UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D. C. 20549

FORM 10-Q

(Mark One)

x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2007.

¨ 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 1-6028

LINCOLN NATIONAL CORPORATION

(Exact name of registrant as specified in its charter)

Indiana	35-1140070
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
1500 Market Street, Suite 3900, Philadelphia, Pennsylvania	19102-2112
(Address of principal executive offices)	(Zip Code)

(215) 448-1400

Registrant’s telephone number, including area code

Not Applicable

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 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 a large accelerated filer, an accelerated filer, or a non- accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act.

(Check one): Large accelerated filer  x    Accelerated filer  ¨    Non-accelerated filer  ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ¨    No  x

As of November 1, 2007, there were 269,227,387 shares of the registrant’s common stock outstanding.

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

LINCOLN NATIONAL CORPORATION

CONSOLIDATED BALANCE SHEETS

	September 30, 2007		December 31, 2006
	(Unaudited)
	(in millions)
ASSETS
Investments:
Securities available-for-sale, at fair value:
Fixed maturity (cost: 2007-$56,063; 2006-$54,960)	$	56,086	$	55,853
Equity (cost: 2007-$669; 2006-$681)		670		701
Trading securities		2,717		3,036
Mortgage loans on real estate		7,281		7,384
Real estate		385		421
Policy loans		2,790		2,760
Derivative investments		554		415
Other investments		1,065		918
Total investments		71,548		71,488
Cash and invested cash		1,326		1,621
Deferred acquisition costs and value of business acquired		9,337		8,420
Premiums and fees receivable		401		356
Accrued investment income		916		866
Amounts recoverable from reinsurers		8,227		7,939
Goodwill		4,522		4,500
Other assets		3,037		2,770
Assets held in separate accounts		92,903		80,534
Total assets	$	192,217	$	178,494
LIABILITIES AND SHAREHOLDERS’ EQUITY
Liabilities
Insurance and investment contract liabilities:
Insurance policy and claim reserves	$	15,093	$	14,771
Investment contract and policyholder funds		59,797		59,145
Total insurance and investment contract liabilities		74,890		73,916
Short-term debt		326		658
Long-term debt:
Senior notes		2,682		2,231
Junior subordinated debentures issued to affiliated trusts		155		155
Capital securities		1,571		1,072
Reinsurance related derivative liability		192		229
Funds withheld reinsurance liabilities		2,137		2,094
Deferred gain on indemnity reinsurance		715		760
Other liabilities		4,683		4,644
Liabilities related to separate accounts		92,903		80,534
Total liabilities		180,254		166,293
Commitments and Contingencies (See Note 9)
Shareholders’ Equity
Series A preferred stock-10,000,000 shares authorized (2007 liquidation value-$1)		1		1
Common stock-800,000,000 shares authorized (shares issued and outstanding: 2007- 269,158,104; 2006- 275,752,668)		7,309		7,449
Retained earnings		4,456		4,138
Accumulated other comprehensive income		197		613
Total shareholders’ equity		11,963		12,201
Total liabilities and shareholders’ equity	$	192,217	$	178,494

See accompanying Notes to Consolidated Financial Statements

1

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

	Three Months Ended September 30,						Nine Months Ended September 30,
	2007			2006			2007			2006
	(Unaudited)
	(in millions, except per share amounts)
Revenue
Insurance premiums	$	489		$	426		$	1,437		$	958
Insurance fees		852			679			2,389			1,846
Investment advisory fees		89			83			272			242
Communications revenue (net)		60			60			184			117
Net investment income		1,067			1,108			3,326			2,854
Realized loss		(37	)		(11	)		(15	)		(17	)
Amortization of deferred gain on indemnity reinsurance		19			19			65			57
Other revenue and fees		142			123			434			348
Total revenue		2,681			2,487			8,092			6,405
Benefits and Expenses
Insurance benefits		1,301			1,201			3,781			2,962
Underwriting, acquisition, insurance and other expenses		819			728			2,438			1,948
Communications expense		33			31			106			61
Interest and debt expense		69			67			204			154
Total benefits and expenses		2,222			2,027			6,529			5,125
Income before taxes		459			460			1,563			1,280
Federal income taxes		129			96			461			346
Net income	$	330		$	364		$	1,102		$	934
Net Income Per Common Share
Basic	$	1.22		$	1.31		$	4.06		$	3.82
Diluted	$	1.21		$	1.29		$	4.00		$	3.76

See accompanying Notes to Consolidated Financial Statements

2

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

	Nine Months Ended September 30,
	2007			2006
	(Unaudited)
	(in millions, except for share amounts)
Series A Preferred Stock
Balance at beginning-of-year	$	1		$	1
Balance at end-of-period		1			1
Common Stock
Balance at beginning-of-year		7,449			1,775
Issued for acquisition		20			5,632
Stock compensation/issued for benefit plans		113			179
Deferred compensation payable in stock		5			9
Retirement of common stock		(278	)		(147	)
Balance at end-of-period		7,309			7,448
Retained Earnings
Balance at beginning-of-year		4,138			4,081
Cumulative effect of adoption of SOP 05-1		(41	)		—
Cumulative effect of adoption of FIN 48		(15	)		—
Comprehensive income		686			1,015
Less other comprehensive income (loss) (net of Federal income tax):
Net unrealized loss on securities available-for-sale, net of reclassification adjustment		(475	)		(19	)
Net unrealized gain on derivative instruments		31			49
Foreign currency translation adjustment		29			54
Amortization of actuarial net loss		(1	)		(3	)
Net income		1,102			934
Retirement of common stock		(408	)		(709	)
Dividends declared: Common (2007-$1.185; 2006-$1.14)		(320	)		(320	)
Balance at end-of-period		4,456			3,986
Net Unrealized Gain on Securities Available-for-Sale
Balance at beginning-of-year		493			497
Change during the period		(475	)		(19	)
Balance at end-of-period		18			478
Net Unrealized Gain on Derivative Instruments
Balance at beginning-of-year		39			7
Change during the period		31			49
Balance at end-of-period		70			56
Foreign Currency Translation Adjustment
Balance at beginning-of-year		165			83
Change during the period		29			54
Balance at end-of-period		194			137
Minimum Pension Liability Adjustment
Balance at beginning-of-year		—			(60	)
Change during the period		—			(3	)
Balance at end-of-period		—			(63	)
Funded Status of Employee Benefit Plans
Balance at beginning-of-year		(84	)		—
Change during the period		(1	)		—
Balance at end-of-period		(85	)		—
Total shareholders’ equity at end-of-period	$	11,963		$	12,043

See accompanying Notes to Consolidated Financial Statements

3

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY

-CONTINUED-

	Nine Months Ended September 30,
	2007		2006
	(Unaudited)
	(Number of Shares)
Series A Preferred Stock
Balance at beginning-of-year	12,706		15,515
Conversion into common stock	(500	)	(1,602	)
Balance at end-of-period	12,206		13,913
Common Stock
Balance at beginning-of-year	275,752,668		173,768,078
Issued for acquisition	—		112,301,906
Conversion of Series A preferred stock	8,000		25,632
Stock compensation/issued for benefit plans	3,600,543		5,456,670
Deferred compensation payable in stock	104,310		161,715
Retirement of common stock	(10,307,417	)	(14,373,938	)
Balance issued and outstanding at end-of-period	269,158,104		277,340,063
Common stock at end-of-period:
Assuming conversion of preferred stock	269,353,400		277,571,615
Diluted basis	271,722,491		281,348,962

See accompanying Notes to Consolidated Financial Statements

4

LINCOLN NATIONAL CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

	Nine Months Ended September 30,
	2007			2006
	(Unaudited)
	(in millions)
Cash Flows from Operating Activities
Net income	$	1,102		$	934
Adjustments to reconcile net income to net cash provided by operating activities:
Deferred acquisition costs and value of business acquired		(715	)		(447	)
Premiums and fees receivable		(45	)		59
Accrued investment income		(50	)		(47	)
Policy liabilities and accruals		194			(315	)
Net trading securities purchases, sales and maturities		319			56
Gain on reinsurance embedded derivative/trading securities		(3	)		(3	)
Contractholder funds		1,043			992
Pension plan contribution		(9	)		—
Amounts recoverable from reinsurers		(168	)		215
Federal income taxes		360			73
Stock-based compensation expense		39			35
Depreciation		28			44
Increase in funds withheld liability		43			73
Realized loss on investments and derivative instruments		18			20
Amortization of deferred gain on indemnity reinsurance		(65	)		(57	)
Other		39			312
Net adjustments		1,028			1,010
Net cash provided by operating activities		2,130			1,944
Cash Flows from Investing Activities
Securities-available-for-sale:
Purchases		(10,740	)		(7,165	)
Sales		6,456			4,557
Maturities		3,162			2,250
Purchase of other investments		(1,849	)		(352	)
Sale or maturity of other investments		1,617			63
Increase in cash collateral on loaned securities		(184	)		(55	)
Purchase of Jefferson-Pilot stock, net of cash acquired of $39		—			(1,826	)
Other		(75	)		134
Net cash used in investing activities		(1,613	)		(2,394	)
Cash Flows from Financing Activities
Payment of long-term debt		(653	)		—
Issuance of long-term debt		1,050			2,045
Net increase (decrease) in short-term debt		226			(564	)
Universal life and investment contract deposits		7,030			5,398
Universal life and investment contract withdrawals		(5,805	)		(5,397	)
Investment contract transfers		(1,732	)		(1,257	)
Common stock issued for benefit plans and excess tax benefits		81			153
Retirement of common stock		(686	)		(852	)
Dividends paid to shareholders		(323	)		(280	)
Net cash used in financing activities		(812	)		(754	)
Net decrease in cash and invested cash		(295	)		(1,204	)
Cash and invested cash at beginning-of-year		1,621			2,312
Cash and invested cash at end-of-period	$	1,326		$	1,108

See accompanying Notes to Consolidated Financial Statements

5

LINCOLN NATIONAL CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Basis of Presentation

Lincoln National Corporation and its majority-owned subsidiaries (“LNC” or the “Company,” which also may be referred to as “we”, “our” or “us”) operate multiple insurance and investment management businesses as well as a broadcasting and sports programming business through seven business segments (see Note 10). The collective group of businesses uses “Lincoln Financial Group” as its marketing identity. Through our business segments, we sell a wide range of wealth protection, accumulation and retirement income products and solutions. These products include institutional and/or retail fixed and indexed annuities, variable annuities, universal life insurance, variable universal life insurance, term life insurance, mutual funds and managed accounts.

The accompanying unaudited consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and with the instructions for the Securities and Exchange Commission Quarterly Report on Form 10-Q, including Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by GAAP for complete financial statements. Therefore, the information contained in the Notes to Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006 (“2006 Form 10-K”) should be referred to in connection with the reading of these interim unaudited consolidated financial statements.

On April 3, 2006, we completed our merger with Jefferson-Pilot Corporation (“Jefferson-Pilot”), and have included the results of operations and financial condition of Jefferson-Pilot in our consolidated financial statements beginning on April 3, 2006.

On June 7, 2007, we announced plans to explore strategic options for Lincoln Financial Media. We are evaluating a range of options including, but not limited to, divestiture strategies.

In the opinion of management, these statements include all normal recurring adjustments necessary for a fair presentation of the results. Operating results for the three and nine month periods ended September 30, 2007 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2007. All material intercompany accounts and transactions have been eliminated in consolidation.

Certain amounts reported in prior periods’ unaudited consolidated financial statements have been reclassified to conform to the 2007 presentation. These reclassifications have no effect on net income or shareholders’ equity of the prior periods.

2. Changes in Accounting Principles and Changes in Estimates

Statement of Position 05-1 – Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts. In September 2005, the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position (“SOP”) 05-1, “Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts” (“SOP 05-1”). SOP 05-1 provides guidance on accounting for deferred acquisition costs (“DAC”) on internal replacements of insurance and investment contracts. An internal replacement, defined by SOP 05-1, is a modification in product benefits, features, rights or coverages that occurs by the exchange of a contract for a new contract, or by amendment, endorsement or rider to a contract, or by the election of a feature or coverage within a contract. Contract modifications that result in a substantially unchanged contract will be accounted for as a continuation of the replaced contract. Contract modifications that result in a substantially changed contract should be accounted for as an extinguishment of the replaced contract. Unamortized DAC, unearned revenue and deferred sales inducements (“DSI”) from the replaced contract must be written-off. SOP 05-1 is effective for internal replacements occurring in fiscal years beginning after December 15, 2006.

6

We adopted SOP 05-1 effective January 1, 2007 by recording decreases to the following categories in our Consolidated Balance Sheets:

(in millions)
Assets
Deferred acquisition costs	$	31
Value of business acquired		35
Other assets - deferred sales inducements		3
Total assets	$	69
Liabilities and Shareholders’ Equity
Investment contract and policyholder funds - deferred front end loads	$	2
Insurance policy and claim reserves - guaranteed minimum death benefit annuity reserves		4
Other liabilities - income tax liabilities		22
Total liabilities		28
Shareholders’ Equity
Retained earnings		41
Total liabilities and shareholders’ equity	$	69

The adoption of this new guidance primarily impacts our Individual Markets Annuities and Employer Markets Group Protection businesses, and our accounting policies regarding the assumptions for lapsation used in the amortization of DAC and value of business acquired (“VOBA”). In addition, the adoption of SOP 05-1 resulted in a $4 million and $14 million, pre-tax, increase to underwriting, acquisition, insurance and other expenses on our Consolidated Statements of Income in the three and nine month periods ended September 30, 2007, which was attributable to changes in DAC and VOBA deferrals and amortization.

Financial Accounting Standards Board Interpretation No. 48 – Accounting for Uncertainty in Income Taxes – an interpretation of Financial Accounting Standards Board Statement No. 109. In July 2006, the Financial Accounting Standards Board (“FASB”) issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes – an interpretation of FASB Statement No. 109” (“FIN 48”). FIN 48 requires an entity to determine whether it is “more likely than not” that an individual tax position will be sustained upon examination by the appropriate taxing authority prior to any part of the benefit being recognized in the financial statements. The amount recognized would be the largest amount of tax benefit that is greater than fifty percent likely of being realized upon ultimate settlement, along with any related interest and penalties (if applicable). Upon adoption of FIN 48, the guidance will be applied to all tax positions, and only those tax positions meeting the “more likely than not” threshold will be recognized or continue to be recognized in the financial statements. In addition, FIN 48 expands disclosure requirements to include additional information related to unrecognized tax benefits, including accrued interest and penalties, and uncertain tax positions where the estimate of the tax benefit may change significantly in the next twelve months. FIN 48 is effective for fiscal years beginning after December 15, 2006. We adopted FIN 48 effective January 1, 2007 by recording an increase in the liability for unrecognized tax benefits of $15 million in our Consolidated Balance Sheets, offset by a reduction to the beginning balance of retained earnings. See Note 4 for more information regarding our adoption of FIN 48.

Statement of Financial Accounting Standards No. 155 – Accounting for Certain Hybrid Financial Instruments – an amendment of FASB Statements No. 133 and 140. In February 2006, the FASB issued Statement of Financial Accounting Standards (“SFAS”) No. 155, “Accounting for Certain Hybrid Financial Instruments – an amendment of FASB Statements No. 133 and 140” (“SFAS 155”), which permits fair value remeasurement for a hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. Under SFAS 155, an entity may make an irrevocable election to measure a hybrid financial instrument at fair value, in its entirety, with changes in fair value recognized in earnings. SFAS 155 also: (a) clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”); (b) eliminates the interim guidance in SFAS 133 Implementation Issue No. D1, “Application of Statement 133 to Beneficial Interests in Securitized Financial Assets,” and establishes a requirement to evaluate beneficial interests in securitized financial assets to identify interests that are either freestanding derivatives or hybrid financial instruments that contain an embedded derivative requiring bifurcation; (c) clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and (d) eliminates restrictions on a qualifying special-purpose entity’s ability to hold passive derivative financial instruments that pertain to beneficial interests that are or contain a derivative financial instrument.

7

In December 2006, the FASB issued Derivative Implementation Group Statement 133 Implementation Issue No. B40, “Embedded Derivatives: Application of Paragraph 13(b) to Securitized Interests in Prepayable Financial Assets” (“DIG B40”). Since SFAS 155 eliminated the interim guidance related to securitized financial assets, DIG B40 provides a narrow scope exception for securitized interests that contain only an embedded derivative related to prepayment risk. Under DIG B40, a securitized interest in prepayable financial assets would not be subject to bifurcation if: (a) the right to accelerate the settlement of the securitized interest cannot be controlled by the investor and (b) the securitized interest itself does not contain an embedded derivative for which bifurcation would be required other than an embedded derivative that results solely from the embedded call options in the underlying financial assets. Any other terms in the securitized financial asset that may affect cash flow in a manner similar to a derivative instrument would be subject to the requirements of paragraph 13(b) of SFAS 133. The guidance in DIG B40 is to be applied upon the adoption of SFAS 155.

We adopted the provisions SFAS 155 and DIG B40 on January 1, 2007. Prior period restatement was not permitted. The adoption of SFAS 155 did not have a material impact on our consolidated financial condition or results of operations.

SFAS No. 157 – Fair Value Measurements. In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (“SFAS 157”), which defines fair value, establishes a framework for measuring fair value under current accounting pronouncements that require or permit fair value measurement and enhances disclosures about fair value instruments. SFAS 157 retains the exchange price notion, but clarifies that exchange price is the price in an orderly transaction between market participants to sell the asset or transfer the liability (exit price) in the most advantageous market for that asset or liability, as opposed to the price that would be paid to acquire the asset or receive a liability (entry price). Fair value measurement is based on assumptions used by market participants in pricing the asset or liability, which may include inherent risk, restrictions on the sale or use of an asset, or nonperformance risk which would include the reporting entity’s own credit risk. SFAS 157 establishes a three-level fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value. The highest priority, Level 1, is given to quoted prices in active markets for identical assets or liabilities. Level 2 inputs are observable inputs, other than quoted prices included in Level 1, for the asset or liability or prices for similar assets and liabilities. Level 3 inputs, the lowest priority, include unobservable inputs in situations where there is little or no market activity for the asset or liability and the reporting entity makes estimates and assumptions related to the pricing of the asset or liability, including assumptions regarding risk. We have certain Guaranteed Benefit features that are currently recorded using fair value pricing. Prior to SFAS 157, when a fair value estimate was made on a liability and there were no observable inputs (classified as Level 1 or 2 under SFAS 157) for that liability or similar liabilities, market risk margins could only be included in said estimate when the margin was identifiable, measurable and significant. In which case, the present value of expected cash flows, discounted at the risk free rate of interest, may be the best available estimate of fair value. Under SFAS 157, many Level 3 inputs may be necessary to include in order to account for the market risk margins which are required to be used in the fair value measurement. In addition, SFAS 157 expands the disclosure requirements for annual and interim reporting to focus on the inputs used to measure fair value, including those measurements using significant unobservable inputs, and the effects of the measurements on earnings. SFAS 157 will be applied prospectively and is effective for fiscal years beginning after November 15, 2007. Retrospective application is required for certain financial instruments as a cumulative effect adjustment to the opening balance of retained earnings. We expect to adopt SFAS 157 effective January 1, 2008, and are currently evaluating the effects of SFAS 157 on our consolidated financial condition and results of operations.

SFAS No. 159 – The Fair Value Option for Financial Assets and Financial Liabilities. In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” (“SFAS 159”), which allows an entity to make an irrevocable election, on specific election dates, to measure eligible items at fair value. The election to measure an item at fair value may be determined on an instrument by instrument basis, with certain exceptions. If the fair value option is elected, unrealized gains and losses will be recognized in earnings at each subsequent reporting date, and any upfront costs and fees related to the item will be recognized in earnings as incurred. In addition, the presentation and disclosure requirements of SFAS 159 are designed to assist in the comparison between entities that select different measurement attributes for similar types of assets and liabilities. SFAS 159 applies to fiscal years beginning after November 15, 2007, with early adoption permitted for an entity that has also elected to apply the provisions of SFAS 157. At the effective date, the fair value option may be elected for eligible items that exist on that date. The effect of the first remeasurement to fair value shall be reported as a cumulative effect adjustment to the opening balance of retained earnings. We expect to adopt SFAS 159 effective January 1, 2008, and are currently evaluating the items to which we may apply the fair value option and the effect on our consolidated financial condition and results of operations.

SOP 07-1 – Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies. In June 2007, the AICPA issued SOP 07-1, “Clarification of the Scope of the Audit and Accounting Guide Investment Companies and Accounting by Parent Companies and Equity Method Investors for Investments in Investment Companies” (“SOP 07-1”). SOP 07-1 provides guidance for determining whether an entity is within the scope of the AICPA Audit and Accounting Guide, Investment Companies (“the Guide”). For those entities that are deemed to be investment companies, this SOP also addresses whether the specialized

8

industry accounting principles of the Guide (“investment company accounting”) should be retained by a parent company in consolidation or by an investor that has the ability to exercise significant influence over the investment company and applies the equity method of accounting to its investment in the entity (“equity method investor”). In addition, this SOP includes certain disclosure requirements for parent companies and equity method investors in investment companies that retain investment company accounting in the parent company’s consolidated financial statements or the financial statements of an equity method investor. This SOP may cause companies to no longer be considered investment companies or investors in investment companies to no longer be able to retain the specialized industry accounting of an investee in their own financial statements. However, it may be possible for these entities or investors to elect, upon transition, to report certain noncontrolling investments at fair value under SFAS 159. SOP 07-1 applies to fiscal years beginning on or after December 15, 2007; however, on October 17, 2007, the FASB agreed to propose an indefinite delay of the effective date of SOP 07-1.

