UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q


                The registrant meets the conditions set forth in
              General Instruction H(1)(a) and (b) of Form 10-Q and
                 is therefore filing this Form with the reduced
                                   disclosure
                                     format.

           [x] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                 For the quarterly period ended: March 31, 2002

                                       OR

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


                        Commission file number: 333-82906



                       GLENBROOK LIFE AND ANNUITY COMPANY
             (Exact name of registrant as specified in its charter)


                ARIZONA                               35-1113325
                (State or other jurisdiction of       (I.R.S. Employer
                incorporation or organization)        Identification No.)

                                3100 Sanders Road
                           Northbrook, Illinois 60062
               (Address of principal executive offices) (Zip Code)

         Registrant's telephone number, including are code: 847/402-5000


     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


     As of April 30, 2002,  Registrant  had 5,000 shares of common capital stock
outstanding,  par value $500 per share all of which  shares are held by Allstate
Life Insurance Company.





                       GLENBROOK LIFE AND ANNUITY COMPANY
                     INDEX TO QUARTERLY REPORT ON FORM 10-Q
                                 MARCH 31, 2002





                                                                               

PART I.        FINANCIAL INFORMATION

Item 1.        Financial Statements

               Condensed Statements of Operations for the Three Month Periods
               Ended March 31, 2002 and 2001 (unaudited)                              3

               Condensed Statements of Financial Position as of March 31, 2002
               (unaudited) and December 31, 2001                                      4

               Condensed Statements of Cash Flows for the Three Month Periods
               Ended March 31, 2002 and 2001 (unaudited)                              5


               Notes to Condensed Financial Statements (unaudited)                    6


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

PART II.       OTHER INFORMATION

Item 1.        Legal Proceedings                                                     15

Item 6.        Exhibits and Reports on Form 8-K                                      15


               Signature Page                                                        16



                                       2




                          PART 1. FINANCIAL INFORMATION
                     ITEM 1. CONDENSED FINANCIAL STATEMENTS

                       GLENBROOK LIFE AND ANNUITY COMPANY
                       CONDENSED STATEMENTS OF OPERATIONS


                                                                                              

                                                                                      THREE MONTHS ENDED
                                                                                           MARCH 31,
                                                                                       2002         2001
                                                                                       ----         ----
   (IN THOUSANDS)                                                                         (unaudited)


REVENUES
Net investment income                                                                $ 2,573       $ 2,737
Realized capital gains and losses                                                         54          (46)
Administration fees                                                                        -            29
                                                                                     -------       -------

                                                                                       2,627         2,720
COSTS AND EXPENSES
Administration expenses                                                                    -            21
                                                                                     -------       -------

INCOME FROM OPERATIONS BEFORE INCOME TAX EXPENSE                                       2,627         2,699
Income tax expense                                                                       918           943
                                                                                     -------       -------


NET INCOME                                                                           $ 1,709       $ 1,756
                                                                                     =======       =======











                  See notes to condensed financial statements.

                                       3




                       GLENBROOK LIFE AND ANNUITY COMPANY
                   CONDENSED STATEMENTS OF FINANCIAL POSITION


                                                                                                    

                                                                                      MARCH 31,        DECEMBER 31,
                                                                                        2002              2001
                                                                                        ----              ----
(IN THOUSANDS, EXCEPT PAR VALUE DATA)                                               (unaudited)

ASSETS
Investments
   Fixed income securities, at fair value (amortized cost $147,581 and $154,154)     $   152,500       $   160,974
   Short-term                                                                             15,435             6,592
                                                                                     -----------       -----------
      Total investments                                                                  167,935           167,566

Cash                                                                                      16,346                 -
Reinsurance recoverable from Allstate Life Insurance Company, net                      5,535,666         5,378,036
Other assets                                                                               3,775             3,404
Separate Accounts                                                                      1,536,439         1,547,953
                                                                                     -----------       -----------

        TOTAL ASSETS                                                                 $ 7,260,161       $ 7,096,959
                                                                                     ===========       ===========
LIABILITIES
Contractholder funds                                                                 $ 5,528,949       $ 5,370,475
Reserve for life-contingent contract benefits                                              6,717             7,561
Current income taxes payable                                                               5,054             3,844
Deferred income taxes                                                                      1,653             2,610
Other liabilities and accrued expenses                                                     3,517                 -
Payable to affiliates, net                                                                15,041             2,198
Separate Accounts                                                                      1,536,439         1,547,953
                                                                                     -----------       -----------

        TOTAL LIABILITIES                                                              7,097,370         6,934,641
                                                                                     -----------       -----------

COMMITMENTS AND CONTINGENT LIABILITIES (NOTE 5)

SHAREHOLDER'S EQUITY
Common stock, $500 par value, 10,000 shares authorized, 5,000 shares issued and
 outstanding                                                                               2,500             2,500
Additional capital paid-in                                                               119,241           119,241
Retained income                                                                           37,853            36,144
Accumulated other comprehensive income:
   Unrealized net capital gains and losses                                                 3,197             4,433
                                                                                      ----------        ----------

        Total accumulated other comprehensive income                                       3,197             4,433
                                                                                      ----------        ----------

        TOTAL SHAREHOLDER'S EQUITY                                                       162,791           162,318
                                                                                      ----------        ----------

        TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                                   $ 7,260,161       $ 7,096,959
                                                                                     ===========       ===========






                        See notes to condensed financial statements.



