
primarily due to unfavorable market value changes on interest rate swaps for the
three months ended March 31, 2004, compared to favorable market value changes
during the same period a year ago. Interest rates were on average slightly lower
during the first quarter of 2004 compared to the same period a year ago.
American Enterprise Life enters into pay-fixed, receive-variable interest rate
swaps with IDS Life to protect the spread between yields earned on investments
and interest rates credited to fixed annuity products. The interest rate swaps
are economic hedges that are not designated for hedge accounting treatment under
SFAS No. 133.

Deferred Policy Acquisition Costs

The costs of acquiring new business, including, for example, direct sales
commissions, policy issue costs and other related costs have been deferred on
the sale of annuity contracts. Deferred policy acquisition costs (DAC) for
certain annuities are amortized as a percentage of the estimated gross profits
expected to be realized on the policies. DAC for other annuities are amortized
using the interest method.

Amortization of DAC requires the use of certain assumptions including interest
margins, persistency rates, maintenance expense levels and customer asset value
growth rates for variable annuities. The customer asset value growth rate is the
rate at which contract values are assumed to appreciate in the future. This rate
is net of asset fees, and anticipates a blend of equity and fixed income
investments. Management routinely monitors a wide variety of trends in the
business including comparisons of actual and assumed experience. Management
reviews and, where appropriate, adjusts its assumptions with respect to customer
asset value growth rates on a quarterly basis.

Management monitors other principal DAC assumptions, such as persistency,
mortality, interest margin and maintenance expense level assumptions, each
quarter. Unless management identifies a material deviation over the course of
the quarterly monitoring process, management reviews and updates these DAC
assumptions annually in the third quarter of each year.

When assumptions are changed, the percentage of estimated gross profits or
portion of interest margins used to amortize DAC may also change. A change in
the required amortization percentage is applied retrospectively; an increase in
amortization percentage will result in an acceleration of DAC amortization while
a decrease in amortization percentage will result in a deceleration of DAC
amortization. The impact on results of operations of changing assumptions with
respect to the amortization of DAC can be either positive or negative in any
particular period, and is reflected in the period that such changes are made.

DAC of $281.7 million and $296.7 million related to annuities was on American
Enterprise Life's consolidated balance sheet at March 31, 2004 and 2003,
respectively. In addition to these DAC balances, and in conjunction with
American Enterprise Life's adoption of SOP 03-1, American

                                      -10-


Enterprise Life had $45.3 million and $49.2 million of deferred sales
inducements costs at March 31, 2004 and December 31, 2003, respectively,
primarily related to American Enterprise Life's fixed and variable annuity
products. Sales inducement costs include bonus interest credits and premium
credits added to certain annuity contract values. American Enterprise Life
capitalizes these benefit costs to the extent they are incremental to amounts
that would be credited on similar contracts without the applicable feature. The
amounts capitalized are amortized using the same methodology and assumptions
used to amortize deferred acquisition costs.

Impact of Recent Market Volatility on Results of Operations

Various aspects of American Enterprise Life's business are impacted by equity
market levels and other market-based events. Several areas in particular involve
DAC and deferred sales inducements , recognition of benefits under GMBD and
certain other variable annuity benefits, mortality and expense risk and other
fees and structured investments. The direction and magnitude of the changes in
equity markets can increase or decrease amortization of DAC and deferred sales
inducement benefits, incurred benefit amounts under GMBD and other variable
annuity benefit provisions, and mortality and expense risk and other fees and
correspondingly affect results of operations in any particular period.
Similarly, the value of American Enterprise Life's structured investment
portfolio is impacted by various market factors. Persistency of, or increases
in, bond and loan default rates, among other factors, could result in negative
adjustments to the market values of these investments in the future, which would
adversely impact results of operations.

Liquidity and Capital Resources

American Enterprise Life's liquidity requirements are generally met by funds
provided by annuity considerations, investment income, proceeds from sales of
investments as well as maturities and periodic repayments of investment
principal and capital contributions received from IDS Life. The primary uses of
funds are annuity obligations, commissions and operating expenses and investment
purchases. American Enterprise Life routinely reviews its sources and uses of
funds in order to meet its ongoing obligations.

American Enterprise Life has an available line of credit with AEFC aggregating
$50 million. No borrowings were outstanding under the line of credit at March
31, 2004. American Enterprise Life had outstanding reverse repurchase agreements
totaling $70.0 million at March 31, 2004. Both the line of credit and the
reverse repurchase agreements are used strictly as short-term sources of funds.

Investments include $493.7 million, $467.6 million and $237.1 million of below
investment grade securities (excluding net unrealized appreciation and
depreciation) at March 31, 2004, December 31, 2003 and March 31, 2003,
respectively. These investments represent 7.0 percent, 6.6 percent and 3.8
percent of IDS Life's investment portfolio at March 31, 2004, December 31, 2003
and March 31, 2003, respectively.

OTHER REPORTING MATTERS
Accounting Developments

See "Future Application of Accounting Standards" section of Note 1 to the
Consolidated Financial Statements.