Staff Accounting Bulletin No. 109 – Written Loan Commitments Recorded at Fair Value through Earnings. In November 2007, the Securities and Exchange Commission staff issued Staff Accounting Bulletin (“SAB”) No. 109, “Written Loan Commitments Recorded at Fair Value through Earnings” (“SAB 109”). SAB 109 supersedes the guidance provided in SAB No. 105, “Application of Accounting Principles to Loan Commitments” (“SAB 105”), which stated that in measuring the fair value of a derivative loan commitment, it was inappropriate to incorporate the expected net future cash flows related to the associated servicing of the loan. Under SAB 109, the expected net future cash flows related to the associated servicing of the loan should be included in the measurement of all written loan commitments that are accounted for at fair value through earnings. SAB 105 also indicated that internally-developed intangible assets (such as customer relationship intangible assets) should not be recorded as part of the fair value of a derivative loan commitment. SAB 109 retains that staff view and broadens its application to all written loan commitments that are accounted for at fair value through earnings. SAB 109 is effective on a prospective basis to derivative loan commitments issued or modified in fiscal years quarters beginning after December 15, 2007. We expect to adopt SAB 109 effective January 1, 2008, and are currently evaluating the effects of SAB 109 on our consolidated financial condition and results of operations.

3. Business Combination

On April 3, 2006, we completed our merger with Jefferson-Pilot by acquiring 100% of the outstanding shares of Jefferson-Pilot in a transaction accounted for under the purchase method of accounting prescribed by SFAS No. 141, “Business Combinations” (“SFAS 141”). Jefferson-Pilot’s results of operations are included in our results of operations beginning April 3, 2006. As a result of the merger, our product portfolio was expanded, and we now offer fixed and variable universal life, fixed annuities, including indexed annuities, variable annuities, mutual funds and institutional accounts, 401(k) and 403(b) offerings, and group life, disability and dental insurance products. We also own and operate television and radio stations in selected markets in the Southeastern and Western United States and produce and distribute sports programming.

SFAS 141 requires that the total purchase price be allocated to the assets acquired and liabilities assumed based on their fair values at the merger date.

The aggregate consideration paid for the merger was as follows:

(in millions, except share data)	Share Amounts
LNC common shares issued		112,301,906
Purchase price per share of LNC common share (1)	$	48.98
Fair value of common shares issued			$	5,501
Cash paid to Jefferson-Pilot shareholders				1,800
Fair value of Jefferson-Pilot stock options (2)				151
Transaction costs				66
Total purchase price			$	7,518

⁽¹⁾ The value of the shares of LNC common stock exchanged with Jefferson-Pilot shareholders was based upon the average of the closing prices of LNC common stock for the five day trading period ranging from two days before, to two days after, October 10, 2005, the date the merger was announced.

⁽²⁾ Includes certain stock options that vested immediately upon the consummation of the merger. Any future income tax deduction related to these vested stock options will be recognized on the option exercise date as an adjustment to the purchase price and recorded to goodwill.

9

The fair value of Jefferson-Pilot’s specifically identifiable net assets acquired in the merger was $4.2 billion. Goodwill of $3.3 billion resulted from the excess of purchase price over the fair value of Jefferson-Pilot’s net assets. The amount of goodwill that is expected to be deductible for tax purposes is approximately $24 million. We paid a premium over the fair value of Jefferson-Pilot’s net assets for a number of potential strategic and financial benefits that are expected to be realized as a result of the merger including, but not limited to, the following:

• Greater size and scale with improved earnings diversification and strong financial flexibility;

• Broader, more balanced product portfolio;

• Larger distribution organization; and

• Value creation opportunities through expense savings and revenue enhancements across business units.

The following table summarizes the fair values of the net assets acquired as of the acquisition date:

(in millions)	Fair Value
Investments	$	27,910
Due from reinsurers		1,296
Value of business acquired		2,486
Goodwill		3,324
Other assets		1,693
Assets held in separate accounts		2,574
Insurance and investment contract liabilities		(26,641	)
Long-term debt		(905	)
Income tax liabilities		(782	)
Accounts payable, accruals and other liabilities		(863	)
Liabilities related to separate accounts		(2,574	)
Total purchase price	$	7,518

The goodwill resulting from the merger was allocated to the following segments:

(in millions)
Individual Markets:
Life Insurance	$	1,346
Annuities		1,002
Total Individual Markets		2,348
Employer Markets: Group Protection		274
Lincoln Financial Media		702
Total goodwill	$	3,324

10

The following table summarizes the fair value of identifiable intangible assets acquired in the merger and reported in other assets.

(in millions)			Weighted Average Amortization Period
Lincoln Financial Media:
FCC licenses	$	638	N/A
Sports production rights		11	5 years
Network affiliation agreements		10	21 years
Other		11	16 years
Total Lincoln Financial Media		670
Individual Markets - Life Insurance:
Sales force		100	25 years
Total indentifiable intangibles	$	770
Identifiable intangibles not subject to amortization	$	638	N/A
Identifiable intangibles subject to amortization		132	22 years
Total identifiable intangibles	$	770

4. Federal Income Taxes

The effective tax rate was 28% and 21% for the three months ended September 30, 2007 and 2006, respectively. The effective tax rate for the nine months ended September 30, 2007 and 2006 was 29% and 27%, respectively. Differences in the effective rates and the U.S. statutory rate of 35% are the result of certain tax preferred investment income including separate account dividends-received deduction (“DRD”) and foreign tax credits, and other tax preference items.

Federal income tax expense for the third quarter and first nine months of 2007 included a reduction of $13 million related to favorable adjustments from the 2006 tax return, filed in the third quarter of 2007, relating to the separate account DRD, foreign tax credits and other tax preference items. Federal income tax expense for the third quarter and first nine months of 2006 included a reduction of $39 million related to favorable adjustments from the 2005 tax return, filed in the third quarter of 2006, relating primarily to the separate account DRD and, to a lesser extent, foreign tax credits and other tax preference items, and revised estimates of these items for 2006.

We are required to establish a valuation allowance for any gross deferred tax assets that are unlikely to reduce taxes payable in future years’ tax returns. At September 30, 2007, we believe that it is more likely than not that all gross deferred tax assets will reduce taxes payable in future years.

As discussed in Note 2, we adopted FIN 48 on January 1, 2007 and had unrecognized tax benefits of $349 million of which $143 million, if recognized, would impact the effective tax rate. Also, as of the adoption date, we had accrued interest expense related to the unrecognized tax benefits of $51 million. We recognize interest and penalties, if any, accrued related to unrecognized tax benefits as a component of tax expense.

In the normal course of business we are subject to examination by taxing authorities throughout the United States and the United Kingdom. At any given time, we may be under examination by state, local or non-U.S. income tax authorities. It is reasonably possible that a reduction in the unrecognized tax benefits may occur; however, quantification of an estimated range cannot be made at this time.

5. Supplemental Financial Data

During the third quarter of each year, we conduct our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA, DSI and deferred front end loads (“DFEL”) as well as our reserves for our guaranteed benefit features. The cumulative balances of these items, included within our Consolidated Balance Sheets, are adjusted with an offsetting benefit or charge to income to reflect such changes. The various assumptions that are reviewed include investment margins,

mortality and retention. This process is described as a “prospective unlocking”. In addition, as part of our annual comprehensive review, we make corrections and modifications to our amortization models.

11

In addition, on a quarterly basis, we review actual and estimates of future gross profits underlying our models and record a positive or negative retrospective adjustment to the amortization of DAC, VOBA, DSI and DFEL, as well as the reserves for our guaranteed benefit features. If our models fall outside a reasonable range, revisions to best estimate assumptions used to estimate future gross profits are necessary and a “retrospective unlocking” is recorded, which revises future gross profits to reflect our best estimate of assumptions.

Our unlocking process is described more fully in “Part II – Item 7 – Management’s Discussion and Analysis of Financial Condition, Results of Operations – Critical Accounting Policies” of our 2006 Form 10-K.

A rollforward of DAC is as follows:

	Nine Months Ended September 30,
(in millions)	2007			2006
Balance at beginning-of-year	$	5,116		$	4,164
Cumulative effect of adoption of SOP 05-1		(31	)		—
Deferral		1,469			986
Amortization net of interest:
Unlocking		23			35
Other amortization		(596	)		(476	)
Adjustment related to realized gains on securities available-for-sale and derivatives		(13	)		(35	)
Adjustment related to unrealized losses on securities available-for-sale and derivatives		185			106
Foreign currency translation adjustment		23			43
Balance at end-of-period	$	6,176		$	4,823

For the nine months ended September 30, 2007, the unlocking total includes $34 million in prospective unlocking from updates to assumptions for experience, $(56) million in model changes and $45 million in retrospective unlocking. For the nine months ended September 30, 2006, the unlocking total includes $8 million in prospective unlocking from updates to assumption for experience, $(6) million in model changes and $33 million in retrospective unlocking.

12

A rollforward of VOBA is as follows:

	Nine Months Ended September 30,
(in millions)	2007			2006
Balance at beginning-of-year	$	3,304		$	999
Cumulative effect of adoption of SOP 05-1		(35	)		—
Business acquired		14			2,478
Deferral of commissions		35			74
Amortization:
Unlocking		23			(7	)
Other amortization		(347	)		(257	)
Accretion of interest		108			92
Adjustment related to realized gains on securities available-for-sale and derivatives		(7	)		(4	)
Adjustment related to unrealized (gains) losses on securities available-for-sale and derivatives		53			(49	)
Foreign currency translation adjustment		13			23
Balance at end-of-period	$	3,161		$	3,349

For the nine months ended September 30, 2007, the unlocking total includes $15 million in prospective unlocking from updates to assumptions for experience, $(7) million in model changes and $15 million in retrospective unlocking. For the nine months ended September 30, 2006, the unlocking total includes $(5) million in prospective unlocking from updates to assumption for experience and $(2) million in retrospective unlocking.

Realized gains and losses on investments and derivative instruments on the Consolidated Statements of Income for the nine months ended September 30, 2007 and 2006 are net of amounts amortized against DAC and VOBA of $20 million and $39 million, respectively. In addition, realized gains and losses for the nine months ended September 30, 2007 and 2006 are net of adjustments made to policyholder reserves of $(16) million and $(1) million, respectively. We have either a contractual obligation or a consistent historical practice of making allocations of investment gains or losses to certain policyholders and to certain reinsurance arrangements.

A rollforward of DSI, which is included in other assets on the Consolidated Balance Sheets, is as follows:

	Nine Months Ended September 30,
(in millions)	2007			2006
Balance at beginning-of-year	$	194		$	129
Cumulative effect of adoption of SOP 05-1		(3	)		—
Deferral		81			58
Amortization net of interest:
Unlocking		3			3
Other amortization		(26	)		(17	)
Balance at end-of-period	$	249		$	173

For the nine months ended September 30, 2007, the unlocking total includes $2 million in prospective unlocking from updates to assumptions for experience, $(1) million model changes and $2 million in retrospective unlocking. For the nine months ended September 30, 2006, the unlocking total includes $1 million in prospective unlocking from updates to assumption for experience and $2 million in retrospective unlocking.

13

Details underlying underwriting, acquisition, insurance and other expenses on the Consolidated Statements of Income are as follows:

	Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	2007			2006			2007			2006
Commissions	$	542		$	437		$	1,592		$	1,100
General and administrative expenses		441			423			1,306			1,122
DAC and VOBA deferrals and interest, net of amortization		(249	)		(198	)		(715	)		(447	)
Other intangibles amortization		3			3			10			12
Taxes, licenses and fees		53			50			172			131
Merger-related expenses		29			13			73			30
Total	$	819		$	728		$	2,438		$	1,948

As discussed in Note 3, the excess of the purchase price for the Jefferson-Pilot merger over the fair value of net assets acquired totaled $3.3 billion.

The following summarizes the changes in the carrying amount of goodwill by reportable segment for the nine months ended September 30, 2007:

(in millions)	Balance at December 31, 2006		Purchase Accounting and Other Adjustments			Balance at September 30, 2007
Individual Markets:
Life Insurance	$	2,181	$	20		$	2,201
Annuities		1,032		13			1,045
Employer Markets:
Retirement Products		20		—			20
Group Protection		281		(7	)		274
Investment Management		262		1			263
Lincoln Financial Media		707		(5	)		702
Lincoln UK		17		—			17
Total	$	4,500	$	22		$	4,522

Details of investment contract and policyholder funds on the Consolidated Balance Sheets are as follows:

(in millions)	September 30, 2007		December 31, 2006
Account values and other policyholder funds	$	58,430	$	57,904
Deferred front end loads		1,128		977
Premium deposit funds		146		162
Undistributed earnings on participating business		93		102
Total	$	59,797	$	59,145

The following summarizes debt and financing activity during the nine months ended September 30, 2007:

• On January 11, 2007, we redeemed all of the outstanding 8.14% Junior Subordinated Deferrable Interest Debentures, Series A due 2046, which were held by Jefferson-Pilot Capital Trust A. The redemption price for the Capital Securities, Series A was $1,040.70 per security, for a total principal amount of $206 million, plus $16 million for accrued interest through the redemption date.

• On March 1, 2007, we redeemed all of the outstanding 8.285% Junior Subordinated Deferrable Interest Debentures, Series B due 2046, which were held by Jefferson-Pilot Capital Trust B. The redemption price for the Capital Securities, Series B was $1,041.43 per security, for a total principal amount of $103 million, plus $8 million for accrued interest through the redemption date.

14

• In March 2007, LNC issued $500 million of 6.05% Capital Securities (callable in year 10 at par) due April 20, 2067 and $250 million 3-year floating rate senior notes at LIBOR plus 8 basis points due April 20, 2010.

• On June 15, 2007, LNC repaid $244 million ($6 million was owed to a non-regulated subsidiary and eliminated in consolidation) of 5.25% senior notes that matured.

• On August 17, 2007, we repaid $100 million of floating rate extendible notes whose maturity had not been extended beyond the August 17, 2007 interim maturity date.

• On August 22, 2007, we issued $300 million aggregate principal amount of our 5.65% Senior Notes due August 27, 2012 pursuant to the Prospectus, dated March 14, 2006.

• Long-term debt decreased by $5 million for the accretion of a discount.

• Our commercial paper increased by $226 million.

6. Insurance Benefit Reserves

We issue variable contracts through our separate accounts for which investment income and investment gains and losses accrue directly to, and investment risk is borne by, the contractholder (traditional variable annuities). We also issue variable annuity and life contracts through separate accounts that include various types of guaranteed minimum death benefit (“GMDB”), guaranteed minimum withdrawal benefit and guaranteed income benefit features. The GMDB features include those where we contractually guarantee to the contractholder either (a) return of no less than total deposits made to the contract less any partial withdrawals, (b) total deposits made to the contract less any partial withdrawals plus a minimum return, or (c) the highest contract value on any contract anniversary date through age 80 minus any payments or withdrawals following the contract anniversary.

The following table provides information on the GMDB features outstanding at September 30, 2007 and December 31, 2006. (Note that our variable contracts with guarantees may offer more than one type of guarantee in each contract; therefore, the amounts listed are not mutually exclusive). The net amount at risk is defined as the current guaranteed minimum death benefit in excess of the current account balance at the balance sheet date.

	In Event of Death
(dollars in billions)	September 30, 2007			December 31, 2006
Return of Net Deposit
Account value	$	44.6		$	38.3
Net amount at risk		—			0.1
Average attained age of contractholders		55			54
Return of Net Deposits Plus a Minimum Return
Account value	$	0.4		$	0.4
Net amount at risk		—			—
Average attained age of contractholders		67			67
Guaranteed minimum return		5	%		5	%
Highest Specified Anniversary Account Value Minus Withdrawals Post Anniversary
Account value	$	25.8		$	22.5
Net amount at risk		0.1			0.2
Average attained age of contractholders		64			64

The determination of the GMDB liabilities is based on models that involve a range of scenarios and assumptions, including those regarding expected market rates of return and volatility, contract surrender rates and mortality experience.

15

The following summarizes the liabilities for GMDB, which is recorded in insurance policy and claim reserves on our Consolidated Balance Sheets:

	Nine Months Ended September 30,
(in millions)	2007			2006
Balance at beginning-of-year	$	23		$	15
Cumulative effect of adoption of SOP 05-1		(4	)		—
Changes in reserves		17			11
Benefits paid		(4	)		(5	)
Balance at end-of-period	$	32		$	21

The changes to the benefit reserves amounts above are reflected in benefits in the Consolidated Statements of Income.

Also included in benefits are the results of the hedging program, which included losses of $2 million and $3 million for GMDB for the three and nine months ended September 30, 2007, respectively, and losses of $1 million and $3 million for the three and nine months ended September 30, 2006, respectively.

Separate account balances attributable to variable annuity contracts with guarantees are as follows:

(in billions)	September 30, 2007			December 31, 2006
Asset Type
Domestic equity	$	45.7		$	39.3
International equity		7.7			5.9
Bonds		7.7			6.4
Total		61.1			51.6
Money market		6.6			5.6
Total	$	67.7		$	57.2
Percent of total variable annuity separate account values		88	%		87	%

Credit-Linked Notes

As of September 30, 2007 and December 31, 2006, investment contract and policyholder funds on our Consolidated Balance Sheets included $1.2 billion and $700 million outstanding in funding agreements issued by the Lincoln National Life Insurance Company (“LNL”). We invested proceeds of $850 million received for issuing three funding agreements in 2006 and 2007 into three separate credit-linked notes originated by third-party companies. We earn a spread between the coupon received on the credit-linked notes and the interest credited on the funding agreements. Our credit-linked notes were created using a trust that combined a high quality asset with a credit default swap to produce multi-class structured securities. Consistent with other debt market instruments, we are exposed to credit losses within the structure of the credit-linked notes, which could result in principal losses to our investments. However, we have attempted to protect our investments from credit losses through the multi-tiered class structure of the credit-linked note, which requires the subordinated classes of the investment pool to absorb all of the initial credit losses. Our affiliate, Delaware Investments, manages the investments in the underlying portfolio. We will not incur credit losses unless the subordinated classes are retired and unless additional credit losses are incurred in the underlying credit-linked note structure. Similar to other debt market instruments, our maximum principal loss is limited to our original investment of $850 million as of September 30, 2007.

The statutory surplus of our insurance subsidiaries is impacted by changes in the market value of these investments. The market values of these investments are sensitive to credit spreads. Sustained declines in the market value of these investments, such as widening credit spreads, would reduce the surplus and may negatively impact the dividend capacity of our insurance subsidiaries.

16

The table below summarizes information regarding our investments in these securities:

	Amount and Date of Issuance
(dollars in millions)	$400 million December 2006		$200 million April 2007		$250 million April 2007
Amount of subordination (1)	$	2,184	$	410	$	1,167
Total amount of pool		40,000		20,000		25,000
Maturity		12/20/16		3/20/17		6/20/17
Current rating of tranche (1)		AA		Aa2		AA
Current rating of underlying collateral pool (1) (2)		Aaa-Ba2		Aaa-Ba1		Aaa-Ba1
Number of entities (1)		125		100		102
Number of countries (1)		20		21		14
Number of industries (1)		36		27		30

⁽¹⁾ As of October 25, 2007

⁽²⁾ Represents the range of ratings assigned to individual investments. For each respective security, the percentage of investments at investment grade is 97%, 99% and 99%.

We are not aware of any significant realized credit losses in the above investments as of September 30, 2007. We have determined that we are not the primary beneficiary, as we do not hold the majority of the risk of loss.

7. Employee Benefit Plans

Pension and Other Postretirement Benefit Plans

As a result of our merger with Jefferson-Pilot, we maintain funded defined benefit pension plans for the former U.S. employees and agents of Jefferson-Pilot. The components of net defined benefit pension plan and postretirement benefit plan expense are as follows:

	Pension Benefits						Other Postretirement Benefits
	Three Months Ended September 30,						Three Months Ended September 30,
(in millions)	2007			2006			2007			2006
U.S. Plans
Service cost	$	9		$	9		$	—		$	1
Interest cost		14			15			2			2
Expected return on plan assets		(19	)		(19	)		(1	)		—
Amortization of prior service cost		1			—			—			—
Recognized net actuarial losses		—			1			—			—
Net periodic benefit expense	$	5		$	6		$	1		$	3
Non-U.S. Plans
Interest cost	$	5		$	4
Expected return on plan assets		(5	)		(4	)
Recognized net actuarial losses		1			1
Net periodic benefit expense	$	1		$	1

17

	Pension Benefits						Other Postretirement Benefits
	Nine Months Ended September 30,						Nine Months Ended September 30,
(in millions)	2007			2006			2007			2006
U.S. Plans
Service cost	$	25		$	23		$	2		$	2
Interest cost		44			38			6			6
Expected return on plan assets		(59	)		(48	)		(2	)		(1	)
Recognized net actuarial (gains) losses		—			2			(1	)		—
Net periodic benefit expense	$	10		$	15		$	5		$	7
Non-U.S. Plans
Service cost	$	1		$	1
Interest cost		14			12
Expected return on plan assets		(15	)		(13	)
Recognized net actuarial losses		3			3
Net periodic benefit expense	$	3		$	3

On May 1, 2007, we announced plans to change the retirement benefits provided to employees, which include replacing our traditional pension retirement benefits with a new defined contribution plan beginning January 1, 2008. This prospective change in benefits will not impact any of the pension retirement benefits that have already accrued to employees. On January 1, 2008, retirement benefits for employees will begin accruing through the new defined contribution plan. This change is not expected to be material to our future earnings, but resulted in a one-time curtailment gain of $9 million ($6 million after-tax) in the second quarter of 2007, which was reported within Other Operations.