                                       4




                       GLENBROOK LIFE AND ANNUITY COMPANY
                       CONDENSED STATEMENTS OF CASH FLOWS



                                                                                                      

                                                                                            THREE MONTHS ENDED
                                                                                                 MARCH 31,
                                                                                                 ---------
                                                                                           2002           2001
                                                                                           ----           ----
(IN THOUSANDS)                                                                                 (unaudited)


CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                               $ 1,709        $ 1,756
Adjustments to reconcile net income to net cash provided by operating activities
          Amortization and other non-cash items                                                4            (24)
          Realized capital gains and losses                                                  (54)            46
          Changes in:
             Income taxes payable                                                            919            944
             Payable to affiliates, net                                                   12,843          2,100
             Other operating assets and liabilities                                        3,146         (2,713)
                                                                                         -------        -------
                Net cash provided by operating activities                                 18,567          2,109
                                                                                         -------        -------

CASH FLOWS FROM INVESTING ACTIVITIES
Fixed income securities
          Proceeds from sales                                                              2,063          1,251
          Investment collections                                                           4,559          1,283
          Investments purchases                                                                -         (5,518)
Change in short-term investments, net                                                     (8,843)        (9,949)
                                                                                         -------         ------
                Net cash used in investing activities                                     (2,221)       (12,933)
                                                                                         -------         ------

NET INCREASE (DECREASE) IN CASH                                                           16,346        (10,824)
CASH AT BEGINNING OF PERIOD                                                                    -         13,500
                                                                                         -------        -------
CASH AT END OF PERIOD                                                                   $ 16,346        $ 2,676
                                                                                        ========        =======









                   See notes to condensed financial statements.

                                       5


                       GLENBROOK LIFE AND ANNUITY COMPANY
                   NOTES TO THE CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)


1.      BASIS OF PRESENTATION

               The accompanying condensed financial statements include the
        accounts of Glenbrook Life and Annuity Company (the "Company"), a wholly
        owned subsidiary of Allstate Life Insurance Company ("ALIC"), which is
        wholly owned by Allstate Insurance Company ("AIC"), a wholly owned
        subsidiary of The Allstate Corporation (the "Corporation").


               The condensed financial statements and notes as of March 31, 2002
        and for the three month periods ended March 31, 2002 and 2001 are
        unaudited. The condensed financial statements reflect all adjustments
        (consisting only of normal recurring accruals) which are, in the opinion
        of management, necessary for the fair presentation of the financial
        position, results of operations and cash flows for the interim periods.
        These condensed financial statements and notes should be read in
        conjunction with the financial statements and notes thereto included in
        the Glenbrook Life and Annuity Company Annual Report on Form 10-K for
        the year ended December 31, 2001. The results of operations for the
        interim periods should not be considered indicative of results to be
        expected for the full year. To conform with the 2002 presentation,
        certain prior year amounts have been reclassified.


2.      NEW ACCOUNTING STANDARDS

               In June 2001, the Financial Accounting Standards Board ("FASB")
        issued Statement of Financial Accounting Standard ("SFAS") No. 142,
        "Goodwill and other Intangible Assets", which eliminates the requirement
        to amortize goodwill, and requires that goodwill and separately
        identified intangible assets with indefinite lives be evaluated for
        impairment on an annual basis (or more frequently if impairment
        indicators arise) on a fair value as opposed to an undiscounted basis.
        With respect to goodwill amortization the Company adopted SFAS No. 142
        effective January 1, 2002. The result of the application of the
        non-amortization provisions of SFAS 142 for goodwill is not material for
        the three months ended March 31, 2002. At March 31, 2002, the Company
        had goodwill of $1.2 million. Pursuant to transition provisions of SFAS
        No. 142, the Company will complete its test for goodwill impairment
        during the second quarter of 2002 and, if impairment is indicated,
        record such impairment as a cumulative effect of accounting change
        effective January 1, 2002. The cumulative effect of accounting change
        recorded is not expected to be material to the results of operations or
        financial position of the Company.

3.      REINSURANCE

               The Company has reinsurance agreements whereby all contract
        charges, credited interest, policy benefits and certain expenses are
        ceded to ALIC and reflected net of such reinsurance in the condensed
        statements of operations. Reinsurance recoverable and the related
        reserve for life-contingent contract benefits and contractholder funds
        are reported separately in the condensed statements of financial
        position. The Company continues to have primary liability as the direct
        insurer for risks reinsured.