                                      -11-


ITEM 4. CONTROLS AND PROCEDURES

The American Enterprise Life's management, with the participation of American
Enterprise Life's Chief Executive Officer and Chief Financial Officer, has
evaluated the effectiveness of American Enterprise Life's disclosure controls
and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under
the Securities Exchange Act of 1934, as amended (the "Exchange Act")) as of the
end of the period covered by this report. Based on such evaluation, American
Enterprise Life's Chief Executive Officer and Chief Financial Officer have
concluded that, as of the end of such period, its disclosure controls and
procedures are effective.

Forward-Looking Statements

This report includes forward-looking statements which are subject to risks and
uncertainties that could cause results to differ materially from such
statements. The words "believe," "expect," "anticipate," "optimistic," "intend,"
"plan," "aim," "will," "may," "should," "could," "likely," and similar
expressions are intended to identify forward-looking statements. Readers are
cautioned not to place undue reliance on these forward-looking statements, which
speak only as of the date on which they are made. American Enterprise Life
undertakes no obligation to update or revise any forward-looking statements.
Factors that could cause actual results to differ materially from these
forward-looking statements include, but are not limited to: fluctuations in
external markets, which can affect the amount and types of investment products
sold, the market value of its separate account assets, and related mortality and
expense risk and other fees and the amount of amortization of DAC; potential
deterioration in high-yield and other investments, which could result in further
losses in American Enterprise Life's investment portfolio; changes in
assumptions relating to DAC which also could impact the amount of DAC
amortization; the ability to sell certain high-yield investments at expected
values and within anticipated time frames and to maintain its high-yield
portfolio at certain levels in the future; the types and value of certain death
benefit features on variable annuity contracts; the affect of assessments and
other surcharges for guaranty funds; the response of reinsurance companies under
reinsurance contracts; the impact of reinsurance rates and the availability and
adequacy of reinsurance to protect American Enterprise Life against losses;
negative changes in IDS Life's and American Enterprise Life's credit ratings;
increasing competition in all American Enterprise Life's major businesses; the
adoption of recently issued rules related to the consolidation of variable
interest entities, including those involving CDOs that American Enterprise Life
may from time-to-time invest in and reserves required pursuant to SOP 03-1 which
could affect both American Enterprise Life's balance sheet and results of
operations; and outcomes of litigation. A further description of these and other
risks and uncertainties can be found in American Enterprise Life's Annual Report
on Form 10-K for the year ended December 31, 2003 and its other reports filed
with the SEC.

                                      -12-


PART II.  OTHER INFORMATION

AMERICAN ENTERPRISE LIFE INSURANCE COMPANY

Item 1.           Legal Proceedings

                  The Securities and Exchange Commission (SEC), the National
                  Association of Securities Dealers (NASD) and several state
                  attorneys general have brought proceedings challenging several
                  mutual fund and variable product financial practices,
                  including suitability generally, late trading, market timing,
                  disclosure of revenue sharing arrangements, and inappropriate
                  sales. American Enterprise Life has received requests for
                  information and has been contacted by regulatory authorities
                  concerning its practices and is cooperating fully with these
                  inquiries.

                  American Enterprise Life and its affiliates are involved in
                  other legal and arbitration proceedings concerning matters
                  arising in connection with the conduct of their respective
                  business activities. American Enterprise Life believes it has
                  meritorious defenses to each of these actions and intends to
                  defend them vigorously. American Enterprise Life believes that
                  it is not a party to, nor are any of its properties the
                  subject of, any pending legal or arbitration proceedings that
                  would have a material adverse effect on American Enterprise
                  Life's consolidated financial condition, results of operations
                  or liquidity. However, it is possible that the outcome of any
                  such proceedings could have a material impact on results of
                  operations in any particular reporting period as the
                  proceedings are resolved.

Item 6.           Exhibits and Reports on Form 8-K

                  (a) Exhibits

                               See Exhibit Index on page E-1 hereof.

                  (b) Reports on Form 8-K.

                               There were no reports on Form 8-K filed by
                               American Enterprise Life during the quarterly
                               period ended March 31, 2004.

                                      -13-


                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                   AMERICAN ENTERPRISE LIFE INSURANCE COMPANY
                                  (Registrant)




Date:  May 10, 2004             By   /s/  Mark E. Schwarzmann
                                     --------------------------------
                                          Mark E. Schwarzmann
                                          Director, Chairman of the Board and
                                          Chief Executive Officer

Date:  May 10, 2004             By   /s/ Arthur H. Berman
                                     --------------------------------
                                         Arthur H. Berman
                                         Director and Executive Vice President -
                                         Finance and Chief Financial Officer


                                      -14-


                                  EXHIBIT INDEX

The following exhibits are filed as part of this Quarterly Report:


Exhibit                                 Description

31.1       Certification of Mark E. Schwarzmann pursuant to Rule 13a-14(a)
           promulgated under the Securities Exchange Act of 1934, as amended.

31.2       Certification of Arthur H. Berman pursuant to Rule 13a-14(a)
           promulgated under the Securities Exchange Act of 1934, as amended.

32.1       Certification of Mark E. Schwarzmann and Arthur H. Berman pursuant to
           18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
           Sarbanes-Oxley Act of 2002.

                                       E-1