See Note 8 to the consolidated financial statements in our 2006 Form 10-K for a detailed discussion of our other benefit plans.

8. Stock-Based Incentive Compensation Plans

See Note 9 to the consolidated financial statements in our 2006 Form 10-K for a detailed discussion of stock and incentive compensation.

We have various incentive plans for our employees, agents and directors and our subsidiaries that provide for the issuance of stock options, stock incentive awards, stock appreciation rights, restricted stock awards, restricted stock units (“performance shares”), and deferred stock units. Delaware Investments U.S., Inc. (“DIUS”) has a separate stock option incentive plan.

In the first quarter of 2007, a performance period from 2007-2009 was approved for our executive officers by the Compensation Committee. Executive officers participating in this performance period received one-half of their award in 10-year LNC or DIUS stock options, with the remainder of the award in a combination of either: 100% performance shares or 75% performance shares and 25% cash. LNC stock options granted for this performance period vest ratably over the three-year period, based solely on a service condition. DIUS stock options granted for this performance period vest ratably over a four-year period, based solely on a service condition and were granted only to employees of DIUS. Depending on the performance, the actual amount of performance shares could range from zero to 200% of the granted amount. Under the 2007-2009 plan, a total of 725,721 LNC stock options were granted; 12,237 DIUS stock options were granted; and 126,879 LNC performance shares were granted during the three months ended March 31, 2007. Additionally, 217,771 LNC stock options were granted during the three months ended September 30, 2007.

18

In addition to the stock-based grants noted above, various other LNC stock-based awards were granted in the three and nine months ended September 30, 2007, which are summarized in the table below:

	Three Months Ended September 30, 2007	Nine Months Ended September 30, 2007
Awards
10-year LNC stock options	25,129	446,456
Non-employee director stock options	—	30,070
Non-employee agent stock options	—	158,526
Restricted stock	170,809	404,054
Stock appreciation rights	—	187,750

9. Restrictions, Commitments and Contingencies

See “Restrictions, Commitments and Contingencies” in Note 10 to the consolidated financial statements in our 2006 Form 10-K for a discussion of restrictions, commitments and contingencies, which information is incorporated herein by reference.

Regulatory and Litigation Matters

Federal and state regulators continue to focus on issues relating to variable insurance products, including suitability and replacements and sales to seniors. Like others in the industry, we have received inquiries including requests for information regarding sales to senior from the Financial Industry Regulation Authority. We are in the process of responding to these inquiries. We continue to cooperate fully with such authority.

In the ordinary course of its business, LNC and its subsidiaries are involved in various pending or threatened legal proceedings, including purported class actions, arising from the conduct of business. In some instances, these proceedings include claims for unspecified or substantial punitive damages and similar types of relief in addition to amounts for alleged contractual liability or requests for equitable relief. After consultation with legal counsel and a review of available facts, it is management’s opinion that these proceedings, after consideration of any reserves and rights to indemnification, ultimately will be resolved without materially affecting the consolidated financial position of LNC. However, given the large and indeterminate amounts sought in certain of these proceedings and the inherent difficulty in predicting the outcome of such legal proceedings, including the proceeding described below, it is possible that an adverse outcome in certain matters could be material to our operating results for any particular reporting period.

Transamerica Investment Management, LLC and Transamerica Investments Services, Inc. v. Delaware Management Holdings, Inc. (dba Delaware Investments), Delaware Investment Advisers and certain individuals, was filed in the San Francisco County Superior Court on April 28, 2005. The plaintiffs are seeking substantial compensatory and punitive damages. The complaint alleges breach of fiduciary duty, breach of duty of loyalty, breach of contract, breach of the implied covenant of good faith and fair dealing, unfair competition, interference with prospective economic advantage, conversion, unjust enrichment, and conspiracy. We and the individual defendants dispute the allegations and intend to defend these actions vigorously.

Statutory Information and Restrictions

Our insurance subsidiaries are subject to certain insurance department regulatory restrictions as to the transfer of funds and payment of dividends to the holding company. Generally, these restrictions pose no short-term liquidity concerns for the holding company. For example, under Indiana laws and regulations, our Indiana insurance subsidiaries, including one of our major insurance subsidiaries, LNL, may pay dividends to LNC only from unassigned surplus, without prior approval of the Indiana Insurance Commissioner (the “Commissioner”), or must receive prior approval of the Commissioner to pay a dividend if such dividend, along with all other dividends paid within the preceding twelve consecutive months, would exceed the statutory limitation. The current statutory limitation is the greater of (i) 10% of the insurer’s policyholders’ surplus, as shown on its last annual statement on file with the Commissioner or (ii) the insurer’s statutory net gain from operations for the previous twelve months, but in no event to exceed statutory unassigned surplus. Indiana law gives the Commissioner broad discretion to disapprove requests for dividends in excess of these limits. Our Jefferson-Pilot Life Insurance Company subsidiary, domiciled in North Carolina, and our Jefferson Pilot Financial Insurance Company subsidiary, domiciled in Nebraska, were merged with and into LNL, our Indiana domiciled subsidiary in April and July 2007, respectively. Our Jefferson Pilot LifeAmerica Insurance Company subsidiary was redomiciled from New Jersey to New York, and our New York domiciled company subsidiary, Lincoln Life & Annuity Company of New York, was subsequently merged with and into it in April 2007. The merged company retains the name Lincoln Life & Annuity Company of New York (“LLANY”). LLANY is a wholly owned subsidiary of LNL. LLANY is

19

subject to similar, but not identical, regulatory restrictions with regard to the transfer of funds and payment of dividends as our Indiana domiciled subsidiaries. Ownership of our other Indiana domiciled subsidiary, First Penn Pacific Life Insurance Company, was transferred by extraordinary dividend payment from LNL to LNC. As a result of that transfer, any transfer of funds and payment of dividends from our Indiana domiciled insurance companies are subject to the prior approval of the Indiana Insurance Commissioner for the remainder of 2007.

Reinsurance Contingencies

Our amounts recoverable from reinsurers represent receivables from and reserves ceded to reinsurers. We obtain reinsurance from a diverse group of reinsurers, and we monitor concentration as well as financial strength ratings of our principal reinsurers. Swiss Re Life & Health America, Inc. (“Swiss Re”) represents our largest reinsurance exposure. In the second quarter of 2007, we recognized a reserve increase on the personal accident business that was sold to Swiss Re through an indemnity reinsurance transaction in 2001, at which time we recognized a deferred gain that is being amortized into income at the rate that earnings are expected to emerge within a 15 year period. This adjustment resulted in a non-cash charge of $13 million, after-tax, to increase reserves, which was partially offset by a cumulative “catch-up” adjustment to the deferred gain amortization of $5 million, after-tax, for a total decrease to net income of $8 million. The impact of the accounting for reserve adjustments related to this reinsurance treaty is excluded from our definition of income from operations. Because Swiss Re is responsible for paying the underlying claims to the ceding companies corresponding to the reserve increase, we record an increase in the reinsurance recoverable in the period of the change. The amount of the additional increase to the deferred gain above the cumulative amortization “catch-up” adjustment will be amortized into income in future periods over the remaining period of expected run-off of the underlying business.

10. Segment Information

In the quarter ended June 30, 2006, we completed our merger with Jefferson-Pilot and realigned our reporting segments to reflect the current manner by which our chief operating decision makers view and manage the business. We provide products and services in five operating businesses: (1) Individual Markets, (2) Employer Markets, (3) Investment Management, (4) Lincoln UK and (5) Lincoln Financial Media, and report results through seven business segments.

We also have “Other Operations,” which includes the financial data for operations that are not directly related to the business segments, unallocated corporate items (such as investment income on investments related to the amount of statutory surplus in our insurance subsidiaries that is not allocated to our business units and other corporate investments, interest expense on short-term and long-term borrowings, and certain expenses, including restructuring and merger-related expenses), along with the ongoing amortization of deferred gain on the indemnity reinsurance portion of the transaction with Swiss Re. Other Operations also includes the eliminations of intercompany transactions and the inter-segment elimination of the investment advisory fees for asset management services the Investment Management segment provides to Individual Markets and Employer Markets.

Segment operating revenue and income (loss) from operations are internal measures used by our management and Board of Directors to evaluate and assess the results of our segments. Operating revenue is GAAP revenue excluding realized gains and losses on investments and derivative instruments, gains and losses on reinsurance embedded derivative/trading securities, gains and losses on sale of subsidiaries/businesses and the amortization of deferred gain arising from reserve development on business sold through reinsurance. Income (loss) from operations is GAAP net income excluding net realized investment gains and losses, losses on early retirement of debt, reserve development net of related amortization on business sold through reinsurance and cumulative effect of accounting changes. Our management and Board of Directors believe that operating revenue and income (loss) from operations explain the results of our ongoing businesses in a manner that allows for a better understanding of the underlying trends in our current businesses because net realized investment gains and losses, reserve development net of related amortization on business sold through reinsurance and cumulative effect of accounting changes are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments, and in many instances, decisions regarding these items do not necessarily relate to the operations of the individual segments. Operating revenue and income (loss) from operations do not replace revenues and net income as the GAAP measures of our consolidated results of operations.

20

The following tables show financial data by segment:

	Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	2007			2006			2007			2006
Revenue
Segment operating revenue
Individual Markets:
Annuities	$	666		$	597		$	1,947		$	1,524
Life Insurance		990			895			2,919			2,297
Total Individual Markets		1,656			1,492			4,866			3,821
Employer Markets:
Retirement Products		357			349			1,082			1,006
Group Protection		368			332			1,119			687
Total Employer Markets		725			681			2,201			1,693
Investment Management (1)		150			140			451			415
Lincoln UK		89			72			272			223
Lincoln Financial Media (2)		60			60			185			117
Other Operations		65			87			220			244
Consolidating adjustments		(28	)		(34	)		(97	)		(92	)
Net realized investment results (3)		(37	)		(11	)		(15	)		(17	)
Amortization of deferred gain on indemnity reinsurance related to reserve developments		1			—			9			1
Total revenue	$	2,681		$	2,487		$	8,092		$	6,405
Net Income
Segment operating income
Individual Markets:
Annuities	$	107		$	129		$	358		$	285
Life Insurance		174			123			517			339
Total Individual Markets		281			252			875			624
Employer Markets:
Retirement Products		52			65			177			195
Group Protection		33			29			85			66
Total Employer Markets		85			94			262			261
Investment Management (5)		22			13			49			41
Lincoln UK		10			8			33			29
Lincoln Financial Media		14			15			40			27
Other Operations		(59	)		(11	)		(141	)		(38	)
Net realized investment results (4)		(23	)		(7	)		(9	)		(11	)
Reserve development, net of related amortization on business sold through indemnity reinsurance		—			—			(7	)		1
Net income	$	330		$	364		$	1,102		$	934

⁽¹⁾ Revenues for the Investment Management segment include inter-segment revenues for asset management services provided to our other segments. These inter-segment revenues totaled $20 million and $24 million for the three months ended September 30, 2007 and 2006, respectively, and $67 million and $72 million for the nine months ended September 30, 2007 and 2006, respectively.

21

⁽²⁾ Lincoln Financial Media revenues are net of $8 million of commissions paid to agencies for the three months ended September 30, 2007 and 2006, and $25 million and $17 million for the nine months ended September 30, 2007 and 2006, respectively.

⁽³⁾ Includes realized losses on investments of $26 million and $1 million for the three months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $10 million and $5 million for the three months ended September 30, 2007 and 2006, respectively; and losses on reinsurance embedded derivative/trading securities of $1 million and $5 million for the three months ended September 30, 2007 and 2006, respectively. Includes realized losses on investments of $11 million and $19 million for the nine months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $7 million and $1 million for the nine months ended September 30, 2007 and 2006; and gains on reinsurance embedded derivative/trading securities of $3 million for the nine months ended September 30, 2007 and 2006.

⁽⁴⁾ Includes realized losses on investments of $16 million and $1 million for the three months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $7 million and $3 million for the three months ended September 30, 2007 and 2006, respectively; and losses on reinsurance embedded derivative/trading securities of $3 million for the three months ended September 30, 2006. Includes realized losses on investments of $7 million and $11 million for the nine months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $4 million and $1 million for the nine months ended September 30, 2007 and 2006, respectively; and gains on reinsurance embedded derivative/trading securities of $2 million for the nine months ended September 30, 2007 and 2006.

⁽⁵⁾ On October 31, 2007, we reached an agreement with an unaffiliated investment management company involving certain members of our fixed income team and related institutional taxable fixed income business. We expect this transaction to decrease income from operations by approximately $3 million, after-tax, per quarter, in 2008.

11. Earnings Per Share

The income used in the calculation of our diluted earnings per share is our income before cumulative effect of accounting change and net income, reduced by minority interest adjustments related to outstanding stock options under the DIUS stock option incentive plan of $1 million for the nine months ended September 30, 2007 and less than $1 million for all other periods presented.

A reconciliation of the denominator in the calculations of basic and diluted net income and income before cumulative effect of accounting change per share is as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2007		2006		2007		2006
Denominator: [number of shares]
Weighted-average shares, as used in basic calculation	269,395,799		278,472,606		271,597,197		244,436,546
Shares to cover conversion of preferred stock	196,509		229,398		198,811		236,090
Shares to cover non-vested stock	361,084		1,215,886		621,802		1,296,788
Average stock options outstanding during the period	12,182,185		17,027,119		13,270,967		14,198,174
Assumed acquisition of shares with assumed proceeds and benefits from exercising stock options (at average market price for the year)	(10,811,052	)	(14,296,624	)	(11,352,163	)	(12,150,774	)
Shares repurchaseable from measured but unrecognized stock option expense	(168,157	)	(1,532,286	)	(227,169	)	(1,303,201	)
Average deferred compensation shares	1,331,319		1,301,204		1,328,341		1,281,868
Weighted-average shares, as used in diluted calculation	272,487,687		282,417,303		275,437,786		247,995,491

In the event the average market price of LNC common stock exceeds the issue price of stock options, such options would be dilutive to our earnings per share and will be shown in the table above. Participants in our deferred compensation plans that select LNC stock for measuring the investment return attributable to their deferral amounts will be paid out in LNC stock. The obligation to satisfy these deferred compensation plan liabilities is dilutive and is shown in the table above.

22

12. Restructuring Charges

2006 Restructuring Plan

Upon completion of the merger with Jefferson-Pilot, we implemented a restructuring plan relating to the integration of our legacy operations with those of Jefferson-Pilot. The realignment will enhance productivity, efficiency and scalability while positioning us for future growth.

The following is the detail of the reserve for restructuring charges:

(in millions)	Total
Restructuring reserve at December 31, 2006	$	8
Amounts incurred in the first nine months of 2007
Employee severance and termination benefits		6
Other		11
Total 2007 restructuring charges		17
Amounts expended in the first nine months of 2007		(22	)
Restructuring reserve at September 30, 2007	$	3
Additional amounts expended in the first nine months of 2007 that do not qualify as restructuring charges	$	56
Total expected costs		205 - 215
Expected completion date		4th Quarter 2009

The total expected costs include both restructuring charges and additional expenses that do not qualify as restructuring charges that are associated with the integration activities. In addition, involuntary employee termination benefits were recorded in goodwill as part of the purchase price allocation (see Note 3). Merger integration costs relating to employee severance and termination benefits of $13 million were included in other liabilities in the purchase price allocation in 2006. The remaining liability balance at December 31, 2006 was $3 million. In the first quarter of 2007, an additional $8 million was recorded to goodwill and other liabilities as part of the final adjustment to the purchase price allocation related to employee severance and termination benefits. Through September 30, 2007 approximately $14 million of these costs were incurred and the remaining liability balance at September 30, 2007 was $7 million.

Restructuring charges for this plan in the first nine months of 2007 were included in underwriting, acquisition, insurance and other expenses within Other Operations on the Consolidated Statements of Income.

13. Subsequent Event

On October 9, 2007, we issued $375 million aggregate principal amount of our 6.30% Senior Notes due October 9, 2037. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Introduction – Recent Developments” for more details.

23

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

The following is a discussion of the financial condition of Lincoln National Corporation and its consolidated subsidiaries (“LNC” or the “Company” which also may be referred to as “we” or “us”) as of September 30, 2007, compared with December 31, 2006, and the results of operations of LNC for the three and nine months ended September 30, 2007 and 2006. On April 3, 2006, LNC completed its merger with Jefferson-Pilot Corporation (“Jefferson-Pilot”). Beginning on April 3, 2006, the results of operations and financial condition of Jefferson-Pilot, after being adjusted for the effects of purchase accounting, were consolidated with LNC’s. Accordingly, the financial information presented herein for the nine months ended September 30, 2006, reflects the accounts of Jefferson-Pilot for only the six months ended September 30, 2006. The balance sheet information presented below is as of September 30, 2007 and December 31, 2006. The statement of operations information is for the three and nine months ended September 30, 2007 and 2006.

For more information regarding the completion of the merger, including the calculation and allocation of the purchase price, see, “Part I – Item 1 – Financial Statements – Note 3 to the Consolidated Financial Statements” (the “consolidated financial statements”).

This discussion and analysis should be read in conjunction with our consolidated financial statements and notes thereto, and in conjunction with “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” (“MD&A”), “Item 1A – Risk Factors” and “Item 8 – Consolidated Financial Statements” of our latest annual report on Form 10-K for the year ended December 31, 2006 (“2006 Form 10-K”), as well as “Part II – Item 1A – Risk Factors.”

In this report, in addition to providing consolidated revenues and net income (loss), we also provide segment operating revenue and income (loss) from operations because we believe they are meaningful measures of revenues and the profit or loss generated by our operating segments. Operating revenue is GAAP revenue excluding realized gains and losses on investments and derivative instruments, gains and losses on reinsurance embedded derivative/trading securities, gains and losses on sale of subsidiaries/businesses and the amortization of deferred gains arising from reserve development on business sold through reinsurance. Income (loss) from operations is GAAP net income excluding net realized investment gains and losses, losses on early retirement of debt, reserve development net of related amortization on business sold through reinsurance and cumulative effect of accounting changes. Operating revenue and income (loss) from operations are the financial performance measures we use to evaluate and assess the results of our segments. Accordingly, we report operating revenue and income (loss) from operations by segment in Note 10 to our unaudited consolidated financial statements. Our management and Board of Directors believe that operating revenue and income (loss) from operations explain the results of our ongoing businesses in a manner that allows for a better understanding of the underlying trends in our current businesses because net realized investment gains and losses, reserve development net of related amortization on business sold through reinsurance and cumulative effect of accounting changes are unpredictable and not necessarily indicative of current operating fundamentals or future performance of the business segments, and in many instances, decisions regarding these items do not necessarily relate to the operations of the individual segments. Operating revenue and income (loss) from operations do not replace revenues and net income as the GAAP measures of our consolidated results of operations.

Certain reclassifications have been made to prior periods’ financial information to conform to the 2007 presentation.

Forward-Looking Statements—Cautionary Language

Certain statements made in this report and in other written or oral statements made by Lincoln or on Lincoln’s behalf are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). A forward-looking statement is a statement that is not a historical fact and, without limitation, includes any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words like: “believe”, “anticipate”, “expect”, “estimate”, “project”, “will”, “shall” and other words or phrases with similar meaning in connection with a discussion of future operating or financial performance. In particular, these include statements relating to future actions, trends in our business, prospective services or products, future performance or financial results and the outcome of contingencies, such as legal proceedings. Lincoln claims the protection afforded by the safe harbor for forward-looking statements provided by the PSLRA.