               Investment income earned on the assets which support
        contractholder funds and the reserve for life-contingent contract
        benefits is not included in the Company's condensed financial statements
        as those assets are owned and managed by ALIC under the terms of
        reinsurance agreements.


               The following table summarizes amounts ceded to ALIC under
        reinsurance agreements.


                                                                                                

                                                                                       THREE MONTHS ENDED
                                                                                            MARCH 31,
                                                                              --------------------------------------
         (IN THOUSANDS)                                                             2002                 2001
                                                                              ------------------    ----------------

         Contract charges                                                          $ 7,296             $ 8,615
         Credited interest, policy benefits and certain expenses                    86,627              92,003


                                       6


                       GLENBROOK LIFE AND ANNUITY COMPANY
                   NOTES TO THE CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)



4.       COMPREHENSIVE INCOME

               The components of other comprehensive income on a pretax and
         after-tax basis are as follows:


                                                                                             

                                                                       THREE MONTHS ENDED MARCH 31,
                                                 -------------------------------------------------------------------------
       (IN THOUSANDS)                                         2002                                   2001
                                                 --------------------------------     ------------------------------------
                                                                           After-                               After-
                                                   Pretax       Tax         tax         Pretax        Tax         tax
                                                   ------       ---        ------       ------        ---       ------
       UNREALIZED CAPITAL GAINS AND LOSSES:
       Unrealized holding (losses) gains
            arising during the period             $ (1,847)    $ 646     $ (1,201)      $ 2,099     $ (735)     $ 1,364
       Less: reclassification adjustments               54       (19)          35           (46)        16          (30)
                                                  --------     -----     --------       -------     -------     -------
       Unrealized net capital (losses) gains        (1,901)      665       (1,236)        2,145       (751)       1,394
                                                  --------     -----     --------       -------     ------      -------
       Other comprehensive (loss) income          $ (1,901)    $ 665       (1,236)      $ 2,145     $ (751)       1,394
                                                  ========     =====                    =======     ======

       Net income                                                           1,709                                 1,756
                                                                         --------                               -------

       Comprehensive income                                              $    473                               $ 3,150
                                                                         ========                               =======



5.       REGULATION AND LEGAL PROCEEDINGS

                The Company's business is subject to the effects of a changing
       social, economic and regulatory environment. State and federal regulatory
       initiatives have varied and have included employee benefit regulations,
       removal of barriers preventing banks from engaging in the securities and
       insurance businesses, tax law changes affecting the taxation of insurance
       companies, the tax treatment of insurance products and its impact on the
       relative desirability of various personal investment vehicles, and the
       overall expansion of regulation. The ultimate changes and eventual
       effects, if any, of these initiatives are uncertain.

                From time to time, the Company is involved in pending and
       threatened litigation in the normal course of business in which claims
       for monetary damages are asserted. In the opinion of management, the
       ultimate liability, if any, in one or more of these actions in excess of
       amounts currently reserved is not expected to have a material effect on
       the results of operations, liquidity or financial position of the
       Company.


                                       7


                       GLENBROOK LIFE AND ANNUITY COMPANY
                   NOTES TO THE CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

6.      THIRD PARTY ADMINISTRATION AGREEMENT

               On July 18, 2001, the Company entered into an administrative
        services agreement with American Maturity Life Insurance Company
        ("American Maturity"), which was effective as of January 2, 2001, to
        administer certain blocks of annuities that American Maturity reinsures
        to ALIC. Pursuant to the terms of the agreement, the Company is to
        provide insurance contract administration and financial services for all
        contracts covered under the reinsurance agreement. The administrative
        services agreement can be terminated by either the Company or American
        Maturity upon mutual consent or as otherwise provided for in the terms
        of the agreement. Beginning in the 4th quarter of 2001, all
        administrative fees earned and administrative expenses incurred are
        ceded to ALIC in accordance with reinsurance agreements.



                                       8



     ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                          ENDED MARCH 31, 2002 AND 2001


          The following discussion highlights significant factors influencing
     results of operations and changes in financial position of Glenbrook Life
     and Annuity Company (the "Company"). It should be read in conjunction with
     the condensed financial statements and related notes thereto found under
     Part I Item 1 contained herein and with the discussion, analysis, financial
     statements and notes thereto in Part 1 Item 1 and Part II Items 7 and 8 of
     the Glenbrook Life and Annuity Company Annual Report on Form 10-K for the
     year ended December 31, 2001. To conform with the 2002 presentation,
     certain prior year amounts have been reclassified.