Forward-looking statements involve risks and uncertainties that may cause actual results to differ materially from the results contained in the forward-looking statements. Risks and uncertainties that may cause actual results to vary materially, some of which are described within the forward-looking statements include, among others:

• Problems arising with the ability to successfully integrate Jefferson-Pilot’s businesses, which may affect our ability to operate as effectively and efficiently as expected or to achieve the expected synergies from the merger or to achieve such synergies within our expected timeframe;

24

• Legislative, regulatory or tax changes, both domestic and foreign, that affect the cost of, or demand for, Lincoln’s products, the required amount of reserves and/or surplus, or otherwise affect our ability to conduct business, including changes to statutory reserves and/or risk-based capital requirements related to secondary guarantees under universal life and variable annuity products such as Actuarial Guideline VACARVM; restrictions on revenue sharing and 12b-1 payments; and the potential for U.S. Federal tax reform;

• The initiation of legal or regulatory proceedings against Lincoln or its subsidiaries and the outcome of any legal or regulatory proceedings, such as: (a) adverse actions related to present or past business practices common in businesses in which Lincoln and its subsidiaries compete; (b) adverse decisions in significant actions including, but not limited to, actions brought by federal and state authorities, and extra-contractual and class action damage cases; (c) new decisions that result in changes in law; and (d) unexpected trial court rulings;

• Changes in interest rates causing a reduction of investment income, the margins of Lincoln’s fixed annuity and life insurance businesses and demand for Lincoln’s products;

• A decline in the equity markets causing a reduction in the sales of Lincoln’s products, a reduction of asset-based fees that Lincoln charges on various investment and insurance products, an acceleration of amortization of deferred acquisition costs, value of business acquired, deferred sales inducements and deferred front-end loads and an increase in liabilities related to guaranteed benefit features of Lincoln’s variable annuity products;

• Ineffectiveness of Lincoln’s various hedging strategies used to offset the impact of changes in the value of liabilities due to changes in the level and volatility of the equity markets and interest rates;

• A deviation in actual experience regarding future persistency, mortality, morbidity, interest rates or equity market returns from Lincoln’s assumptions used in pricing its products, in establishing related insurance reserves, and in the amortization of intangibles that may result in an increase in reserves and a decrease in net income, including as a result of investor-owned life insurance business;

• Changes in accounting principles generally accepted in the United States that may result in unanticipated changes to Lincoln’s net income, including the impact of Statements of Financial Accounting Standards 157 and 159;

• Lowering of one or more of Lincoln’s debt ratings issued by nationally recognized statistical rating organizations, and the adverse impact such action may have on Lincoln’s ability to raise capital and on its liquidity and financial condition;

• Lowering of one or more of the insurer financial strength ratings of Lincoln’s insurance subsidiaries and the adverse impact such action may have on the premium writings, policy retention, and profitability of its insurance subsidiaries;

• Significant credit, accounting, fraud or corporate governance issues that may adversely affect the value of certain investments in the portfolios of Lincoln’s companies requiring that Lincoln realize losses on such investments;

• The impact of acquisitions and divestitures, restructurings, product withdrawals and other unusual items, including Lincoln’s ability to integrate acquisitions and to obtain the anticipated results and synergies from acquisitions;

• The adequacy and collectibility of reinsurance that Lincoln has purchased;

• Acts of terrorism, war, or other man-made and natural catastrophes that may adversely affect Lincoln’s businesses and the cost and availability of reinsurance;

• Competitive conditions, including pricing pressures, new product offerings and the emergence of new competitors, that may affect the level of premiums and fees that Lincoln can charge for its products;

• The unknown impact on Lincoln’s business resulting from changes in the demographics of Lincoln’s client base, as aging baby-boomers move from the asset-accumulation stage to the asset-distribution stage of life;

• Loss of key management, portfolio managers in the Investment Management segment, financial planners or wholesalers; and

25

• Changes in general economic or business conditions, both domestic and foreign, that may be less favorable than expected and may affect foreign exchange rates, premium levels, claims experience, the level of pension benefit costs and funding, and investment results.

The risks included here are not exhaustive. Lincoln’s annual report on Form 10-K, current reports on Form 8-K and other documents filed with the SEC include additional factors which could impact Lincoln’s business and financial performance. Moreover, Lincoln operates in a rapidly changing and competitive environment. New risk factors emerge from time to time and it is not possible for management to predict all such risk factors.

Further, it is not possible to assess the impact of all risk factors on Lincoln’s business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. In addition, Lincoln disclaims any obligation to update any forward-looking statements to reflect events or circumstances that occur after the date of this report.

INTRODUCTION

Executive Summary

We are a holding company that operates multiple insurance and investment management businesses as well as broadcasting and sports programming business through subsidiary companies. Through our business segments, we sell a wide range of wealth protection, accumulation and retirement income products and solutions. These products include institutional and/or retail fixed and indexed annuities, variable annuities, universal life insurance, variable universal life insurance, linked-benefit universal life, term life insurance, mutual funds and managed accounts.

We provide products and services in five operating businesses: (1) Individual Markets, (2) Employer Markets, (3) Investment Management, (4) Lincoln UK and (5) Lincoln Financial Media, and are reporting results through seven business segments. These operating businesses and their segments are described in “Part I – Item 1 – Business” of the 2006 Form 10-K.

Our strategic intent is to be “the Retirement Income Security Company”. Retirement income security represents all of the risks at various stages of the wealth management cycle, not just the risk of outliving income during retirement. We believe that the baby-boomer generation reaching retirement age will present an emerging opportunity for companies like ours that offer products allowing baby-boomers to better manage their wealth accumulation, retirement income and wealth transfer needs.

On April 2, 2007, we launched a broader, fixed life insurance and fixed/indexed annuity unified product suite available to our distribution force. On May 21, 2007, we launched a unified fund line-up in our variable life insurance products, and on June 4, 2007, we launched a unified fund line-up in our variable annuity products. On July 9, 2007, we launched our unified term life insurance products and on August 20, 2007, we launched the first of three unified variable life insurance products. On October 15, 2007, we launched our second unified variable life insurance product and we have plans in place to launch the final unified variable life insurance product in the fourth quarter of 2007 after receiving appropriate regulatory approvals.

During the remainder of 2007 and throughout 2008, we expect our major challenges to include:

• The continued, successful integration of the Jefferson-Pilot businesses and the success of our new unified product portfolio.

• A continuation of the low interest rate environment creates a challenge for our products that generate investment margin profits, such as fixed annuities and universal life insurance.

• The ability to generate tangible results from Retirement Income Security Ventures (“RISV”).

• The continued, successful expansion of our wholesale distribution businesses.

• The ability to improve financial results and sales growth in Employer Markets.

• The continuation of competitive pressures in the life insurance marketplace, increased regulatory scrutiny of the life and annuity industry, which may lead to higher product costs and negative perceptions about the industry.

• Continued focus by the government on tax reform, which may impact our products.

26

In the face of these challenges, there are three key themes that will continue to influence our actions and decisions:

• Taking market share. We are making sizeable investments in distribution throughout the organization, recognizing that sales growth is driven by our ability to maintain a strong presence in our key accounts and distribution channels. At September 30, 2007, we had 588 wholesalers in Lincoln Financial Distributors (“LFD”) compared to 529 at December 31, 2006.

• Jumpstarting our RISV. The focus of these insurance professionals is to rethink the products, delivery systems and customer servicing that will address the emerging needs of the baby boomers.

• Embedding financial and execution discipline in our operations. We are making significant investments in operating efficiencies while integrating and consolidating systems and processes across the organization. Investment decisions will be evaluated based on a comprehensive metrics-based approach.

Recent Developments

On October 31, 2007, we reached an agreement with an unaffiliated investment management company involving certain members of our fixed income team and related institutional taxable fixed income business. The purchase price is up to $48 million, which included a $25 million payment at closing with additional annual payments to be received over the next three years. The transaction did not impact the fixed income team that manages our fixed income mutual funds or general account assets. Investment Management was able to retain approximately 15% of the roughly $14 billion of assets involved in this transaction. We expect this transaction to decrease income from operations by approximately $3 million, after-tax, per quarter in 2008. Following the transaction, Investment Management will manage nearly $93 billion of fixed income assets with a team of 100 fixed income investment professionals.

On October 9, 2007, we issued $375 million aggregate principal amount of our 6.30% Senior Notes due October 9, 2037. We contributed the net proceeds of approximately $370 million from the offering to a new wholly-owned insurance subsidiary. This new subsidiary was created for the purpose of reinsuring the policy liabilities of our existing insurance affiliates, primarily related to statutory reserves on universal life products with secondary guarantees. These reserves are calculated under prevailing statutory reserving requirements as promulgated under Actuarial Guideline 38 (also known as “AXXX”). The transaction released approximately $300 million of capital previously supporting our universal life products with secondary guarantees. We intend to use the released capital for general corporate purposes, including for share repurchase and to support future business growth.

On September 7, 2007, we entered into a 36-month variable forward contract with Wachovia Bank, National Association with respect to approximately four million shares of our Bank of America (“BAC”) common stock and received approximately $145 million in proceeds. The contract included an equity collar derivative related to the changes in the fair value of the BAC common stock over the 36-month period. The proceeds we received were based upon the fair value of 4 million shares of BAC common stock at the inception of the contract net of the cost of the equity collar. The amount to be settled with Wachovia at the end of the contract period is approximately $196 million in either cash or BAC common stock. We are retaining the ordinary dividends in connection with the four million shares, which currently amount to $10 million annually. Approximately $74 million of the proceeds of this transaction were used to repurchase shares of our common stock during the third quarter of 2007. See “Item 3 – Quantitative and Qualitative Disclosures About Market Risk” for further discussion on the equity collar.

On August 22, 2007, we issued $300 million aggregate principal amount of our 5.65% Senior Notes due August 27, 2012.

On July 6, 2007, our Chairman of the Board of Directors and Chief Executive Officer, Jon A. Boscia, announced his plans to retire effective September 1, 2007. Dennis R. Glass, our President and Chief Operating Officer, was appointed Chief Executive Officer and J. Patrick Barrett, a long-time board member, was appointed as non-executive Chairman of the Board of Directors.

On June 7, 2007, we announced plans to explore strategic options for Lincoln Financial Media. We are continuing to evaluate a range of options including, but not limited to, divestiture strategies. We do not intend to provide updates to the strategic review process or disclose developments or potential outcomes until and unless a definitive course of action is reached. For additional details, see Note 1 of our consolidated financial statements.

27

Critical Accounting Policies

The MD&A included in our 2006 Form 10-K contains a detailed discussion of our critical accounting policies. The following information updates the critical accounting policies provided in the 2006 Form 10-K and accordingly should be read in conjunction with the critical accounting policies discussed in the 2006 Form 10-K.

Deferred Acquisition Costs, Value of Business Acquired, Deferred Sales Inducements and Deferred Front-End Loads

In September 2005, the Accounting Standards Executive Committee of the American Institute of Certified Public Accountants (“AICPA”) issued Statement of Position (“SOP”) 05-1, “Accounting by Insurance Enterprises for Deferred Acquisition Costs in Connection with Modifications or Exchanges of Insurance Contracts” (“SOP 05-1”). SOP 05-1 addresses the accounting for DAC on internal replacements other than those described in Statement of Financial Accounting Standards No. 97, “Accounting and Reporting by Insurance Enterprises for Certain Long-Duration Contracts and for Realized Gains and Losses from the Sale of Investments” (“SFAS 97”). An internal replacement is defined by SOP 05-1 as a modification in product benefits, features, rights or coverages that occurs by (a) exchanging the contract for a new contract, (b) amending, endorsing or attaching a rider to the contract, or (c) electing a feature or coverage within a contract. Contract modifications that result in a substantially unchanged contract are accounted for as a continuation of the replaced contract. Contract modifications that result in a substantially changed contract are accounted for as an extinguishment of the replaced contract, and any unamortized DAC, unearned revenue and deferred sales charges are written-off. SOP 05-1 was applied prospectively on January 1, 2007.

For a detailed discussion of the cumulative effect of adoption of SOP 05-1 recorded to our January 1, 2007 Consolidated Balance Sheets, see Note 2 of our consolidated financial statements. The adoption of this new guidance primarily impacted and continues to impact our Individual Markets-Annuities and Employer Markets-Group Protection businesses, and our related accounting policies regarding the assumptions for lapsation used in the amortization of DAC and VOBA. In addition, we estimate that the adoption of SOP 05-1 resulted in a $4 million and $14 million, pre-tax, increase to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007, which were attributable to changes in DAC and VOBA deferrals and amortization. The impact is expected to be approximately $19 million, pre-tax, for the full year 2007. In addition, due to the changes in our Guaranteed Minimum Death Benefit (“GMDB”) annuity reserves and DSI, we expect benefits to increase by approximately $2 million, pre-tax, for 2007. The impact on the amortization of DFEL is expected to be less than $1 million.

As equity markets do not move in a systematic manner, we use a “reversion to the mean” (“RTM”) process to compute our best estimate long-term gross growth rate assumption. Under our current RTM process, on each valuation date, future EGPs are projected using stochastic modeling of a large number of future equity market scenarios in conjunction with best estimates of lapse rates, interest rate spreads and mortality to develop a statistical distribution of the present value of future EGPs for each of the blocks of business. Because future equity market returns are unpredictable, the underlying premise of this process is that best estimate projections of future EGPs, as required by SFAS 97, need not be affected by random short-term and insignificant deviations from expectations in equity market returns. However, long-term or significant deviations from expected equity market returns require a change to best estimate projections of EGPs and prospective unlocking of DAC, VOBA, DSI and DFEL. The statistical distribution is designed to identify when the equity market return deviations from expected returns have become significant enough to warrant a change of the future equity return EGP assumption. As an illustration of the potential impact, given where our best estimate of EGPs for the Individual Markets-Annuity and Employer Markets-Defined Contribution segments were positioned in the range at September 30, 2007, if we were to reset the RTM to a gross variable account growth assumption representing the midpoint between the first of the two statistical ranges and the mean of the projections from September 30, 2007 forward in determining revised EGPs, we estimate it would result in a cumulative decrease to DAC amortization (positive DAC unlocking) of approximately $161 million, pre-tax ($105 million, after-tax). For more information about the implications of declines and advances in equity markets and our RTM process, see “Part II – Item 7 – Critical Accounting Policies” in our 2006 Form 10-K.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA, DSI and DFEL and the embedded derivative and reserves for annuity and life insurance products with certain guarantees. We review the various assumptions including investment margins, mortality and retention. As part of our annual review we also make corrections and modifications to our amortization models. As a result, the net effect of our annual review resulted in a $12 million, after-tax, increase ($28 million increase from assumption changes net of $16 million decrease from model changes) to income from operations for the three and nine months ended September 30, 2007 and a $20 million, after-tax, decrease ($18 million decrease from assumption changes and an $2 million decrease from model changes) for the corresponding periods in 2006. The 2006 amounts also reflect our harmonization of several assumptions and related processes as a result of our merger with Jefferson-Pilot. The effects varied by segment and are discussed further in the respective segment discussions below.

28

The table below presents the after-tax increase (decrease) to income from operations by business segment for our prospective unlocking for the three and nine months ended September 30 for the years indicated:

(in millions)	DFEL(1)			DAC and VOBA(2)			DSI(3)		GMDB and Life Reserves(3)			Guarantee Embedded Derivative(3)		Total
2007
Individual Markets - Annuities	$	(1	)	$	8		$	1	$	(1	)	$	1	$	8
Individual Markets - Life Insurance		18			(13	)		—		—			—		5
Employer Markets - Defined Contribution		—			(2	)		—		—			—		(2	)
Employer Markets - COLI/BOLI		—			(1	)		—		—			—		(1	)
Lincoln UK		3			(1	)		—		—			—		2
Total	$	20		$	(9	)	$	1	$	(1	)	$	1	$	12
2006
Individual Markets - Annuities	$	(2	)	$	1		$	1	$	2		$	—	$	2
Individual Markets - Life Insurance		(1	)		(9	)		—		(10	)		—		(20	)
Employer Markets - Defined Contribution		—			5			—		—			—		5
Employer Markets - COLI/BOLI		—			(1	)		—		—			—		(1	)
Lincoln UK		(8	)		2			—		—			—		(6	)
Total	$	(11	)	$	(2	)	$	1	$	(8	)	$	—	$	(20	)

⁽¹⁾ Reported in insurance fees within our Consolidated Statements of Income.

⁽²⁾ Reported in underwriting, acquisition, insurance and other expenses within our Consolidated Statements of Income.

⁽³⁾ Reported in insurance benefits within our Consolidated Statements of Income.

The table below presents the balances by business segment as of September 30, 2007:

	Individual Markets				Employer Markets
(in millions)	Annuities		Life Insurance		Retirement Products		Group Protection		Lincoln UK		Other Operations		Total
DAC and VOBA	$	2,347	$	5,261	$	805	$	116	$	807	$	1	$	9,337
DSI		249		—		—		—		—		—		249
Total DAC, VOBA and DSI		2,596		5,261		805		116		807		1		9,586
DFEL		122		586		22		—		398		—		1,128
Net DAC, VOBA, DSI and DFEL	$	2,474	$	4,675	$	783	$	116	$	409	$	1	$	8,458

Derivatives

Guaranteed Minimum Withdrawal and Guaranteed Income Benefits

The Individual Markets-Annuities segment has a hedging strategy designed to mitigate the risk and statement of income volatility caused by changes in the equity markets, interest rates, and volatility associated with the Lincoln Smart Security^SM Advantage Guaranteed Minimum Withdrawal Benefit (“GMWB”) feature and, beginning in the fourth quarter of 2006, our i4LIFE^® Advantage Guaranteed Income Benefit (“GIB”) feature that is available in our variable annuity products. In the second quarter of 2007, we also began hedging our 4LATER^® Advantage GIB feature available in our variable annuity products. The hedging strategy is designed such that changes in the value of the hedge contracts move in the opposite direction of changes in the value of the embedded derivative of the GMWB and GIB features. This dynamic hedging strategy utilizes U.S.-based and international equity futures and options as well as interest rate futures and swaps. The notional amounts of the underlying hedge instruments are such that the magnitude of the change in the value of the hedge instruments due to changes in equity markets, interest rates, and implied volatilities is designed to offset the magnitude of the change in the fair value of the GMWB and GIB guarantees caused by those same factors. At September 30, 2007, the embedded derivatives for GMWB, i4LIFE^® Advantage GIB, and the 4LATER^® Advantage GIB were assets valued at $6 million and $13 million and a liability valued at $14 million, respectively.

29

Annuity Hedge Performance by Benefit Feature

The table below provides a comparison of our hedge performance (earnings impact) by benefit feature on an after-DAC, after-tax, basis:

	Three Months Ended September								Nine Months Ended September
(in millions)	2007			2006			Change		2007			2006			Change
GMWB	$	(11	)	$	—		NM		$	(10	)	$	(2	)	NM
GIB		(3	)		(1	)	NM			(4	)		(2	)	-100	%
GMDB(1)		—			1		-100	%		1			1		—
Total	$	(14	)	$	—		NM		$	(13	)	$	(3	)	NM

⁽¹⁾ Our reserves related to our GMDB features are based upon projected long-term equity market return assumptions, and we utilize a delta hedging strategy using futures on U.S.-based equity market indices to hedge around the movements in equity markets. Because of this, the quarterly changes in values for our GMDB reserves and the hedging contracts may not offset each other.

For additional information on our hedging results see “Individual Markets – Annuities – Benefits and Expenses”

Income Taxes

Management uses certain assumptions and estimates in determining income taxes payable or refundable for the current year, deferred income tax liabilities and assets for events recognized differently in its financial statements and income tax returns, and federal income tax expense. Determining these amounts requires analysis of certain transactions and interpretation of tax laws and regulations. Management exercises considerable judgment in evaluating the amount and timing of recognition of the resulting income tax liabilities and assets. These judgments and estimates are re-evaluated on a continual basis as regulatory and business factors change.

We adopted FASB Interpretation No. 48, – “Accounting for Uncertainty in Income Taxes—an interpretation of FASB Statement 109” (“FIN 48”) effective January 1, 2007 and recorded an increase in the liability for unrecognized tax benefits of $15 million in our Consolidated Balance Sheets, offset by a reduction to the beginning balance of retained earnings with no impact on net income. FIN 48 established criteria for recognizing or continuing to recognize only more-likely-than tax positions, which may result in federal income tax expense volatility in future periods. While we believe we have adequately provided for all tax positions, amounts asserted by taxing authorities could be greater than our accrued position. Accordingly, additional provisions on federal and foreign tax-related matters could be recorded in the future as revised estimates are made or the underlying matters are settled or otherwise resolved. For a detailed discussion of FIN 48, see Note 2 and Note 4 of our consolidated financial statements.

30

RESULTS OF CONSOLIDATED OPERATIONS

	Three Months Ended September 30,								Nine Months Ended September 30,
(in millions)	2007			2006			Change		2007			2006			Change
Insurance premiums	$	489		$	426		15	%	$	1,437		$	958		50	%
Insurance fees		852			679		25	%		2,389			1,846		29	%
Investment advisory fees		89			83		7	%		272			242		12	%
Communications revenue (net)		60			60		0	%		184			117		57	%
Net investment income		1,067			1,108		-4	%		3,326			2,854		17	%
Amortization of deferred gain on indemnity reinsurance		19			19		0	%		65			57		14	%
Other revenues and fees		142			123		15	%		434			348		25	%
Realized loss		(37	)		(11	)	NM			(15	)		(17	)	12	%
Total revenue		2,681			2,487		8	%		8,092			6,405		26	%
Insurance benefits		1,301			1,201		8	%		3,781			2,962		28	%
Underwriting, acquisition, insurance and other expenses		819			728		13	%		2,438			1,948		25	%
Communications expenses		33			31		6	%		106			61		74	%
Interest and debt expenses		69			67		3	%		204			154		32	%
Total benefits and expenses		2,222			2,027		10	%		6,529			5,125		27	%
Income before taxes		459			460		0	%		1,563			1,280		22	%
Federal income taxes		129			96		34	%		461			346		33	%
Net income	$	330		$	364		-9	%	$	1,102		$	934		18	%
Items included in net income (after-tax):
Realized loss on investments and derivative instruments	$	(23	)	$	(4	)			$	(11	)	$	(12	)
Net gain (loss) on reinsurance embedded derivative/trading securities		—			(3	)				2			2
Restructuring charges		(5	)		(1	)				(11	)		(7	)
Reserve development, net of related amortization on business sold through indemnity reinsurance		—			—					(7	)		1

31

The table below provides a detailed comparison of items included within net realized losses:

	Three Months Ended September 30,								Nine Months Ended September 30,
(in millions)	2007			2006			Change		2007			2006			Change
Fixed maturity securities available-for-sale:
Gross gains	$	26		$	52		-50	%	$	108		$	97		11	%
Gross losses		(44	)		(47	)	6	%		(97	)		(80	)	-21	%
Equity securities available-for-sale:
Gross gains		1			—		NM			7			(1	)	NM
Gross losses		—			—		NM			—			—		NM
Gain on other investments		5			1		NM			7			5		40	%
Associated amortization of DAC, VOBA, DSI, DFEL and changes in policy loans and insurance liabilities		(14	)		(7	)	-100	%		(36	)		(40	)	10	%
Total realized loss on investments		(26	)		(1	)	NM			(11	)		(19	)	42	%
Loss on derivative instruments		(11	)		(5	)	NM			(7	)		(1	)	NM
Associated amortization of DAC, VOBA, DSI, DFEL and changes in policy loans and insurance liabilities		1			—		NM			—			—		NM
Loss on investments and derivative instruments		(36	)		(6	)	NM			(18	)		(20	)	10	%
Gain (loss) on reinsurance embedded derivative/trading securities		(1	)		(5	)	80	%		3			3		0	%
Total realized loss	$	(37	)	$	(11	)	NM		$	(15	)	$	(17	)	12	%
Write-downs for other-than-temporary impairments included in realized losses on investments above	$	(34	)	$	(39	)	13	%	$	(68	)	$	(43	)	-58	%

32

Following are deposits and net flows by business segment. For additional detail of deposit and net flow information, see the discussion in “Results of Operations by Segment” below.