     OVERVIEW

          The Company, a wholly owned subsidiary of Allstate Life Insurance
     Company ("ALIC"), which is a wholly owned subsidiary of Allstate Insurance
     Company ("AIC"), a wholly owned subsidiary of The Allstate Corporation (the
     "Corporation"), markets a diversified group of products to meet consumers'
     lifetime needs in the areas of protection and retirement solutions through
     financial services firms. These products include interest-sensitive life,
     including single premium life and variable life; fixed annuities, including
     market value adjusted annuities and equity-indexed annuities; immediate
     annuities; and variable annuities.

          The Company has identified itself as a single segment entity.

          The assets and liabilities related to variable contracts are
     legally segregated and reflected as Separate Accounts. The assets of the
     Separate Accounts are carried at fair value. Separate Accounts liabilities
     represent the contractholders' claims to the related assets and are carried
     at the fair value of the assets. Investment income and realized capital
     gains and losses of the Separate Accounts accrue directly to the
     contractholders and therefore, are not included in the Company's condensed
     statements of operations. Revenues to the Company from the Separate
     Accounts consist of contract maintenance and administration fees and
     mortality, surrender and expense charges all of which are ceded to ALIC.

          Absent any contract provision wherein the Company guarantees either a
     minimum return or account value upon death or annuitization, variable
     annuity and variable life contractholders bear the investment risk that the
     Separate Accounts' funds may not meet their stated objectives.

     RESULTS OF OPERATIONS


                                                                       
     (IN THOUSANDS)
                                                        THREE MONTHS ENDED MARCH 31,
                                                        ---------------------------
                                                          2002                 2001
                                                          ----                 ----
          Net investment income                        $ 2,573              $ 2,737
          Realized capital gains and losses                 54                 (46)
          Administration fees                                -                   29
          Administration expenses                            -                   21
          Income tax expense                               918                  943
                                                       -------              -------
          Net income                                   $ 1,709              $ 1,756
                                                       =======              =======


           The Company has reinsurance agreements under which all contract and
     policy related liabilities are transferred to ALIC. The Company's results
     of operations include net investment income and realized capital gains and
     losses earned on the assets of the Company that are not transferred under
     the reinsurance agreements.

            Net income for the first three months of 2002 decreased 2.7% to $1.7
     million compared to the same period last year, due to decreased net
     investment income partially offset by realized capital gains.

            Net investment income for the first three months of 2002 decreased
     6.0% to $2.6 million, compared to the same period last year, due to lower
     yields partially offset by increased investment balances. Investments at
     March 31, 2002, excluding Separate Accounts and unrealized gains and losses
     on fixed income securities, grew 4.6% as compared to March 31, 2001. This
     increase was due to positive cash flows generated from operations.

                                       9


    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                         ENDED MARCH 31, 2002 AND 2001


         Realized capital gains, after-tax, were $35 thousand for the first
     three months of 2002 compared to realized capital losses of $30 thousand,
     after-tax, for the same period last year. Realized capital gains and losses
     result from the sale of fixed income securities. Period to period
     fluctuations in realized capital gains and losses are the result of timing
     of sales decisions reflecting management's decision on positioning the
     portfolio, assessments of individual securities, overall market conditions
     and write-downs when an assessment is made by the Company that a decline in
     value of a security is other than temporary.

     FINANCIAL POSITION


                                                                            

     (IN THOUSANDS)
                                                         MARCH 31,              DECEMBER 31,
                                                           2002                    2001
                                                           ----                    ----
     Fixed income securities (1)                     $    152,500             $     160,974
     Short-term                                            15,435                     6,592
                                                     ------------             -------------
              Total investments                      $    167,935             $     167,566
                                                     ============             =============

     Cash                                            $     16,346             $           -
                                                     ============             =============

     Reinsurance recoverable from ALIC, net          $  5,535,666             $   5,378,036
                                                     ============             =============

     Contractholder funds                            $  5,528,949             $   5,370,475
                                                     ============             =============

     Reserve for life-contingent contract benefits   $      6,717             $       7,561
                                                     ============             == ==========

     Separate Accounts assets and liabilities        $  1,536,439             $   1,547,953
                                                     ============             =============


     (1) Fixed income securities are carried at fair value. Amortized cost for
     these securities was $147.6 million and $154.2 million at March 31, 2002
     and December 31, 2001, respectively.

          Total investments were $167.9 million at March 31, 2002 compared to
     $167.6 million at December 31, 2001. The increase was primarily due to
     positive cash flows generated from operations offset in part by lower
     unrealized gains on fixed income securities. Unrealized net capital gains
     on fixed income securities were $4.9 million at March 31, 2002 compared to
     $6.8 million at December 31, 2001. Investments at March 31, 2002, excluding
     unrealized gains on fixed income securities, grew 1.4% from December 31,
     2001.