	Three Months Ended September 30,								Nine Months Ended September 30,
(in millions)	2007			2006			Change		2007			2006			Change
Deposits
Individual Markets:
Annuities	$	3,478		$	2,720		28	%	$	9,577		$	7,596		26	%
Life Insurance		980			753		30	%		3,024			2,264		34	%
Employer Markets:
Retirement Products - Defined Contribution		1,525			1,086		40	%		4,285			3,486		23	%
Retirement Products - Executive Benefits		52			58		-10	%		196			182		8	%
Investment Management		5,745			4,904		17	%		17,930			20,013		-10	%
Consolidating adjustments (1)		(907	)		(1,020	)	11	%		(2,898	)		(2,896	)	0	%
Total Deposits	$	10,873		$	8,501		28	%	$	32,114		$	30,645		5	%
Net Flows
Individual Markets:
Annuities	$	1,291		$	304		NM		$	3,185		$	1,773		80	%
Life Insurance		635			491		29	%		1,918			1,296		48	%
Employer Markets:
Retirement Products - Defined Contribution		133			37		259	%		428			331		29	%
Retirement Products - Executive Benefits		(5	)		(11	)	55	%		(54	)		64		NM
Investment Management		91			746		-88	%		(422	)		6,651		NM
Consolidating adjustments (1)		198			150		32	%		545			139		292	%
Total Net Flows	$	2,343		$	1,717		36	%	$	5,600		$	10,254		-45	%

	As of September 30,				As of December 31,		Change Over		Change Over
(in millions)	2007		2006		2006		Prior Year		Prior Quarter
Assets Under Management by Advisor (2)
Investment Management:
External assets	$	99,716	$	89,511	$	97,307	11	%	2	%
Insurance-related assets		67,324		67,410		67,437	0	%	0	%
Lincoln UK		10,589		9,440		10,108	12	%	5	%
Within business units (policy loans)		2,790		2,725		2,389	2	%	17	%
By non-LNC entities		71,042		51,214		56,282	39	%	26	%
	$	251,461	$	220,300	$	233,523	14	%	8	%

⁽¹⁾ Consolidating adjustments represent the elimination of deposits and net flows on products affecting more than one segment.

⁽²⁾ Assets under management by advisor provides a breakdown of assets that we manage or administer either directly or through unaffiliated third parties. These assets represent our investments, assets held in separate accounts and assets that we manage or administer for individuals or other companies. We earn insurance fees, investment advisory fees or investment income on these assets.

NM - Not Meaningful

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Net income decreased $34 million, or 9%, and increased $168 million, or 18%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The decrease in net income for the three months ended September 30, 2007 was primarily driven favorable items in the third quarter of 2006 which included an insurance recovery related to losses

33

incurred in connection with U.K. sales practices and a positive income tax adjustment primarily related to the separate accounts dividends-received deduction (“DRD”). These items more than offset the current period’s growth of business in-force, account value growth from favorable equity markets, positive net flows and net favorable adjustments from the completion of our annual comprehensive review, which are discussed below. The increase in net income for the nine months ended September 30, 2007, primarily reflects the April 2006 merger with Jefferson-Pilot, stronger results from our alternative investments, growth of business in-force, account value growth from growth in the equity markets, positive net flows, and net favorable adjustments from the completion of our annual comprehensive review compared to the prior year period. The nine-month period of 2006 also includes the net effect of the insurance recovery and DRD adjustment discussed above.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA, DSI, DFEL and the embedded derivative and reserves for annuity and life insurance products with certain guarantees. As part of our annual review we also make corrections and modifications to our amortization models. As a result, the net effect of our annual review resulted in a $12 million, after-tax, increase ($28 million increase from assumption changes net of $16 million decrease from model changes) to income from operations for the three and nine months ended September 30, 2007 and a $20 million, after-tax, decrease ($18 million decrease from assumption changes and a $2 million decrease from model changes) for the corresponding periods in 2006. See “Revenues” and “Benefits and Expenses” below for further discussion.

Net income for the nine months ended September 30, 2007, was negatively affected by a correction to account values for certain of our life insurance policies, a modification of the accounting for one of our UL products with secondary guarantees related to its product features, both occurring during the second quarter of 2007. See “Individual Markets-Life Insurance” below for a further discussion of the correction to account values and accounting modification.

Revenues

Total revenue for the three and nine months ended September 30, 2007 was $2.7 billion and $8.1 billion compared to $2.5 billion and $6.4 billion for the same periods in 2006. The increase in insurance premiums for the three months ended September 30, 2007, primarily reflects organic growth in the non-medical portion of our Employer Markets-Group Protection segment. In addition, the increase in insurance fees and investment advisory fees for the three months ended September 30, 2007 reflects growth in assets under management, positive net flows, and the effects of favorable equity market performance. Included in the increase in insurance fees was growth in cost-of-insurance charges and in expense assessments in connection with our individual variable annuities. Higher expense assessments from individual variable annuities resulted from higher average daily variable account values for the three and nine months ended September 30, 2007 compared to the same period in 2006, resulting from favorable equity markets and sales growth. Average daily variable account values for our Individual Markets-Annuities segment increased 32% and 29% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in insurance premiums and fees for the nine months ended September 30, 2007 primarily reflects the April 2006 merger with Jefferson-Pilot, 14% growth in assets under management, positive net flows, the impact of favorable equity market performance on our variable account values, and the favorable impact of our prospective unlocking adjustments, discussed below, partially offset by the impact of the correction to account values and modification of the accounting within the Individual Markets-Life Insurance segment in the second quarter of 2007, which reduced insurance fees by $41 million, pre-DAC and pre-tax. Additionally, retrospective DFEL unlocking negatively impacted insurance fees for nine months ended September 30, 2007 by $10 million, pre-tax ($7 million, after-tax), for the Individual Markets-Life Insurance segment, primarily due to favorable mortality and persistency. Excluding the impact of dividends, the S&P 500 Index^® at September 30, 2007 was 14.3% higher than at September 30, 2006 and the average daily S&P 500 Index^® for the three and nine months ended September 30, 2007 was 15.7% and 14.5% higher than the comparable 2006 periods.

The net effect of our annual comprehensive review of DFEL resulted in a $31 million increase ($34 million increase from model changes net of $3 million decrease from assumption changes) to insurance fees for the three and nine months ended September 30, 2007 and a $16 million decrease ($20 million decrease from assumption changes net of $4 million increase from model changes) for the corresponding periods in 2006. The 2007 model changes are primarily related to account values in model projections for certain of our life insurance policies that were identified and corrected in the second quarter of 2007.

Net investment income decreased $41 million, or 4%, and increased $472 million, or 17%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The decrease in net investment income for the three months ended September 30, 2007 is primarily the result of lower commercial mortgage loan prepayments and bond makewhole premiums, decreased investment income from alternative investments, and a $28 million decrease in the change in the market value of S&P 500 Index^® call options used to hedge our indexed annuity product. See “Consolidated Investments – Alternative Investments” below for additional information. The increase in net investment income for the nine months ended September 30, 2007 primarily reflects the addition of Jefferson-Pilot investment assets, higher alternative investment income, a $23 million increase in the change in the market value of S&P 500 Index^® call options used to hedge our indexed annuity product and higher invested assets due to the

34

favorable effect of asset growth from net flows. Investment income from alternative investments, increased $68 million, pre-DAC, pre-tax, in the nine months ended September 30, 2007 compared to the same period in 2006 due to favorable performance in alternative investments. Negative fixed annuity net flows partially offset growth in our indexed and variable annuity net flows for both the three and nine months ended September 30, 2007, as higher withdrawals were driven by the expiration of multi-year crediting rate guarantees on certain products we sold three to five years ago.

Included in revenues were net realized losses on investments of $37 million and $15 million for the three and nine months ended September 30, 2007 compared to losses of $11 million and $17 million for the comparable 2006 periods. See “Consolidated Investments” below for additional information on our investment performance.

Benefits and Expenses

Consolidated insurance benefits increased $100 million, or 8%, and $819 million, or 28%, for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The increase in insurance benefits for the three months ended September 30, 2007, is primarily due to growth of business in-force, the impact of our hedge effectiveness, an unfavorable increase in the change in the fair value of the Statement of Financial Accounting Standards No. 133 “Accounting for Derivative Instruments and Hedging Activities” (“SFAS 133”) forward-starting option liability related to our indexed annuity contracts of $6 million and interest credited on the secured limited recourse notes issued in December 2006 and April 2007, partially offset by a $26 million favorable decrease in the change in the indexed annuity options mark-to-market adjustment. For additional detail on the secured limited recourse notes, see “Consolidated Investments – Credit-Linked Notes” below and Note 6 to our consolidated financial statements. The increase in benefits for the nine months ended September 30, 2007 is primarily driven by the merger with Jefferson-Pilot, the $20 million increase in the change in the indexed annuity options mark-to-market adjustment, and the impact attributable to variable annuities with guaranteed benefits, as discussed above. Additionally, in the second quarter 2007, we recognized a $20 million reserve increase on the personal accident business that was sold to Swiss Re through an indemnity transaction in 2001. Higher benefits related to growth in our business were partially offset by effective spread management through lower crediting rates on interest sensitive business; the lower interest credited from lower fixed annuity account values resulting from net outflows on fixed annuities and movements from fixed to variable annuity products. The impact of our annual comprehensive review was not significant to insurance benefits for the three and nine months ended September 30, 2007, while insurance benefits were increased by $11 million, pre-tax ($7 million, after-tax), for the same periods in 2006, due to net unfavorable prospective assumption adjustments surrounding the reserves for the guarantee features within our variable annuity and life insurance products. For additional detail on hedge performance by benefit feature, see “Critical Accounting Policies – Derivatives” and “Individual Markets – Annuities.”

Consolidated underwriting, acquisition, insurance and other expenses increased $91 million, or 13%, and $490 million, or 25% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in acquisition, insurance and other expenses increased primarily due to higher DAC and VOBA amortization, integration expenses and due to a benefit from an insurance recovery recognized in the prior year quarter that reduced expenses in that period. Integration expenses in the third quarter and first nine months of 2007 increased $16 million and $43 million compared to the same periods in 2006, including restructuring charges that were the result of actions undertaken by us to eliminate duplicate operations and functions as a result of the Jefferson-Pilot merger. These actions will be ongoing and are expected to be substantially complete by the first half of 2009. Our current estimate of integration expenses is approximately $205 million to $215 million, pre-tax (excludes amounts capitalized or recorded to goodwill), which represents an increase of approximately $25 million to $35 million, pre-tax, for certain internal costs (which are expected to be eliminated once integration efforts are completed), costs related to the implementation of our new unified product portfolio and other initiatives. We have incurred approximately $123 million, pre-tax, and expect approximately $82 million to $92 million will be incurred over the remainder of the integration period. In the third quarter and first nine months of 2007, broker-dealer commissions and expenses increased $15 million and $69 million as a result of higher sales and the impact of the merger on the first nine months comparison. Consolidated underwriting, acquisition, insurance and other expenses for the third quarter and first nine months of 2006 benefited from a $26 million ($17 million, after-tax) insurance recovery related to losses incurred in connection with U.K. sales practices. A $9 million increase in legal expenses and $5 million of expenses related to the launch of a new closed-end mutual fund also contributed to an increase in expenses in the first nine months of 2007. The remainder of the increase in underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007, is attributable to higher taxes, licenses and fees and an increase in DAC and VOBA amortization, which is discussed below. The increase in underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007, was partially offset by $35 million and $12 million, pre-DAC, pre-tax, lower incentive compensation expenses compared to the same periods of 2006 as a result of actual performance exceeding our expectations in the prior year. In 2007, the true-up of incentive compensation accruals was recognized in the second quarter rather than the third quarter, as it occurred in 2006. Additionally, in the second quarter of 2007, we recorded a one-time curtailment gain of $9 million ($6 million, after-tax) related to a change in our employee benefit plans that will go into effect on January 1, 2008. See below for discussion surrounding the impact of our prospective unlocking adjustments on underwriting, acquisition, insurance and other expenses as a result of our annual comprehensive review. For additional information on the change in our employee benefit plans, see “Other Operations” and Note 7 to our consolidated financial statements.

35

DAC and VOBA amortization, which is included within underwriting, acquisition, insurance and other expenses, increased $37 million and $175 million for the three and nine months ended September 30, 2007, with the year-to-date increase primarily driven by the merger with Jefferson-Pilot. In addition to continued growth in our insurance and annuity blocks, the change in DAC and VOBA amortization was impacted by several other items. Favorable retrospective DAC and VOBA unlocking for the three and nine months ended September 30, 2007, decreased DAC and VOBA amortization by $12 million, pre-tax ($8 million, after-tax), and $60 million, pre-tax ($39 million, after-tax), primarily due to favorable investment, mortality, and persistency results. The adjustments in the second quarter of 2007 related to the Individual Markets-Life Insurance segment discussed above, reduced DAC amortization by $23 million, pre-tax, for the nine months ended September 30, 2007. Additionally, DAC and VOBA amortization for the nine months ended September 30, 2007 for the Individual Markets-Life Insurance segment was increased by $10 million ($6 million, after-tax) related to adjustments to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007. The adoption of SOP 05-1 on January 1, 2007 resulted in a $4 million, pre-tax ($3 million, after-tax), and $14 million, pre-tax ($9 million, after-tax), increase to DAC and VOBA amortization for the three and nine months ended September 30, 2007.

The net effect of our annual comprehensive review of DAC and VOBA resulted in a $14 million increase ($63 million increase from model changes net of $49 million decrease from assumption changes) to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007 and a $3 million increase ($6 million increase from model changes net of $3 million decrease from assumption changes) for the corresponding periods in 2006. The impact of the adjustments from this review varied by segment and are discussed further in the respective segment discussions below.

Federal Income Taxes

The effective tax rate was 28% and 21% for the three months ended September 30, 2007 and 2006, respectively. The effective tax rate for the nine months ended September 30, 2007 and 2006 was 29% and 27%, respectively. For additional information on our effective tax rates, see Note 4 to our consolidated financial statements.

36

RESULTS OF OPERATIONS BY SEGMENT

Following is a reconciliation of our revenue and our income from operations to our consolidated revenue and net income:

	Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	2007			2006			2007			2006
Revenue
Segment operating revenue
Individual Markets:
Annuities	$	666		$	597		$	1,947		$	1,524
Life Insurance		990			895			2,919			2,297
Total Individual Markets		1,656			1,492			4,866			3,821
Employer Markets:
Retirement Products		357			349			1,082			1,006
Group Protection		368			332			1,119			687
Total Employer Markets		725			681			2,201			1,693
Investment Management (1)		150			140			451			415
Lincoln UK		89			72			272			223
Lincoln Financial Media (2)		60			60			185			117
Other Operations		65			87			220			244
Consolidating adjustments		(28	)		(34	)		(97	)		(92	)
Net realized investment results (3)		(37	)		(11	)		(15	)		(17	)
Amortization of deferred gain on indemnity reinsurance related to reserve developments		1			—			9			1
Total revenue	$	2,681		$	2,487		$	8,092		$	6,405
Net Income
Segment operating income
Individual Markets:
Annuities	$	107		$	129		$	358		$	285
Life Insurance		174			123			517			339
Total Individual Markets		281			252			875			624
Employer Markets:
Retirement Products		52			65			177			195
Group Protection		33			29			85			66
Total Employer Markets		85			94			262			261
Investment Management		22			13			49			41
Lincoln UK		10			8			33			29
Lincoln Financial Media		14			15			40			27
Other Operations		(59	)		(11	)		(141	)		(38	)
Net realized investment results (4)		(23	)		(7	)		(9	)		(11	)
Reserve development, net of related amortization on business sold through indemnity reinsurance		—			—			(7	)		1
Net income	$	330		$	364		$	1,102		$	934

⁽¹⁾ Revenues for the Investment Management segment include inter-segment revenues for asset management services provided to our other segments. These inter-segment revenues totaled $20 million and $24 million for the three months ended September 30, 2007 and 2006, respectively, and $67 million and $72 million for the nine months ended September 30, 2007 and 2006, respectively.

37

⁽²⁾ Lincoln Financial Media revenues are net of $8 million of commissions paid to agencies for the three months ended September 30, 2007 and 2006, and $25 million and $17 million for the nine months ended September 30, 2007 and 2006, respectively.

⁽³⁾ Includes realized losses on investments of $26 million and $1 million for the three months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $10 million and $5 million for the three months ended September 30, 2007 and 2006, respectively; and losses on reinsurance embedded derivative/trading securities of $1 million and $5 million for the three months ended September 30, 2007 and 2006, respectively. Includes realized losses on investments of $11 million and $19 million for the nine months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $7 million and $1 million for the nine months ended September 30, 2007 and 2006; and gains on reinsurance embedded derivative/trading securities of $3 million for the nine months ended September 30, 2007 and 2006.

⁽⁴⁾ Includes realized losses on investments of $16 million and $1 million for the three months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $7 million and $3 million for the three months ended September 30, 2007 and 2006, respectively; and losses on reinsurance embedded derivative/trading securities of $3 million for the three months ended September 30, 2006. Includes realized losses on investments of $7 million and $11 million for the nine months ended September 30, 2007 and 2006, respectively; realized losses on derivative instruments of $4 million and $1 million for the nine months ended September 30, 2007 and 2006, respectively; and gains on reinsurance embedded derivative/trading securities of $2 million for the nine months ended September 30, 2007 and 2006.

RESULTS OF INDIVIDUAL MARKETS

The Individual Markets business provides its products through two segments—Individual Annuities and Individual Life Insurance. Through its Individual Annuities segment, Individual Markets provides tax-deferred investment growth and lifetime income opportunities for its clients by offering individual fixed annuities, including indexed annuities, and variable annuities. The Individual Life Insurance segment offers wealth protection and transfer opportunities through term insurance, a linked-benefit product, which is a universal life insurance policy linked with riders that provide for long-term care costs, and both single and survivorship versions of universal life and variable universal life.