          At March 31, 2002, 97.0% of the Company's fixed income securities
     portfolio is rated investment grade, which is defined by the Company as a
     security having a National Association of Insurance Commissioners ("NAIC")
     rating of 1 or 2, a Moody's rating of Aaa, Aa, A or Baa, or a comparable
     Company internal rating.

          At March 31, 2002, cash was $16.3 million compared to none at December
     31, 2001. Cash increased due to a change in the settlement process for
     intercompany balances.

          During the three months ended March 31, 2002, Contractholder funds
     increased $158.5 million to $5.53 billion from $5.37 billion at December
     31, 2001 as the result of additional deposits from fixed annuities and
     credited interest that were partially offset by surrenders and withdrawals.
     Reinsurance recoverable from ALIC increased correspondingly by $157.6
     million due to the increase in contractholder funds.

          Separate Accounts assets and liabilities decreased 1.0% to $1.54
     billion at March 31, 2002 compared to the December 31, 2001 balance. The
     decreases were primarily attributable to surrenders and withdrawals and
     unrealized losses in the Separate Accounts investment portfolios that were
     only partially offset by sales of variable annuity contracts and transfers
     from the fixed account contract option to variable Separate Accounts funds.


                                       10

    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                         ENDED MARCH 31, 2002 AND 2001



     CAPITAL RESOURCES AND LIQUIDITY

     CAPITAL RESOURCES
            The company's capital resources consist of shareholder's equity. The
     following table summarizes the capital resources.


                                                                     

                                                     MARCH 31,          DECEMBER 31,
     (IN THOUSANDS)                                    2002                 2001
                                                       ----                 ----
     Common stock and retained income             $   159,594          $   157,885
     Other comprehensive income                         3,197                4,433
                                                  -----------          -----------
           Total shareholder's equity             $   162,791          $   162,318
                                                  ===========          ===========


     SHAREHOLDER'S EQUITY
           Shareholder's equity increased for March 31, 2002 due to net income
     partially offset by a decrease in unrealized net capital gains and losses.

     DEBT

          The Company had no outstanding debt at March 31, 2002 and December 31,
     2001. The Company has entered into an intercompany loan agreement with the
     Corporation. The amount of funds available to the Company is at the
     discretion of the Corporation. The maximum amount of loans the Corporation
     will have outstanding to all its eligible subsidiaries at any given point
     in time is limited to $1.00 billion. No amounts were outstanding under the
     intercompany loan agreement at March 31, 2002 and December 31, 2001. The
     Corporation uses commercial paper borrowings and can use bank lines of
     credit to fund intercompany borrowings.

     FINANCIAL RATINGS AND STRENGTHS

            Financial strength ratings have become an increasingly important
     factor in establishing the competitive position of insurance companies and,
     generally, may be expected to have an effect on an insurance company's
     sales. On an ongoing basis, rating agencies review the financial
     performance and condition of insurers. A multiple level downgrade, while
     not expected, could have a material adverse effect on the Company's
     business, financial condition and results of operations. The Company shares
     its financial strength ratings with its parent, ALIC, due to the 100%
     reinsurance agreements. The Company's current financial strength ratings
     are listed below:



                                                         

             RATING AGENCY                RATING                  RATING STRUCTURE
             -------------                ------                  ----------------
     Moody's Investors Service, Inc.      Aa2                 Second highest of nine ratings
                                          ("Excellent")       categories and mid-range within the
                                                              category based on modifiers (e.g.,
                                                              Aa1, Aa2 and Aa3 are "Excellent")

     Standard & Poor's Ratings Services   AA+                 Second highest of nine ratings
                                          ("Very Strong")     categories and highest within the
                                                              category based on modifiers (e.g.,
                                                              AA+, AA and AA- are "Very Strong")

     A.M. Best Company, Inc.              A+                  Highest of nine ratings categories
                                          ("Superior")        and second highest within the
                                                              category based on modifiers (e.g.,
                                                              A++ and A+ are "Superior" while A
                                                              and A- are "Excellent")



          In February 2002, Standard & Poor's affirmed its December 31, 2001
     ratings. Standard & Poor's revised its outlook for ALIC and its rated
     subsidiaries and affiliates to "negative" from "stable". This revision is
     part of an ongoing life insurance industry review recently initiated by
     Standard & Poor's. Moody's and A.M. Best reaffirmed their ratings and
     outlook for the Company and ALIC.

                                       11


    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                         ENDED MARCH 31, 2002 AND 2001

      LIQUIDITY
          Under the terms of reinsurance agreements, substantially all premiums
     and deposits, excluding those relating to Separate Accounts, are
     transferred to ALIC, which maintains the investment portfolios supporting
     the Company's products. Substantially all payments of policyholder claims,
     benefits, contract maturities, contract surrenders and withdrawals and
     certain operating costs, excluding those relating to Separate Accounts, are
     also reimbursed by ALIC under the terms of the reinsurance agreements. The
     Company continues to have primary liability as a direct insurer for risks
     reinsured. The Company's ability to meet liquidity demands is dependent on
     ALIC's ability to meet its obligations under the reinsurance agreements.
     ALIC's financial strength was rated Aa2, AA+, and A+ by Moody's, Standard &
     Poor's and A.M. Best, respectively, at March 31, 2002.

         The primary sources for the remainder of the Company's funds are
     collection of principal and interest from the investment portfolio and
     capital contributions from ALIC and intercompany loans from the
     Corporation. The primary uses for the remainder of the Company's funds are
     to purchase investments and pay costs associated with the maintenance of
     the Company's investment portfolio, income taxes, dividends to ALIC and the
     repayment of intercompany loans from the Corporation.

     FORWARD LOOKING STATEMENTS AND RISK FACTORS

           This document contains "forward-looking statements" that anticipate
     results based on management's plans that are subject to uncertainty. These
     statements are made subject to the safe-harbor provisions of the Private
     Securities Litigation Reform Act of 1995.

           Forward-looking statements do not relate strictly to historical or
     current facts and may be identified by their use of words like "plans,"
     "expects," "will," "anticipates," "estimates," "intends," "believes,"
     "likely," and other words with similar meanings. These statements may
     address, among other things, our strategy for growth, product development,
     regulatory approvals, market position, expenses, financial results and
     reserves. Forward-looking statements are based on management's current
     expectations of future events. We cannot guarantee that any forward-looking
     statement will be accurate. However, we believe that our forward-looking
     statements are based on reasonable, current expectations and assumptions.
     We assume no obligation to update any forward-looking statements as a
     result of new information or future events or developments.

           If the expectations or assumptions underlying our forward-looking
     statements prove inaccurate or if risks or uncertainties arise, actual
     results could differ materially from those communicated in these
     forward-looking statements. In addition to the normal risks of business,
     the Company is subject to significant risk factors, including those listed
     below which apply to it as an insurance business and a provider of other
     financial services.

o    Currently,  the Corporation is examining the potential exposure, if any, of
     its insurance  operations  from acts of terrorism.  The Corporation is also
     examining  how best to  address  this  exposure,  if any,  considering  the
     interests of policyholders, shareholders, the lending community, regulators
     and others.  The Company  generally does not have  exclusions for terrorist
     events  included  in its  life  insurance  policies.  In the  event  that a
     terrorist act occurs, the Company may be adversely  impacted,  depending on
     the  nature  of  the  event.  With  respect  to  the  Company's  investment
     portfolio,  in the event that commercial  insurance  coverage for terrorism
     becomes  unavailable or very expensive,  there could be significant adverse
     impacts on some portion of the Company's portfolio, particularly in sectors
     such as airlines and real estate.  For  example,  certain debt  obligations
     might be  adversely  affected due to the  inability  to obtain  coverage to
     restore the related  real estate or other  property,  thereby  creating the
     potential for increased default risk.

o    Changes in market  interest rates can have adverse effects on the Company's
     investment  portfolio and investment  income.  Increasing  market  interest
     rates have an adverse impact on the value of the investment portfolio,  for
     example, by decreasing unrealized capital gains on fixed income securities.
     In  addition,  increases  in market  interest  rates as  compared  to rates
     offered on some of the Company's  products  could make those  products less
     attractive and lead to lower sales and/or  increase the level of surrenders
     on these  products.  Declining  market interest rates could have an adverse
     impact on the Company's investment income as the Company reinvests proceeds
     from  positive  cash flows from  operations  and proceeds from maturing and
     called  investments  into new investments  that could be yielding less than
     the portfolio's average rate.

                                       12


    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                         ENDED MARCH 31, 2002 AND 2001


o    The impact of decreasing Separate Accounts balances resulting from volatile
     market  conditions,   underlying  fund  performance  and  sales  management
     performance  could cause contract charges realized by the Company,  as well
     as ALIC, to decrease and lead to an increase of exposure to pay  guaranteed
     minimum income and death benefits.

o    The Company amortizes  deferred policy acquisition costs ("DAC") related to
     contractholder  funds in  proportion  to gross  profits over the  estimated
     lives of the  contract  periods.  Periodically,  the  Company  updates  the
     assumptions  underlying the gross profits,  which include  estimated future
     fees,   investment  margins  and  expenses,  in  order  to  reflect  actual
     experience.  Updates  to these  assumptions  result in  adjustments  to the
     cumulative  amortization  of DAC.  These  adjustments  may have a  material
     effect on results of operations.  DAC and any related adjustments are ceded
     to ALIC.

o    In order to  manage  interest  rate  risk,  from  time to time the  Company
     adjusts the effective duration of assets in the investment portfolio. Those
     adjustments may have an impact on the value of the investment portfolio and
     on investment income.