For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

Individual Markets – Annuities

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance premiums	$	43	$	12	258	%	$	72	$	37	95	%
Insurance fees		274		196	40	%		770		562	37	%
Net investment income		254		313	-19	%		823		724	14	%
Other revenues and fees		95		76	25	%		282		201	40	%
Total operating revenues		666		597	12	%		1,947		1,524	28	%
Operating Expenses
Insurance benefits		290		236	23	%		700		565	24	%
Underwriting, acquisition, insurance and other expenses		235		228	3	%		770		617	25	%
Total operating expenses		525		464	13	%		1,470		1,182	24	%
Income from operations before taxes		141		133	6	%		477		342	39	%
Federal income taxes		34		4	NM			119		57	109	%
Income from operations	$	107	$	129	-17	%	$	358	$	285	26	%

38

	Three Months Ended September 30,								Nine Months Ended September 30,
Net Flows (in millions)	2007			2006			Change		2007			2006			Change
Variable portion of variable annuity deposits	$	2,247		$	1,658		36	%	$	6,543		$	5,191		26	%
Variable portion of variable annuity withdrawals		(1,296	)		(1,011	)	-28	%		(3,722	)		(2,973	)	-25	%
Variable portion of variable annuity net flows		951			647		47	%		2,821			2,218		27	%
Fixed portion of variable annuity deposits		746			560		33	%		1,943			1,516		28	%
Fixed portion of variable annuity withdrawals		(181	)		(189	)	4	%		(486	)		(539	)	10	%
Fixed portion of variable annuity net flows		565			371		52	%		1,457			977		49	%
Total variable annuity deposits		2,993			2,218		35	%		8,486			6,707		27	%
Total variable annuity withdrawals		(1,477	)		(1,200	)	-23	%		(4,208	)		(3,512	)	-20	%
Total variable annuity net flows		1,516			1,018		49	%		4,278			3,195		34	%
Indexed annuity deposits		199			244		-18	%		550			472		17	%
Indexed annuity withdrawals		(59	)		(68	)	13	%		(182	)		(114	)	-60	%
Indexed annuity net flows		140			176		-20	%		368			358		3	%
Fixed annuity deposits		286			258		11	%		541			417		30	%
Fixed annuity withdrawals		(651	)		(1,148	)	43	%		(2,002	)		(2,197	)	9	%
Fixed annuity net flows		(365	)		(890	)	59	%		(1,461	)		(1,780	)	18	%
Total annuity deposits		3,478			2,720		28	%		9,577			7,596		26	%
Total annuity withdrawals		(2,187	)		(2,416	)	9	%		(6,392	)		(5,823	)	-10	%
Total annuity net flows	$	1,291		$	304		NM		$	3,185		$	1,773		80	%
Annuities incremental deposits	$	3,441		$	2,681		28	%	$	9,476		$	7,504		26	%

	As of September 30,
Account Values (in millions)	2007			2006			Change
Variable annuities	$	58,293		$	43,977		33	%
Fixed annuities (including indexed annuities)		17,813			18,939		-6	%
Fixed annuities ceded to reinsurers		(1,430	)		(2,045	)	30	%
Total fixed annuities		16,383			16,894		-3	%
Total annuities	$	74,676		$	60,871		23	%
Fixed portion of variable annuities	$	3,470		$	3,719		-7	%

	Three Months Ended September 30,				Nine Months Ended September 30,
	2007	2006	Change		2007	2006	Change
Average daily S&P 500 Index®	1,489.60	1,287.50	15.7	%	1,470.65	1,284.18	14.5	%

39

	Three Months Ended September 30,						Basis Points		Nine Months Ended September 30,						Basis Points
Interest Rate Spreads	2007			2006			Change		2007			2006			Change
Net investment income yield on reserves, excluding below items		5.73	%		5.84	%	(11	)		5.78	%		5.77	%	1
Default charges		0.00	%		0.00	%	—			0.00	%		-0.04	%	4
Commercial mortgage loan prepayment and bond makewhole premiums		0.03	%		0.06	%	(3	)		0.05	%		0.05	%	—
Net investment income yield		5.76	%		5.90	%	(14	)		5.83	%		5.78	%	5
Interest rate credited to policyholders, excluding below item		3.76	%		3.84	%	(8	)		3.71	%		3.86	%	(15	)
SFAS 133 forward-starting option		0.31	%		0.16	%	15			0.05	%		0.07	%	(2	)
Interest rate credited to policyholders		4.07	%		4.00	%	7			3.76	%		3.93	%	(17	)
Interest rate spread		1.69	%		1.90	%	(21	)		2.07	%		1.85	%	22
Average fixed annuity account values (in millions)	$	17,358		$	18,723				$	17,589		$	15,933

	Three Months Ended September 30,						Nine Months Ended September 30,
(in millions)	2007		2006		Change		2007		2006		Change
Average daily variable account values	$	55,827	$	42,342	32	%	$	52,922	$	40,968	29	%

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operations for this segment decreased $22 million, or 17%, and increased $73 million, or 26% for the three and nine months ended September 30, 2007, compared to the same periods in 2006. We have a hedge program that is designed to mitigate risk and income statement volatility caused by changes in equity markets, interest rates and volatility associated with our guaranteed benefit features of our variable annuity products. In third quarter of 2007, hedge effectiveness negatively impacted our quarterly earnings, as a result of the change in reserves and other benefits exceeding the impact from our hedge program. The decrease for the three months ended September 30, 2007 was primarily due to the impact of our hedge effectiveness, discussed in “Benefits and Expenses” below, and due to a favorable tax adjustment that was recognized during the third quarter of 2006 related to the separate account DRD from the filing of the 2005 tax return. The increase for the nine months ended September 30, 2007 was due primarily to growth in account values from favorable equity markets and positive net flows, higher investment income on surplus and the impact of the merger with Jefferson-Pilot, partially offset by the impact of our hedge effectiveness, higher incentive compensation and broker-dealer expenses and the favorable tax adjustment during the third quarter of 2006.

The adoption of SOP 05-1 on January 1, 2007, resulted in a cumulative effect reduction of $28 million in the segment’s DAC and VOBA balances. The adoption of SOP 05-1 also increased DAC and VOBA amortization by $2 million and $7 million for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The impact is expected to be approximately $2 million, pre-tax, for the fourth quarter of 2007.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA, DSI and DFEL, as well as the calculations of the GMDB reserves and the embedded derivative related to GMWB and GIB. As part of our annual review we also make corrections and modifications to our amortization models. The net effect of our annual review resulted in an $8 million, after-tax, increase ($14 million increase from assumption changes net of $6 million decrease from model changes) to income from operations for the three and nine months ended September 30, 2007 and a $2 million, after-tax, increase from assumption changes for the corresponding periods in 2006. See “Revenues” and “Benefits and Expenses” below for further discussion.

On August 15, 2007, we entered into a reinsurance arrangement with Swiss Re covering Lincoln SmartSecurity Advantage, our GMWB rider related to our variable annuity products. For additional information about this agreement, refer to “Reinsurance” in this report.

40

Revenues

Insurance fees increased 40% and 37% for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The increases were primarily due to increases in average daily variable account values of 32% and 29% for the three and nine months ended September 30, 2007, compared to the same periods in 2006. Additionally, the average expense assessment rates increased over these same periods contributing to the increase in insurance fees. The increase in expense assessment rates is driven primarily by an increase in account values with elective riders for guarantees that we offer such as GMDB, GMWB and GIB which have additional expense assessment charges associated with them. The increase in account values reflects cumulative positive net flows and improvement in the equity markets between periods.

The net effect of our annual comprehensive review of DFEL resulted in a $1 million decrease to insurance fees from assumption changes for the three and nine months ended September 30, 2007 and a $3 million decrease from assumption changes for the corresponding periods in 2006.

New deposits are an important component of our effort to grow the annuity business. Although deposits do not significantly impact current period income from operations, they are an important indicator of future profitability. In the past several years, we have concentrated our efforts on both product and distribution breadth. Annuity deposits increased 28% and 26% for the three and nine months ended September 30, 2007, compared to the same periods in 2006, primarily due to growth in the variable annuity business. Indexed annuity deposits increased $78 million for the nine months ended September 30, 2007 compared to the same period in 2006, due to nine months of activity being included in net flows in 2007 compared to only six months of activity included in net flows in 2006, as this product was added to our product portfolio as a result of the merger with Jefferson-Pilot.

The growth in individual variable annuity deposits was primarily a result of continued strong sales of products with the Lincoln SmartSecurity^SM Advantage, 4Later^® Advantage and i4Life^® Advantage elective riders and the expansion of the wholesaling force in LFD. Variable annuity gross deposits in our Lincoln ChoicePlus^SM and American Legacy products were up 35% and 27% for the three and nine months ended September 30, 2007, compared to the same periods in 2006.

The other component of net flows relates to the retention of the business. One of the key assumptions in pricing a product is the account persistency, which we refer to as the lapse rate. The lapse rate compares the amount of withdrawals to the retained account values. One way to measure a company’s success in retaining assets is to look at the overall level of withdrawals from period to period. Additionally, by comparing actual lapse rates to the rates assumed in designing the annuity product, it is possible to gauge the impact of persistency on profitability. Overall lapse rates for the nine months ended September 30, 2007 were 10.3% compared to 12.3% for the same period in 2006.

Our lapse rates have been impacted by multi-year guarantee fixed annuity products, which have fixed credited rates for a defined guarantee period before resetting to new rates. Our Step Five Fixed Annuity products have a 60-day window period following each five-year fixed guarantee period during which there is no surrender charge and where crediting rates are reset at the beginning of the window period. Account values for these products were $1.5 billion at September 30, 2007, with approximately $0.1 billion of account values entering the window period throughout the remainder of 2007. Amounts entering window periods after 2007 are not significant. Through the nine months ended September 30, 2007, approximately $0.4 billion of account values entered the window period. Based on our emerging experience with this block of business, we expect lapse rates of approximately 50% on the Step Five Fixed Annuity products. The after-DAC, after-tax effect to the earnings of the segment is mitigated in part by a 50% coinsurance arrangement on 87% of the account values. See “Reinsurance” for additional information on this arrangement. Account values for our other multi-year guaranteed products were $1.8 billion at September 30, 2007, with an insignificant amount of the account value entering the window period throughout the remainder of 2007. During the first nine months of 2007, approximately $335 million of these multi-year guarantee products reset with approximately 62% lapsing where the holder did not select another of our products. As multi-year guarantees expire, policyholders have the opportunity to renew their annuities at rates in effect at that time.

Net investment income decreased $59 million, or 19%, and increased $99 million, or 14%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. Overall growth in net investment income has been constrained due primarily to lower average fixed annuity account values and net outflows. The decrease in net investment income for the three months ended September 30, 2007 is also attributable to a $28 million decrease in the change in the market value of S&P 500 Index^® call options that we use to hedge our indexed annuity products. This change in the call option market value largely offsets the change in interest credited (included within insurance benefits expense) caused by fluctuations in the value of our indexed annuity contract liabilities. These impacts of the indexed annuity hedge program, related to both net investment income and interest credited, are excluded from our spread calculations. The decrease in net investment income for the three months ended September 30, 2007 also includes a $2 million (pre-DAC, pre-tax) decrease related to commercial mortgage loan prepayment and bond makewhole premiums compared to the same period in 2006. The increase in net investment income for the nine months

41

ended September 30, 2007 is primarily due to the increase in fixed account values which were acquired in the Jefferson-Pilot merger, the impact of changes in the market value of S&P Index^® call options used to hedge our indexed annuity products and higher investment income on surplus, partially offset by a change in methodology surrounding default charges. The change in the market value of S&P 500 Index^® call options for the nine months ended September 30, 2007 was an increase of $23 million compared to the same period in 2006. Net investment income in the second quarter of 2006 was reduced by $4 million ($1 million after-DAC, after-tax) for internal default charges before the methodology was discontinued in the third quarter of 2006. See “Other Operations” below for additional information.

When analyzing the impact of net investment income, it is important to understand that a portion of the investment income earned is credited to the policyholders of our fixed annuity products. The annuity product interest rate spread represents the excess of the yield on earning assets over the average crediting rate. We exclude the impact of investment income from statutory surplus investment portfolios from our spread calculations. The yield on earning assets is calculated as net investment income on fixed product investment portfolios divided by average earning assets. The average crediting rate is calculated using interest credited on annuity products less the mark-to-market adjustment on the indexed annuity business, bonus credits and excess interest on policies with the dollar cost averaging feature, divided by the average fixed account values net of coinsured account values. For further explanation of interest credited to policyholders, see “Benefits and Expenses” below.

The interest rate spread table above summarizes the effect of changes in the portfolio yield and the rate credited to policyholders, as well as certain significant items causing volatility in the periods presented. We include fixed account values reinsured under modified coinsurance agreements in our interest rate credited to policyholders, which is included in our interest rate spread calculation. For the three months ended September 30, 2007, in addition to the significant items identified, the interest spreads for this segment have declined primarily due to a decrease in the earned rate on invested assets partially offset by a reduction in average crediting rates year over year driven by the lapses of higher multi-year products as described above. For the nine months ended September 30, 2007, in addition to the significant items identified, the interest spreads for this segment have improved primarily due to an increase in earned rates on invested assets, a reduction in average crediting rates year over year driven by the lapses of higher rate multi-year products as described above, and the 3 basis point increase attributable to the opening balance sheet adjustment, discussed below.

We expect to manage the effect of spreads for near-term operating income through a combination of rate actions and portfolio management. Our expectation includes the assumption that there are no significant changes in net flows in or out of our fixed accounts or other changes that may cause interest rate spreads to differ from our expectation. For information on interest rate spreads and the interest rate risk due to falling interest rates, see “Item 3—Quantitative and Qualitative Disclosures About Market Risk” of this Form 10-Q.

Benefits and Expenses

Insurance benefits increased $54 million, or 23%, and $135 million, or 24% for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The increase for the three months ended September 30, 2007 is primarily due to growth in our business and the impact of our hedge effectiveness, partially offset by a decrease in interest credited to policyholders. Our hedge effectiveness in the third quarter of 2007 was negatively impacted by a significant and sudden increase in market implied volatility coupled with a drop in interest rates, which resulted in a net increase in insurance benefits of $53 million ($14 million, after-DAC, after-tax), which was comprised of an increase in reserves and benefits payments totaling $117 million and $33 million for the three months ended September 30, 2007 and 2006, respectively, partially offset by favorable results in our hedge program totaling $62 million and $31 million for these same periods. In addition, during the third quarter there were certain unhedged items, such as those related to products we sell in New York, for which we did not have sufficient size to hedge. Although these items are not a significant component of our account value, movements in the related reserves during the quarter contributed to the negative impact. These increases were partially offset by a decrease in interest credited of $31 million attributable to a decline in average fixed annuity account values, the impact of lapsation of products with higher crediting rates and a $26 million decrease in the change in the indexed annuity options mark-to-market adjustment. This decrease in interest credited was partially offset by a $6 million increase in the change in the fair value of the SFAS 133 forward-starting option liability related to our indexed annuity contracts. SFAS 133 requires that we calculate the fair values of index call options we may purchase in the future to hedge policyholder index allocations applicable to future reset periods, which we refer to as the SFAS 133 forward-starting option liability. This liability represents an estimate of the cost of the options we may purchase in the future less expected charges to policyholders, discounted back to the date of the balance sheet, using current market indicators of volatility and interest rates. Changes in the fair values of this liability result in volatility in interest credited. The interest rate assumption used in discounting this liability within the fair value calculation is the primary driver of the change in value.

The increase in insurance benefits for the nine months ended September 30, 2007 is primarily due to growth in our business, the merger with Jefferson-Pilot, the impact of the change in reserves and other benefits exceeding the impact from our hedge program of $37 million ($10 million, after-DAC, after-tax) and a $20 million increase in the change in the indexed annuity options

42

mark-to-market adjustment. These increases were partially offset by lower average fixed account values, lower average crediting rates and a $4 million ($3 million, after-tax) adjustment to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007. This opening balance sheet adjustment increased our interest rate spread by 3 basis points in the first nine months of 2007. See the table above for the interest rate credited to policyholders.

Our fixed annuity business includes products with crediting rates that are reset on an annual basis and are not subject to surrender charges. Account values for these products were $3.5 billion at September 30, 2007 with 32% already at their minimum guaranteed rates. The average crediting rates for these products were approximately 48 basis points in excess of average minimum guaranteed rates. Our ability to retain the multi-year guarantee and annual reset annuities will be subject to current competitive conditions at the time interest rates for these products reset.

At September 30, 2007, the segment’s net amount at risk (“NAR”) related to contracts with a GMDB feature was $0.2 billion. The related GAAP and statutory reserves were $31 million and $41 million, respectively. The comparable amounts at December 31, 2006, were a NAR of $0.3 billion, GAAP reserves of $23 million and statutory reserves of $42 million. At any point in time, the NAR is the difference between the potential death benefit payable and the total account value, with a floor of zero (when account values exceed the potential death benefit there is no amount at risk). Accordingly, the NAR represents the maximum amount we would have to pay if all policyholders died. In evaluating the GMDB exposures that exist within our variable annuity business relative to industry peers, it is important to distinguish between the various types of GMDB features and consider other factors such as average account values, average amounts of NAR, and the age of contractholders. The following table and discussion provides this information for our variable annuity business as of September 30, 2007:

	Type of GMDB Feature
	Return of Premium			High Water Mark			Roll-up			No GMDB			Total
Variable annuity account value (billions)	$	29.9		$	25.8		$	0.4		$	5.7		$	61.8
% of total annuity account value		48.4	%		41.8	%		0.6	%		9.2	%		100.0	%
Average account value (thousands)	$	121.1		$	119.2		$	88.4		$	85.1		$	115.8
Average NAR (thousands)		5.7			9.9			11.7			N/A			8.9
NAR (billions)		—			0.2			—			—			0.2
Average age of contractholder		65			64			67			63			64
% of contractholders > 70 years of age		35.0	%		31.5	%		43.1	%		32.7	%		33.3	%

We have variable annuity contracts containing GMDBs that have a dollar-for-dollar withdrawal feature. Under such a feature, withdrawals reduce both current account value and the GMDB amount on a dollar-for-dollar basis. For contracts containing this dollar-for-dollar feature, the account holder could withdraw a substantial portion of their account value resulting in a GMDB that is multiples of the current account value. Our exposure to this dollar-for-dollar risk is somewhat mitigated by the fact that we do not allow for partial 1035 exchanges on non-qualified contracts. To take advantage of the dollar-for-dollar feature, the contractholder must take constructive receipt of the withdrawal and pay any applicable surrender charges. We report the appropriate amount of the withdrawal that is taxable to the Internal Revenue Service, as well as indicating whether or not tax penalties apply under the premature distribution tax rules. We closely monitor the dollar-for-dollar withdrawal GMDB exposure. Beginning in 2003, the GMDB feature offered on new contract sales is a pro-rata GMDB feature whereby each dollar of withdrawal reduces the GMDB benefit in proportion to the current GMDB to account value ratio. As of September 30, 2007, there were 772 contracts for which the death benefit to account value ratio was greater than ten to one. The NAR on these contracts was $50 million.

Underwriting, acquisition, insurance and other expenses increased $7 million, or 3%, and $153 million, or 25%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increases for both periods were driven primarily by account value growth from sales and favorable equity markets, which resulted in higher commission expenses, net of deferrals and lower DAC amortization. DAC and VOBA amortization decreased $12 million and increased $53 million for the three and nine months ended September 30, 2007 compared to the same periods in 2006. See below for discussion surrounding the impact of our prospective unlocking adjustments on underwriting, acquisition, insurance and other expenses as a result of our annual comprehensive review. Broker-dealer commissions and operating expenses increased $15 million and $69 million in the third quarter and first nine months of 2007 as a result of higher sales. Higher incentive compensation expenses due to favorable performance also contributed to the increase in expenses for the three and nine month periods of 2007. The merger with Jefferson-Pilot also contributed to the increase for the nine months ended September 30, 2007. Underwriting, acquisition, insurance and other expenses for nine months ended September 30, 2007 were increased by $2 million ($1 million, after-tax) related to adjustments to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007.

43

The net effect of our annual comprehensive review of DAC and VOBA resulted in a $12 million decrease ($28 million decrease from assumption changes net of $16 million increase from model changes) to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007 and a $1 million decrease from assumption changes for the corresponding periods in 2006. The 2007 assumption changes were the result of favorable interest rates, maintenance expense and account retention assumptions partially offset by unfavorable asset-based commission assumptions. The 2006 assumption changes were the result of unfavorable fixed annuity account retention and unfavorable mortality, partially offset by lowering our long-term interest assumption.

The net effect of our annual comprehensive review of DSI resulted in a $1 million decrease ($2 million decrease from assumption changes net of $1 million increase from model changes) to insurance benefits for the three and nine months ended September 30, 2007 and a $1 million decrease from assumption changes for the corresponding periods in 2006. In addition, the net effect of our annual comprehensive review of the revised calculations of the reserves related to GMDB resulted in a $3 million decrease to insurance benefits from assumption changes for the three and nine months ended September 30, 2006. The comprehensive review during the third quarter of 2007 is not expected to significantly affect future amortization expense.

Federal Income Taxes

Federal income tax expense for the third quarter and first nine months of 2007 included a reduction of $2 million related to a favorable true-up to the 2006 tax return relating primarily to the separate account DRD, compared to a $33 million favorable true-up to the 2005 tax return for the same periods in 2006. For additional information on our effective tax rates, see Note 4 to our consolidated financial statements.

Individual Markets – Life Insurance

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance premiums	$	83	$	87	-5	%	$	258	$	228	13	%
Insurance fees		457		383	19	%		1,244		969	28	%
Net investment income		444		414	7	%		1,392		1,070	30	%
Other revenues and fees		6		11	-45	%		25		30	-17	%
Total operating revenues		990		895	11	%		2,919		2,297	27	%
Operating Expenses
Insurance benefits		514		508	1	%		1,528		1,268	21	%
Underwriting, acquisition, insurance and other expenses		218		207	5	%		611		523	17	%
Total operating expenses		732		715	2	%		2,139		1,791	19	%
Income from operations before taxes		258		180	43	%		780		506	54	%
Federal income taxes		84		57	47	%		263		167	57	%
Income from operations	$	174	$	123	41	%	$	517	$	339	53	%

44

	Three Months Ended September 30,				Basis Points		Nine Months Ended September 30,				Basis Points
Interest Rate Spreads	2007		2006		Change		2007		2006		Change
Interest-Sensitive Products
Net investment income yield on reserves, excluding below items	6.04	%	6.13	%	(9	)	6.10	%	6.13	%	(3	)
Earnings from alternative investments, such as limited partnerships	-0.04	%	-0.21	%	17		0.28	%	-0.02	%	30
Default charges	0.00	%	0.00	%	—		0.00	%	-0.03	%	3
Commercial mortgage loan prepayment and bond makewhole premiums	0.09	%	0.16	%	(7	)	0.14	%	0.15	%	(1	)
Net investment income yield	6.09	%	6.08	%	1		6.52	%	6.23	%	29
Interest rate credited to policyholders	4.41	%	4.52	%	(11	)	4.44	%	4.51	%	(7	)
Interest rate spread	1.68	%	1.56	%	12		2.08	%	1.72	%	36
Traditional Products
Net investment income yield on reserves, excluding below items	6.15	%	6.46	%	(31	)	6.34	%	6.48	%	(14	)
Earnings from alternative investments, such as limited partnerships	-0.06	%	0.00	%	(6	)	-0.06	%	0.00	%	(6	)
Commercial mortgage loan prepayment and bond makewhole premiums	0.09	%	0.15	%	(6	)	0.08	%	0.15	%	(7	)
Net investment income yield	6.18	%	6.61	%	(43	)	6.36	%	6.63	%	(27	)

	Three Months Ended September 30,								Nine Months Ended September 30,
(in millions)	2007			2006			Change		2007			2006			Change
Sales by Product
Universal Life (“UL”)
Excluding MoneyGuard®	$	144		$	120		20	%	$	455		$	259		76	%
MoneyGuard®		11			8		38	%		28			23		22	%
Total Universal Life		155			128		21	%		483			282		71	%
Variable Universal Life (“VUL”)		18			13		38	%		55			39		41	%
Whole Life		—			1		-100	%		1			2		-50	%
Term		7			10		-30	%		24			30		-20	%
Total	$	180		$	152		18	%	$	563		$	353		59	%
Net Flows
Deposits	$	980		$	753		30	%	$	3,024		$	2,264		34	%
Withdrawals and deaths		(345	)		(262	)	-32	%		(1,106	)		(968	)	-14	%
Net flows	$	635		$	491		29	%	$	1,918		$	1,296		48	%
Policyholder assessments	$	607		$	526		15	%	$	1,795		$	1,386		30	%

45

	As of September 30,
(in millions)	2007		2006		Change
Account Values
Universal Life	$	22,818	$	21,516	6	%
Variable Universal Life		5,057		4,305	17	%
Total life insurance account values	$	27,875	$	25,821	8	%
In-Force Face Amount
Universal Life and other	$	279,640	$	263,485	6	%
Term Insurance		238,260		232,214	3	%
Total in-force	$	517,900	$	495,699	4	%
Net Amount at Risk
Universal Life and other	$	247,700	$	233,800	6	%
Term Insurance		237,000		231,100	3	%
Total net amount at risk	$	484,700	$	464,900	4	%

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operations for this segment increased $51 million, or 41%, and $178 million, or 53%, for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The increase for the three months ended September 30, 2007 is primarily the result of higher insurance fees and net investment income from growth of business in-force and favorable prospective and retrospective net unlocking. The increase for the nine months ended September 30, 2007 is driven primarily by the merger with Jefferson-Pilot. Excluding the increased operating results from the merger, income from operations during the nine months ended September 30, 2007 increased over the same period in 2006 due to higher insurance fees, favorable investment results, growth of business in-force and favorable prospective and retrospective net unlocking, partially offset by the impact of adjustments during the second quarter of 2007 resulting from correcting account values for certain of our life insurance policies and modifying the accounting for certain of our life insurance policies.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA, DFEL and reserves for life insurance products with certain guarantees. As part of our annual review we also make corrections and modifications to our amortization models. The net effect of our annual review resulted in a $5 million, after-tax, increase ($13 million increase from assumption changes net of $8 million decrease from model changes) to income from operations for the three and nine months ended September 30, 2007 and a $20 million, after-tax, decrease ($18 million decrease from assumption changes and a $2 million decrease from model changes) for the corresponding periods in 2006. See “Revenues” and “Benefits and Expenses” below for further discussion.

Revenues

Revenues for the three and nine months ended September 30, 2007 increased $95 million, or 11%, and $622 million, or 27%, compared to the same periods in 2006. The increase for the three months ended September 30, 2007 is primarily the result of a $74 million increase in insurance fees due to higher favorable DFEL unlocking, growth in cost-of-insurance charges, and a $30 million increase in net investment income attributable to continued growth of business in-force and less unfavorable investment income from alternative investments. Insurance fees include mortality assessments, expense assessments (net of DFEL deferrals and amortization) and surrender charges. Insurance fees for the third quarter of 2007 increased 19%, compared to growth in account values of 8%. The increase for the nine months ended September 30, 2007 is primarily due to the inclusion of results from the Jefferson-Pilot companies beginning in April 2006 in addition to the same drivers mentioned above for the three months ended September 30, 2007 and favorable investment income from alternative investments, partially offset by a $41 million reduction in insurance fees, net of DFEL amortization, related to the impact of the correction to account values and modification of the accounting during the second quarter of 2007 noted above. Insurance fees for the nine months ended September 30, 2007 were reduced by $5 million ($2 million, after-DAC, after-tax) primarily related to adjustments to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007. Retrospective DFEL unlocking negatively impacted insurance fees for the nine months ended September 30, 2007 by $10 million, pre-tax ($7 million, after-tax), primarily due to favorable mortality and favorable persistency. See below for discussion surrounding the impact of our prospective unlocking adjustments on insurance fees as a result of our annual comprehensive review. Excluding the effects of the merger and the impact of the correction to account values and modification of the accounting noted above, growth in mortality and expense assessments for the nine months ended September 30, 2007 compared to the same period in 2006 is primarily related to higher sales and increased business in-force due to new sales and favorable persistency. The improved persistency results should positively affect future revenues.

46

The net effect of our annual comprehensive review of DFEL resulted in a $27 million increase ($26 million increase from model changes and $1 million increase from assumption changes) to insurance fees for the three and nine months ended September 30, 2007 and a $1 million decrease ($2 million decrease from assumption changes net of $1 million increase from model changes) for the corresponding periods in 2006. The 2007 model changes were primarily related to account values in model projections for certain of our life insurance policies.

During the three and nine months ended September 30, 2007, compared to the same periods in 2006, life insurance in-force grew 4% as a result of new sales, favorable persistency and due to the merger with Jefferson-Pilot for the nine month comparison. In-force growth should be considered independently with regard to term products versus permanent products, as term products have a lower profitability in relation to face amount compared to permanent products. Insurance premium revenue relates primarily to whole life and term life insurance products. For the three and nine months ended September 30, 2007, insurance premiums for term insurance increased 1% and 19% compared to the same periods in 2006, while insurance premiums for whole life decreased 8% and increased 8% compared to the same period in 2006. Excluding the impact of the Jefferson-Pilot companies, insurance premiums for term insurance increased 7% for the nine months ended September 30, 2007 compared to the same periods in 2006, while insurance premiums for whole life decreased 7%. For term insurance, gross premiums declined 4% for the three months ended September 30, 2007 from a decline in the term insurance book of business and grew 1% for the nine months ended September 30, 2007.

Sales in the table above and as discussed below are reported as follows:

• UL, VUL, MoneyGuard^® – 100% of annualized expected target premium plus 5% of paid excess premium, including an adjustment for internal replacements at approximately 50% of target.

• Whole Life and Term – 100% of first year paid premiums.

Sales are not part of revenues (other than for term products) and do not have a significant impact on current quarter income from operations, but are an indicator of future profitability. Total sales for the three and nine months ended September 30, 2007 compared to the same periods in 2006, increased $28 million and $210 million. The increase for the three months ended September 30, 2007 is primarily the result of strong performance by our wholesaler, Lincoln Financial Distributors, and retailer, Lincoln Financial Network, as well as by third party retail channels. The increase for the nine months ended September 30, 2007 is primarily a result of the merger and strong performance by our distributors. We believe that our sales of universal life products include sales with investor-owned life insurance characteristics. We have implemented procedures to identify sales believed to be associated with this type of business in order to prevent investor-owned life insurance policies from being issued. However, accurate identification of these policies can be difficult, and we continue to modify our screening procedures. We expect no significant impact to our profitability; however; returns on universal life business sold as part of investor-owned designs are believed to be lower than traditional estate planning universal life sales, due in part to zero-expected lapses.

UL and VUL products with secondary guarantees represented approximately 30% of permanent life insurance in-force at September 30, 2007 and approximately 73% and 70% of sales for these products during the three and nine months ended September 30, 2007. Actuarial Guideline 38 (“AXXX”) imposes additional reserve requirements for these products - See “Review of Consolidated Financial Condition – Sources of Liquidity and Cash Flow – Financing Activities” for further information on the manner in which we reinsure our AXXX reserves.

Net investment income increased $30 million, or 7%, and $322 million, or 30%, in the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase for the three months ended September 30, 2007 is primarily the result of growth in investment income due to in-force growth of 4% and less unfavorable results in investment income from alternative investments of $8 million. Net investment income for the three months and nine months ended September 30 included (pre-DAC and pre-tax) $5 million and $24 million in 2007 and $8 million and $19 million in 2006 related to commercial mortgage loan prepayment and bond makewhole premiums. The third quarter of 2006 was affected by a loss on an alternative investment of $14 million ($8 million, after-tax, after-DAC), which lowered the interest rate margins by 22 and 5 basis points for the three and nine months ended September 30, 2006. Also contributing to the nine months ended increase in net investment income was a $4 million reduction ($1 million, after-DAC, after-tax) attributable to internal default charges in the second quarter of 2006 before the methodology was changed. See “Other Operations” below for additional information.

The increase in net investment income for the nine months ended September 30, 2007 is primarily driven by the merger with Jefferson-Pilot and favorable investment income from alternative investments. Excluding the effects of the merger, growth in investment income for the nine-month period was due to the same drivers mentioned above and higher commercial mortgage loan

47

prepayments and bond makewhole premiums for the three months ended September 30, 2007. At June 30, 2007, we reduced statutory reserves related to our secondary guarantee universal life products by approximately $200 million, which has reduced the amount of net investment income allocated to this segment by $3 million, pre-tax, per quarter. In October 2007, we released capital that had previously supported our universal life products with secondary guarantees as a result of the issuance of $375 million of 6.30% senior notes, which we believe will reduce net investment income by approximately $5 million, pre-tax, per quarter prospectively. For additional information on our 6.30% senior note offering, see “Introduction – Recent Developments.”

The interest rate spread on interest-sensitive products is the difference between the interest to be credited to policyholder accounts and the interest income we earn on the assets supporting the policyholder accounts. We exclude the impact of investment income from statutory surplus investment portfolios and the impact of earnings from affordable housing tax credit securities, which is reflected in our statement of income as a reduction to income tax expense, from our spread calculations. Traditional products use interest income to build the policy reserves. At September 30, 2007 and 2006, interest-sensitive products represented approximately 82% and 81%, respectively, of total invested assets. Interest rate spreads for interest-sensitive products increased 12 basis points and 36 basis points in the three and nine months ended September 30, 2007 compared to the same periods in 2006. Excluding the effects of commercial mortgage loan prepayment and bond makewhole premiums and internal default charges, interest rate spreads for interest-sensitive products increased 19 basis points and 34 basis points for the three and nine months ended September 30, 2007, compared to the same periods in 2006, primarily driven by investment income from alternative investments as discussed above. An increase in investment income in the third quarter of 2007 was also driven by 9% growth in invested assets. Higher AXXX statutory reserve liabilities on universal life policies with secondary guarantees also contributed to invested asset growth.

For the three and nine months ended September 30, 2007, spreads between new money rates and general account yields have widened. At the end of the third quarter 2007, new money rates exceeded the portfolio rate by roughly 17 basis points. At September 30, 2007, 54% of interest-sensitive account values have crediting rates at contract guaranteed levels, and 36% have crediting rates within 50 basis points of contractual guarantees. We decreased crediting rates 10 basis points effective June 1, 2007 which has increased spreads approximately 5 basis points. Going forward, we expect to be able to manage the effects of spreads on near-term income from operations through a combination of rate actions and portfolio management. This assumes no significant changes in net flows into or out of our fixed accounts or other changes that may cause interest rate spreads to differ from our expectations. For information on interest rate spreads and the interest rate risk due to falling interest rates, see “Item 3—Quantitative and Qualitative Disclosures About Market Risk” of this Form 10-Q.

Benefits and Expenses

Insurance benefits include interest credited to policyholders of $255 million and $761 million for the three and nine months ended September 30, 2007 and $247 million and $631 million for the same periods in 2006. The 3% increase in interest credited was driven primarily by growth in universal life account values of 6% for the three months ended September 30, 2007. For the nine months ended September 30, 2007, the increase is primarily attributable to the merger and higher interest credited from growth in universal life account values of 6%, partially offset by a reduction of $14 million ($6 million, after-DAC, after-tax) related to a correction to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007. Refer to the table above for the interest rate credited to policyholders. On June 1, 2007, we implemented a ten basis point decrease in crediting rates on most interest-sensitive products not already at contractual guarantees.

Insurance benefits also includes changes to the SOP 03-1 benefit reserve for our products with secondary guarantees. The reserve increased for the three and nine months ended September 30, 2007 by $19 million and $37 million, pre-DAC, pre-tax. As a result of the correction to account values and modification of the accounting adjustments in the second quarter of 2007, we expect to increase reserves by $3 million per quarter. Insurance benefits in 2006 includes an increase to the SOP 03-1 benefit reserve that resulted from updating long-term assumptions, primarily investment interest rates. The change in assumptions was estimated to result in an increase in reserves in future quarters of approximately $2 million ($1 million, after-tax).

Underwriting, acquisition, insurance and other expenses increased $11 million and $88 million for the three and nine months ended September 30, 2007 compared to the same periods in 2006 primarily due to changes in DAC and VOBA amortization. DAC and VOBA amortization increased $28 million and $76 million for the three months and nine month periods ended September 30, 2007 compared to 2006. The increase in DAC and VOBA amortization for the three months ended September 30, 2007 is primarily due to growth in business in-force, as the impact of favorable prospective unlocking more than offset the impact of retrospective unlocking. Favorable retrospective DAC and VOBA unlocking for the three and nine months ended September 30, 2007 were $16 million ($10 million, after-tax) and $49 million ($32 million, after-tax) primarily due to favorable investment, mortality, and persistency results. The increase for the nine months ended September 30, 2007 is driven primarily by the merger, partially offset by the favorable DAC and VOBA unlocking and the impact of the adjustments discussed above. DAC and VOBA amortization for the nine months ended September 30, 2007 is increased by $10 million ($6 million, after-tax) related to adjustments to the opening balance sheet of Jefferson-Pilot finalized in the first quarter of 2007.

48

The net effect of our annual comprehensive review of DAC and VOBA resulted in a $20 million increase ($36 million increase from model changes net of $16 million decrease from assumption changes) to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007 and a $13 million increase ($11 million increase from assumption changes and $2 million increase from model changes) for the corresponding periods in 2006. The 2006 assumption changes were primarily related to the impact of the increased reserves related to the sale of life insurance products sold with secondary guarantees, partially offset by the improved mortality and expense assumptions.

The net effect of our annual comprehensive review for the liabilities for life insurance products sold with secondary guarantees resulted in a $15 increase to insurance benefits related to assumption changes for the three and nine months ended September 30, 2006. These changes were the result of updating long-term assumptions, primarily related to investment interest rates. The 2007 review also resulted in an increase in the on-going amortization expense of approximately $4 million per quarter starting in the third quarter of 2007.

RESULTS OF EMPLOYER MARKETS

The Employer Markets business provides its products through two segments, Retirement Products and Group Protection. The Retirement Products segment operates through two lines of business – Defined Contribution, which provides employer-sponsored variable and fixed annuities, mutual-fund based programs in the 401(k), 403(b), and 457 marketplaces; and Executive Benefits, which provides corporate-owned life insurance (“COLI”) and bank-owned life insurance (“BOLI”) and contains an Institutional Pension business. The Group Protection segment of Employer Markets offers group life, disability, and dental insurance to employers. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

Employer Markets – Retirement Products

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance premiums	$	1	$	—	NM		$	1	$	1	0	%
Insurance fees		79		68	16	%		235		202	16	%
Net investment income		271		276	-2	%		828		784	6	%
Other revenues and fees		6		5	20	%		18		19	-5	%
Total operating revenues		357		349	2	%		1,082		1,006	8	%
Operating Expenses
Insurance benefits		191		178	7	%		562		494	14	%
Underwriting, acquisition, insurance and other expenses		97		87	11	%		273		241	13	%
Total operating expenses		288		265	9	%		835		735	14	%
Income from operations before taxes		69		84	-18	%		247		271	-9	%
Federal income taxes		17		19	-11	%		70		76	-8	%
Income from operations	$	52	$	65	-20	%	$	177	$	195	-9	%

49

Retirement Products – Defined Contribution

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance fees	$	65	$	56	16	%	$	192	$	170	13	%
Net investment income		173		185	-6	%		536		558	-4	%
Other revenues and fees		5		4	25	%		14		15	-7	%
Total operating revenues		243		245	-1	%		742		743	0	%
Operating Expenses
Insurance benefits		104		103	1	%		314		306	3	%
Underwriting, acquisition, insurance and other expenses		85		75	13	%		237		217	9	%
Total operating expenses		189		178	6	%		551		523	5	%
Income from operations before taxes		54		67	-19	%		191		220	-13	%
Federal income taxes		13		15	-13	%		53		61	-13	%
Income from operations	$	41	$	52	-21	%	$	138	$	159	-13	%

	September 30,
(in millions)	2007		2006		Change
Account Values
Variable annuities	$	18,580	$	16,530	12	%
Fixed annuities		10,891		11,061	-2	%
Total annuities		29,471		27,591	7	%
Alliance mutual funds		7,165		4,636	55	%
Total annuities and Alliance	$	36,636	$	32,227	14	%
Fixed portion of variable annuity	$	5,948	$	6,303	-6	%

50

	Three Months Ended September 30,								Nine Months Ended September 30,
Net Flows (in millions)	2007			2006			Change		2007			2006			Change
Variable portion of variable annuity deposits	$	564		$	583		-3	%	$	1,795		$	1,966		-9	%
Variable portion of variable annuity withdrawals		(810	)		(565	)	-43	%		(2,370	)		(1,888	)	-26	%
Variable portion of variable annuity net flows		(246	)		18		NM			(575	)		78		NM
Fixed portion of variable annuity deposits		84			111		-24	%		272			350		-22	%
Fixed portion of variable annuity withdrawals		(235	)		(265	)	11	%		(704	)		(716	)	2	%
Fixed portion of variable annuity net flows		(151	)		(154	)	2	%		(432	)		(366	)	-18	%
Total variable annuity deposits		648			694		-7	%		2,067			2,316		-11	%
Total variable annuity withdrawals		(1,045	)		(830	)	-26	%		(3,074	)		(2,604	)	-18	%
Total variable annuity net flows		(397	)		(136	)	NM			(1,007	)		(288	)	NM
Fixed annuity deposits		221			157		41	%		565			413		37	%
Fixed annuity withdrawals		(215	)		(162	)	-33	%		(520	)		(383	)	-36	%
Fixed annuity net flows		6			(5	)	220	%		45			30		50	%
Total annuity deposits		869			851		2	%		2,632			2,729		-4	%
Total annuity withdrawals		(1,260	)		(992	)	-27	%		(3,594	)		(2,987	)	-20	%
Total annuity net flows		(391	)		(141	)	NM			(962	)		(258	)	NM
Alliance mutual fund deposits		656			235		179	%		1,653			757		118	%
Alliance mutual fund withdrawals		(132	)		(57	)	NM			(263	)		(168	)	-57	%
Total alliance mutual fund net flows		524			178		194	%		1,390			589		136	%
Total annuity and Alliance deposits		1,525			1,086		40	%		4,285			3,486		23	%
Total annuity and Alliance withdrawals		(1,392	)		(1,049	)	-33	%		(3,857	)		(3,155	)	-22	%
Total annuity and Alliance net flows	$	133		$	37		259	%	$	428		$	331		29	%
Annuities incremental deposits	$	775		$	829		-7	%	$	2,492		$	2,672		-7	%
Alliance mutual fund incremental deposits		656			235		179	%		1,653			757		118	%
Total annuities and Alliance incremental deposits (1)	$	1,431		$	1,064		34	%	$	4,145		$	3,429		21	%
Average daily variable account values	$	18,162		$	16,116		13	%	$	18,043		$	16,187		11	%

⁽¹⁾ Incremental deposits represent gross deposits reduced by transfers from other segment products.

	Three Months Ended September 30,						Basis Points		Nine Months Ended September 30,						Basis Points
Interest Rate Spread	2007			2006			Change		2007			2006			Change
Net investment income yield on reserves, excluding below items		6.04	%		6.13	%	(9	)		6.04	%		6.15	%	(11	)
Earnings from alternative investments, such as limited partnerships		-0.11	%		0.05	%	(16	)		0.02	%		0.07	%	(5	)
Commercial mortgage loan prepayment and bond makewhole premiums		0.07	%		0.23	%	(16	)		0.06	%		0.16	%	(10	)
Reported net investment income yield		6.00	%		6.41	%	(41	)		6.12	%		6.38	%	(26	)
Interest rate credited to policyholders		3.84	%		3.73	%	11			3.82	%		3.71	%	11
Interest rate spread		2.16	%		2.68	%	(52	)		2.30	%		2.67	%	(37	)
Average fixed annuity account values (in millions)	$	10,905		$	11,042				$	10,944		$	11,022

51

Comparison of Three and Nine Months Ended September 30, 2007 to 2006

Income from operations for the Defined Contribution line of business within the Retirement Products segment decreased $11 million, or 21%, and $21 million, or 13%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The decrease is primarily due to a reduction in net investment income, an increase in interest credited to contractholder funds, an increase in expenses from strategic initiatives, and a favorable tax adjustment during the third quarter of 2006 related to the separate account DRD from the filing of the 2005 tax return, partially offset by higher insurance fees on higher average variable account values.

Revenues

Insurance fees increased 16% and 13% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in insurance fees for both periods is primarily related to increases in average daily variable annuity account values, which increased 13% and 11% during the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in account values reflects positive net flows and positive net equity market returns between periods. Excluding the impact of dividends, the S&P 500 Index^® at September 30, 2007 was 14.3% higher than at September 30, 2006 and the average daily S&P 500 Index^® was 15.7% and 14.5% higher than the same periods in 2006. See below for discussion surrounding the impact of our prospective unlocking adjustments on insurance fees as a result of our annual comprehensive review.