o    It is possible that the assumptions and projections  used by the Company in
     establishing   prices  for  the  guaranteed   minimum  death  benefits  and
     guaranteed  minimum  income  benefits on variable  annuities,  particularly
     assumptions and projections about investment performance, do not accurately
     anticipate  the level of costs that the Company will  ultimately  incur and
     cede to ALIC in providing those benefits.

o    Management believes the reserves for life-contingent  contract benefits are
     adequate to cover ultimate policy  benefits,  despite the underlying  risks
     and uncertainties  associated with their  determination  when payments will
     not  occur  until  well  into  the  future.  Reserves  are  based  on  many
     assumptions and estimates,  including  estimated premiums received over the
     assumed  life  of the  policy,  the  timing  of the  event  covered  by the
     insurance  policy,  the  amount  of  contract  benefits  to be paid and the
     investment  returns on the assets purchased with the premium received.  The
     Company  periodically   reviews  and  revises  its  estimates.   If  future
     experience  differs  from  assumptions,  it may have a  material  impact on
     results of operations ceded to ALIC.

o    Under  current  U.S.  tax  law  and  regulations,  deferred  and  immediate
     annuities  and  life  insurance,   including  interest-sensitive  products,
     receive favorable policyholder tax treatment. Any legislative or regulatory
     changes that adversely alter this treatment are likely to negatively affect
     the demand for these products.  In addition,  recent changes in the federal
     estate tax laws will affect the demand for the types of life insurance used
     in estate planning.

o    The Company distributes its products under agreements with other members of
     the financial services industry that are not affiliated with the Company.
     Termination of one or more of these agreements due to, for example, changes
     in control of any of these entities, could have a detrimental effect on the
     Company's sales. This risk may be exacerbated the enactment of the
     Gramm-Leach-Bliley Act of 1999, which eliminated many federal and state law
     barriers to affiliations among banks, securities firms, insurers and other
     financial service providers.

o    While  positive  operating  cash flows are expected to continue to meet the
     Corporation's liquidity requirements,  the Corporation's liquidity could be
     constrained  by a catastrophe  which  results in  extraordinary  losses,  a
     downgrade of the  Corporation's  current long-term debt rating of A1 and A+
     (from Moody's and Standard & Poor's,  respectively) to non-investment grade
     status of below Baa3/BBB-,  a downgrade in AIC's financial  strength rating
     from  Aa2,  AA and A+  (from  Moody's,  Standard  & Poor's  and A.M.  Best,
     respectively) to below Baa/BBB/B, or a downgrade in ALIC's or the Company's
     financial  strength  rating from Aa2, AA+ and A+ (from Moody's,  Standard &
     Poor's and A.M. Best, respectively) to below Aa3/AA-/A-.  In the event of a
     downgrade of the  Corporation's  ratings,  ALIC and its rated  subsidiaries
     could also experience a similar downgrade.

                                       13

    ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
               RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS
                         ENDED MARCH 31, 2002 AND 2001


o    The events of September 11 and the  resulting  disruption  in the financial
     markets revealed weaknesses in the physical and operational  infrastructure
     that underlies the U.S. and worldwide  financial systems.  Those weaknesses
     did not  impair  the  Company's  liquidity  in the  wake of  September  11.
     However,  if an event of similar or greater magnitude occured in the future
     and if the weaknesses in the physical and operational infrastructure of the
     U.S. and worldwide  financial  systems are not remedied,  the Company could
     encounter  significant  difficulties  in  transferring  funds,  buying  and
     selling  securities  and  engaging  in other  financial  transactions  that
     support its liquidity.

o    Financial strength ratings have become an increasingly  important factor in
     establishing   the  competitive   position  of  insurance   companies  and,
     generally,  may be  expected  to have an effect on an  insurance  company's
     business.  On an  ongoing  basis,  rating  agencies  review  the  financial
     performance and condition of insurers. A multiple level downgrade of either
     the  Company or ALIC,  while not  expected,  could have a material  adverse
     effect  on  the  Company's  sales,  including  the  competitiveness  of the
     Company's  product  offerings,  its  ability  to market  products,  and its
     financial condition and results of operations.

o    State  insurance  regulatory  authorities  require  insurance  companies to
     maintain  specified levels of statutory  capital and surplus.  In addition,
     competitive  pressures require the Company to maintain  financial  strength
     ratings. These restrictions affect the Company's ability to pay shareholder
     dividends to ALIC and use its capital in other ways.

o    Following  enactment  of  the   Gramm-Leach-Bliley  Act  of  1999,  federal
     legislation that allows mergers that combine commercial banks, insurers and
     securities  firms,  state  insurance   regulators  have  been  collectively
     participating in a reexamination of the regulatory framework that currently
     governs the United States insurance  business in an effort to determine the
     proper role of state insurance  regulation in the U. S. financial  services
     industry.  We cannot predict whether any state or federal  measures will be
     adopted to change the nature or scope of the  regulation  of the  insurance
     business or what affect any such measures would have on the Company.

o    The  Gramm-Leach-Bliley Act of 1999 permits mergers that combine commercial
     banks,  insurers  and  securities  firms under one holding  company.  Until
     passage of the  Gramm-Leach-Bliley  Act, the Glass Steagall Act of 1933 had
     limited the ability of banks to engage in securities-related businesses and
     the Bank  Holding  Company  Act of 1956 had  restricted  banks  from  being
     affiliated with insurers.  With the passage of the Gramm-Leach-Bliley  Act,
     bank holding companies may acquire insurers and insurance holding companies
     may acquire  banks.  In addition,  grand-fathered  unitary  thrift  holding
     companies,  including  The Allstate  Corporation,  may engage in activities
     that are not  financial in nature.  The ability of banks to affiliate  with
     insurers may materially adversely affect all of the Company's product lines
     by  substantially  increasing  the number,  size and financial  strength of
     potential competitors.

o    In  some  states,  mutual  insurance  companies  can  convert  to a  hybrid
     structure  known  as  a  mutual  holding  company.  This  process  converts
     insurance  companies owned by their policyholders to become stock insurance
     companies  owned  (through  one or  more  intermediate  holding  companies)
     partially by their policyholders and partially by stockholders.  Also, some
     states  permit the  conversion  of mutual  insurance  companies  into stock
     insurance  companies  (demutualization).  The  ability of mutual  insurance
     companies  to convert to mutual  holding  companies or to  demutualize  may
     materially  adversely  affect  all of our  product  lines by  substantially
     increasing competition for capital in the financial services industry.


                                       14


PART II - Other Information

Item 1.   Legal Proceedings

          The discussion  "Regulation and Legal  Proceedings" in Part I, Item 1,
          Note 5 of this Form 10-Q is incorporated herein by reference.

Item 6.   Exhibits and Reports on Form 8-K

         (a) Exhibits

             An Exhibit Index has been filed as part of this report on page E-1.

         (b) Reports on Form 8-K

             None.






                                       15




                                   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.


Dated May 13, 2002.                  GLENBROOK LIFE AND ANNUITY COMPANY
                                     -------------------------------------------
                                              (Registrant)


                                    /s/THOMAS J. WILSON, II
                                    Thomas J. Wilson, II
                                    PRESIDENT AND CHIEF EXECUTIVE OFFICER
                                      (Authorized Officer of Registrant)



                                    /s/SAMUEL H. PILCH
                                    Samuel H. Pilch
                                    GROUP VICE PRESIDENT AND CONTROLLER
                                      (Chief Accounting Officer)









                                       16








                                  Exhibit Index


Exhibit No.             Description

      3(i)(A)           Articles of  Amendment  to the  Amended  and  Restated
                        Articles of Incorporation  and Articles of
                        Redomestication  of Glenbrook Life and
                        Annuity Company dated October 20, 1999.

      3(i)(B)           Amended and Restated Articles of Incorporation and
                        Articles of Redomestication of Glenbrook Life and
                        Annuity Company. Incorporated herein by reference to
                        Exhibit 3(i) to Glenbrook Life and Annuity Company's
                        Annual Report on Form 10-K for the year ended December
                        31, 1998.

      3(ii)             Amended and Restated Bylaws of Glenbrook Life and
                        Annuity Company. Incorporated herein by reference to
                        Exhibit 3(ii) to Glenbrook Life and Annuity Company's
                        Annual Report on Form 10-K for the year ended December
                        31, 1998.

      10.1              Service and Expense Agreement among Allstate Insurance
                        Company and The Allstate Corporation and Certain
                        Insurance Subsidiaries dated January 1, 1999.
                        Incorporated herein by reference to Exhibit 10.2 to
                        Northbrook Life Insurance Company's Quarterly Report on
                        Form 10-Q for the quarter ended March 31, 2002.

      10.2              Investment   Management  Agreement  and  Amendment  to
                        Certain  Service  and  Expense   Agreements  Among
                        Allstate Investments,  LLC and  Allstate  Insurance
                        Company  and The Allstate  Corporation and Certain
                        Affiliates effective as of January 1, 2002.
                        Incorporated herein by reference to Exhibit 10.3 to
                        Northbrook Life Insurance Company's Quarterly Report on
                        Form 10-Q for the quarter ended March 31, 2002.

      10.3              Tax Sharing  Agreement dated as November 12, 1996 among
                        The  Allstate   Corporation  and  certain   affiliates.
                        Incorporated  herein by  reference  to Exhibit  10.4 to
                        Northbrook Life Insurance Company's Quarterly Report on
                        Form 10-Q for the quarter ended March 31, 2002.











                                       E-1