New deposits are an important component of our effort to grow the Defined Contribution business. Although deposits do not significantly impact current period income from operations, they are an important indicator of future profitability. Deposits increased 40% and 23% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in new deposits for the three and nine months ended September 30, 2007 is primarily due to growth in the Alliance program.

Defined Contribution serves the mid-large case 401(k) and 403(b) markets with our Alliance program. Deposits for this program (including Alliance program fixed annuity deposits of $205 million and $508 million) were $861 million and $2.2 billion for the three and nine months ended September 30, 2007, an increase of 150% and 99% from the same periods in 2006. The Alliance program bundles our fixed annuity products with mutual funds, along with record keeping and employee education components. We earn fees for the services that we provide to mutual fund accounts and investment margins on fixed annuities of Alliance program accounts. The amounts associated with the Alliance mutual fund program are not included in the assets or liabilities reported in our Consolidated Balance Sheets.

The distribution model for the small case 401(k) market is focused on driving growth through financial intermediaries. The two primary products we sell into this market are Director and Lincoln American Legacy Retirement (“LALR”). As part of the strategic redesign of this model, in October 2006, we terminated a relationship with a third-party wholesaler and committed resources to developing our own wholesale sales force. Sales of our 401(k) Director product decreased 8% and 16% for the three and nine months ended September 30, 2007 compared to the same periods in 2006 due to the termination of the third-party wholesaler. We expect that in the long-term the benefits associated with our investment in a new wholesaling force will outweigh any short-term consequences of terminating our third-party wholesaling relationship.

The other component of net flows relates to the retention of our business as demonstrated by our lapse rates. The overall lapse rate for our Defined Contribution annuity products was 16% and 15% for the three and nine months ended September 30, 2007, compared to 13% for the same periods in 2006. The main driver of lapses is our oldest block of annuity business. As of September 30, 2007, account values for this block totaled $18.5 billion and net flows for the three months and nine months ended were $(354) million and $(1.1) billion, respectively. The return on assets, calculated as income divided by average assets under management, for this older block is more than 2 times that of new deposits. Therefore, a substantial increase in new deposit production will be necessary to maintain earnings at current levels.

Net investment income decreased 6% and 4% for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The decrease in net investment income is partially related to a net decrease in average fixed account values. The decrease also reflects $1 million and $4 million from commercial mortgage loan prepayment and bond makewhole premiums for the three and nine months ended September 30, 2007 compared to $4 million and $11 million for the same periods in 2006.

A portion of the net investment income in this segment is credited to our fixed annuity policyholders. The interest credited to policyholders is included in insurance benefits. Annuity product interest rate spreads represent the excess of the yield on earning assets over the average crediting rate.

52

The interest rate spread table above summarizes the effect of changes in the portfolio yield and the rate credited to policyholders on interest rate spreads, as well as certain significant items causing volatility in the periods presented. In addition to the decrease in commercial mortgage loan prepayment and bond makewhole premiums, this segment also experienced decreases in its investment income yield and an increase in crediting rates. In response to the competitive environment, we increased crediting rates in April 2006 by 10 basis points for a series of our fixed annuity products with approximately $6 billion of account values. Effective October 1, 2006, we increased the crediting rates for these products by an additional 10 basis points. We are currently evaluating further crediting rate actions, with the expectation of maintaining stable spreads over the near term, excluding the effects of prepayment premiums. For information on interest rate spreads and the interest rate risk due to falling interest rates, see “Item 3—Quantitative and Qualitative Disclosures About Market Risk” of this Form 10-Q.

Benefits and Expenses

Interest credited to policyholders is included in insurance benefits and increased 1% and 2% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increases are a result of the increase in crediting rates discussed above.

Underwriting, acquisition, insurance and other expenses increased $10 million, or 13%, and $20 million, or 9%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase for the three and nine months ended September 30, 2007 was primarily the result of higher incentive compensation expense, increases in salary and related expenses as we increase our sales force due to growth in business and an increase in DAC/VOBA amortization due to negative retrospective unlocking. DAC and VOBA amortization increased $12 million and $14 million for the three and nine months ended September 30, 2007 compared to 2006. These increases were primarily the result of less favorable DAC and VOBA adjustments as discussed below. Also contributing to the increase in expenses was the impact of increased sales of our Alliance mutual fund product and decrease in sales of our annuities products. Distribution expenses of mutual fund products are not deferrable and amortized like similar costs for insurance products. As a result, the segment’s non-deferrable expenses are increasing as sales of the Alliance mutual fund product increase. See below for discussion surrounding the impact of our prospective unlocking adjustments on underwriting, acquisition, insurance and other expenses as a result of our annual comprehensive review.

The net effect of our annual comprehensive review of DAC and VOBA resulted in a $3 million increase, related to assumption changes, to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007 and a $7 million decrease, related to assumption changes, for the corresponding periods in 2006. The 2007 assumption changes primarily reflect higher lapse rates and separate account fees partially offset by lower expenses. The 2006 assumption changes primarily reflect a lower long-term interest rate assumption and favorable margins, partially offset by lower persistency assumptions. The comprehensive review during the third quarter of 2007 is not expected to significantly affect on-going amortization expense.

A portion of the variable annuity contracts in the segment contain GMDB’s in the form of a Return of Premium (“ROP”) GMDB feature, which guarantees a return of premiums adjusted for any withdrawals. At September 30, 2007, approximately $15 billion, or 60%, of variable annuity contract account values contained an ROP death benefit feature and the net amount at risk related to these contracts was $9 million. The remaining variable annuity contract account values, including the 401(k) Director product, contain no GMDB feature.

53

Retirement Products – Executive Benefits

	Three Months Ended September 30,								Nine Months Ended September 30,
Operating Summary (in millions)	2007			2006			Change		2007			2006			Change
Operating Revenues
Insurance premiums	$	1		$	—		NM		$	1		$	1		0	%
Insurance fees		14			12		17	%		43			32		34	%
Net investment income		98			91		8	%		292			226		29	%
Other revenues and fees		1			1		0	%		4			4		0	%
Total operating revenues		114			104		10	%		340			263		29	%
Operating Expenses
Insurance benefits		87			75		16	%		248			188		32	%
Underwriting, acquisition, insurance and other expenses		12			12		0	%		36			24		50	%
Total operating expenses		99			87		14	%		284			212		34	%
Income from operations before taxes		15			17		-12	%		56			51		10	%
Federal income taxes		4			4		0	%		17			15		13	%
Income from operations	$	11		$	13		-15	%	$	39		$	36		8	%
	Three Months Ended September 30,								Nine Months Ended September 30,
Operational Data (in millions)	2007			2006			Change		2007			2006			Change
COLI/BOLI - Sales	$	18		$	16		13	%	$	52		$	50		4	%
COLI/BOLI - Account Value Roll Forward
Balance beginning-of-period	$	4,353		$	4,228		3	%	$	4,305		$	1,318		227	%
Business acquired		—			—		NM			—			2,795		-100	%
Deposits		52			58		-10	%		196			182		8	%
Withdrawals and deaths		(57	)		(69	)	17	%		(250	)		(118	)	NM
Net flows		(5	)		(11	)	55	%		(54	)		64		NM
Policyholder assessments		(17	)		(16	)	-6	%		(51	)		(42	)	-21	%
Interest credited and change in market value		60			51		18	%		191			117		63	%
Balance end-of-period	$	4,391		$	4,252		3	%	$	4,391		$	4,252		3	%
	As of September 30,
	2007			2006			Change
COLI/BOLI In-Force	$	14,900		$	15,342		-3	%
Institutional Pensions - Account Value	$	2,720		$	2,711		0	%

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operations for Executive Benefits business decreased $2 million and increased $3 million for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The decrease for the three months ended September 30, 2007 is primarily related to lower investment income, higher death benefits in COLI/BOLI discussed further below, and declines in COLI/BOLI in-force. For the nine months ended September 30, 2007, the increase primarily reflects the April 2006 merger with Jefferson-Pilot.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA and DFEL. The combined effect of these prospective assumption adjustments resulted in a $1 million, after-tax, decrease to income from operations for the three and nine months ended September 30, 2007 and the corresponding periods in 2006, as discussed further below in “Revenues” and “Benefits and Expenses”.

54

Revenues

Insurance fees for this business increased 17% and 34% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in insurance fees for the three months ended September 30, 2007 is primarily related to higher variable fees resulting from a customer transferring $55 million of fixed account value to variable account value in the second quarter of 2007. This had an offsetting impact on fixed investment income and interest credited as discussed below. The increase in insurance fees for the nine months ended September 30, 2007 primarily reflects the addition of the Jefferson-Pilot BOLI business. There was no significant impact to insurance fees as a result of our annual comprehensive review of assumptions for DFEL in either 2007 or 2006.

Included in the BOLI acquired with the Jefferson-Pilot companies are life insurance products sold to community banks, which accounted for $1.8 billion in policyholder fund balances. At September 30, 2007, VOBA balances, net of unearned revenue reserves, related to these blocks were approximately $117 million. These policies, which are generally not subject to surrender charges, are owned by several thousand policyholders. These policies were primarily originated through, and continue to be serviced by, two marketing organizations. The surrender rate for this product may increase beyond current experience due to the absence of surrender charges and rising interest rates that may result in returns available to policyholders on competitors’ products being more attractive than on our policies in-force.

Consistent with the way we report UL sales, we report COLI/BOLI sales as 100% of annualized expected target premium plus 5% of paid excess premium, including an adjustment for internal replacements at approximately 50% of target. On this basis, sales for the three and nine months ended September 30, 2007 increased 13% and essentially remained flat compared to the same periods in 2006. Sales in this business tend to be of large case nature and can fluctuate significantly from quarter to quarter. The recent introduction of new products in the market place should help sales momentum continue to improve throughout the remainder of 2007.

Net investment income increased $7 million, or 8%, and $66 million, or 29%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in net investment income for the three months ended September 30, 2007 is primarily related to $14 million of net investment income related to three secured limited recourse notes issued in December 2006 and April 2007. For additional details on the secured limited recourse notes see “Consolidated Investments – Credit-Linked Notes” below and Note 6 to the Financial Statements. Partially offsetting this increase was the unfavorable impact of a customer transferring $55 million of fixed account value to variable account value in the second quarter of 2007, which reduced the interest margin. In addition, three months ended September 30, 2006 investment results included $2 million, pre-tax ($1 million, after-tax) in prepayment fee income that did not recur in three months ended September, 2007. The increase in net investment income for the nine months ended September 30, 2007 was driven principally by the Jefferson-Pilot merger in addition to the current quarter increases discussed above.

Benefits and Expenses

Insurance benefits, which includes interest credited to policyholders, increased $12 million, or 16%, and $60 million, or 32%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in insurance benefits for the three months ended September 30, 2007 is primarily related to the $12 million increase in interest credited on the three secured limited recourse notes mentioned above and a $2 million increase in COLI/BOLI death benefits slightly offset by a decrease in interest credited in the COLI/BOLI business resulting from declining variable account value and a $1 million decrease in Institutional Pension death benefits. The increase for the nine months ended September 30, 2007 is primarily due to interest credited to Jefferson-Pilot policyholders and the impact of the 25 basis point increase in crediting rates discussed further below. On July 1, 2006, we implemented a 25 basis point increase in crediting rates on our BOLI business. Excluding the increase from Jefferson-Pilot companies, insurance benefits for the nine months ended September 30, 2007 were essentially level with the same period in 2006, as increased interest credited on the secured limited recourse notes was offset by a recovery on a reinsurance agreement.

Underwriting, acquisition, insurance and other expenses were flat for the three months ended September 30, 2006 and increased $12 million, or 50%, for the nine months ended September 30, 2007 compared to the same periods in 2006. Expenses for the three months ended September 30, 2007 and 2006 are flat due to equal amounts of prospective unlocking of DAC and VOBA, as discussed below, as well as level general and administrative expenses for both time periods. The increase for the nine months ended September 30, 2007 was primarily the result of the merger with Jefferson-Pilot, and also reflects an unfavorable retrospective unlocking in the first quarter of 2007, resulting from surrender activity, a change in expense allocation methodology put into effect in the third quarter of 2006 as a result of the April 2006 Jefferson-Pilot merger, and $2 million of unfavorable retrospective unlocking resulting from a customer transferring $55 million of fixed account value to variable account value. The change in methodology did not affect consolidated expenses. The surrender activity in the first quarter of 2007 occurred for a variety of reasons and there are no systemic issues such as service or product competitiveness. Second and third quarter 2007 surrender activity returned to an expected level. See below for discussion surrounding the impact of our prospective unlocking adjustments on underwriting, acquisition, insurance and other expenses as a result of our annual comprehensive review.

55

As a result of our annual comprehensive review, underwriting, acquisition, insurance and other expenses were increased by $1 million for both the three and nine months ended September 30, 2007 and 2006 for the unlocking of DAC and VOBA related to assumption changes. The 2007 adjustments were the result of unfavorable changes in the case lapse assumption slightly offset by more favorable assumptions regarding interest margin. The 2006 adjustments were due to net unfavorable prospective unlocking of DAC and VOBA resulting from review of assumptions concerning interest margin.

Employer Markets – Group Protection

The Group Protection segment offers group life, disability, and dental insurance to employers. The segment’s products are marketed primarily through a national distribution system of regional group offices. These offices develop business through employee benefit brokers, third-party administrators and other employee benefit firms. The Group Protection segment was added as a result of our merger with Jefferson-Pilot. Therefore, its results are not included in our consolidated results for the first quarter of 2006.

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance premiums	$	337	$	304	11	%	$	1,029	$	633	63	%
Net investment income		30		27	11	%		86		52	65	%
Other revenues and fees		1		1	0	%		4		2	100	%
Total operating revenues		368		332	11	%		1,119		687	63	%
Operating Expenses
Insurance benefits		236		213	11	%		748		439	70	%
Underwriting, acquisition, insurance and other expenses		81		75	8	%		240		147	63	%
Total operating expenses		317		288	10	%		988		586	69	%
Income from operations before taxes		51		44	16	%		131		101	30	%
Federal income taxes		18		15	20	%		46		35	31	%
Income from operations	$	33	$	29	14	%	$	85	$	66	29	%

	Three Months Ended September 30, 2007							Nine Months Ended September 30, 2007
Product Line Data (in millions)	Income from Operations			Earned Premiums		Loss Ratios		Income from Operations			Earned Premiums		Loss Ratios
Life	$	11		$	124	71.2	%	$	30		$	367	73.3	%
Disability		19			151	65.0	%		50			446	66.9	%
Dental		1			34	74.9	%		1			101	77.8	%
Total non-medical		31			309	68.6	%		81			914	70.7	%
Medical		2			28				4			115
Total	$	33		$	337			$	85		$	1,029
Expense ratios:
General and administrative expenses to earned premiums		11.2	%						10.5	%
Total expenses to earned premiums		24.2	%						23.3	%
Sales - annualized premium life, disability and dental combined	$	61						$	183

56

	Three Months Ended September 30, 2006							Nine Months Ended September 30, 2006
Product Line Data (in millions)	Income from Operations			Earned Premiums		Loss Ratios		Income from Operations			Earned Premiums		Loss Ratios
Life	$	10		$	110	72.3	%	$	23		$	222	70.1	%
Disability		16			135	64.5	%		37			268	61.9	%
Dental		2			31	71.7	%		4			63	73.9	%
Total non-medical		28			276	68.4	%		64			553	66.6	%
Medical		1			28				2			80
Total	$	29		$	304			$	66		$	633
Expense ratios:
General and administrative expenses to earned premiums		11.7	%						10.6	%
Total expenses to earned premiums		24.5	%						23.2	%
Sales - annualized premium life, disability and dental combined	$	50						$	96

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operations increased $4 million, or 14%, and increased $19 million, or 29%, for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase for the three month period is primarily due to normal organic growth in our non-medical business.

Income from operations for this segment benefited from favorable claim experience on all products. Because group underwriting risks may change over time, management focuses on trends in loss ratios to compare actual experience with pricing expectations. The level of expenses is also an important driver of profitability for this segment, as group insurance contracts are offered within an environment that competes on the basis of price and service. Reported sales relate to long-duration contracts sold to new policyholders and new programs sold to existing policyholders. The trend in sales is an important indicator of development of business in-force over time.

The adoption of SOP 05-1 resulted in a cumulative effect reduction of $38 million in the segment’s DAC and VOBA balances. The adoption of SOP 05-1 also increased DAC and VOBA net amortization, after-tax, by $1 million and $5 million for the three and nine months ended September 30, 2007. The total expected, after-tax, impact to DAC and VOBA net amortization for the remainder of 2007 is $2 million.

For additional information about the impact of SOP 05-1, refer to Note 2 of our consolidated financial statements.

57

Revenues

Insurance premiums increased $33 million, or 11%, and $80 million, or 9%, for the three and nine months ended September 30, 2007, compared to the same periods in 2006 including the activity reported by Jefferson-Pilot prior to the merger. The increase in insurance premiums for the three and nine months ended September 30, 2007 primarily reflects growth in our non-medical business.

Net investment income increased $3 million, or 11%, and $8 million, or 10% for the three and nine months ended September 30, 2007 compared to the same periods in 2006 including the activity reported by Jefferson-Pilot prior to the merger. The increase in net investment income for the three and nine months ended September 30, 2007 is flat as a percentage of premiums and yields on investments have remained constant.

Sales increased for the three and nine months ended September 30, 2007 compared to the same periods in 2006 including the activity reported by Jefferson-Pilot prior to the merger. Sales showed continued growth in the core under 200 lives segment, which were up 14.7% over the first nine months of the prior year. Sales in the voluntary lines were up 55% and 41% for the third quarter and first nine months of 2007 compared to the same periods in 2006. Partially offsetting this growth is the decrease in the sales of large cases, which are down 20% for the nine month period and reflective of a very competitive market.

Benefits and Expenses

Insurance benefits reflect a total non-medical loss ratio of 68.6% and 70.7% for the third quarter and first nine months of 2007, reflecting loss ratios below and in the low end of our expected range of 71% to 74%. The discount rate used to calculate reserves for newly incurred long-term disability and life waiver claims is 5.27 %. Underwriting, acquisition, insurance and other expenses increased $6 million, or 8%, and $17 million, or 7% for the three and nine months ended September 30, 2007 compared to the same periods in 2006 including the activity reported by Jefferson-Pilot prior to the merger. The increase in underwriting, acquisition, insurance and other expenses for the three months ended September 30, 2007 are in line with the increase in premiums. The increase in underwriting, acquisition, insurance and other expenses for the nine months ended September 30, 2007 primarily reflects higher incentive compensation expense, commissions and administrative fees, partially offset by lower VOBA amortization as a result of implementation of SOP 05-1. Additionally the nine-month period was also affected by purchase accounting relative to DAC amortization recorded by Jefferson-Pilot for the first quarter in 2006.

58

RESULTS OF INVESTMENT MANAGEMENT

The Investment Management segment, through Delaware Investments, provides a broad range of managed account portfolios, mutual funds, subadvised funds, and other investment products to individual investors and to institutional investors such as private and public pension funds, foundations, and endowment funds. Delaware Investments is the marketing name for Delaware Management Holdings, Inc. and its subsidiaries. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

	Three Months Ended September 30,								Nine Months Ended September 30,
Operating Summary (in millions)	2007			2006			Change		2007			2006			Change
Operating Revenues
Investment advisory fees - external	$	92		$	82		12	%	$	272		$	242		12	%
Investment advisory fees - insurance-related		20			24		-17	%		67			72		-7	%
Other revenues and fees		38			34		12	%		112			101		11	%
Total operating revenues		150			140		7	%		451			415		9	%
Operating Expenses
Operating and administrative expenses		116			120		-3	%		374			353		6	%
Total operating expenses		116			120		-3	%		374			353		6	%
Income from operations before taxes		34			20		70	%		77			62		24	%
Federal income taxes		12			7		71	%		28			21		33	%
Income from operations	$	22		$	13		69	%	$	49		$	41		20	%
Margin Data
Pre-tax operating margin		22.7	%		14.3	%				17.2	%		14.9	%

Assets Under Management at September 30, (in millions)	2007		2006		Change
Retail-equity	$	38,166	$	36,954	3	%
Retail-fixed		13,014		10,521	24	%
Total retail		51,180		47,475	8	%
Institutional-equity		23,699		22,649	5	%
Institutional-fixed		24,837		19,387	28	%
Total institutional		48,536		42,036	15	%
Insurance-related assets		67,324		67,410	0	%
Total assets under management	$	167,040	$	156,921	6	%
Total Sub-Advised Assets, Included in Above Amounts
Retail	$	16,380	$	16,421	0	%
Institutional		4,734		4,561	4	%
Total sub-advised assets at the end of the period	$	21,114	$	20,982	1	%

59

	Three Months Ended September 30,								Nine Months Ended September 30,
Net flows (in millions)	2007			2006			Change		2007			2006			Change
Retail
Equity
Sales	$	1,344		$	1,516		-11	%	$	5,361		$	6,834		-22	%
Redemptions and transfers		(2,112	)		(1,999	)	-6	%		(7,071	)		(6,019	)	-17	%
Net flows-equity		(768	)		(483	)	-59	%		(1,710	)		815		NM
Fixed income
Sales		1,467			981		50	%		4,326			2,965		46	%
Redemptions and transfers		(1,033	)		(798	)	-29	%		(2,994	)		(2,453	)	-22	%
Net flows-fixed income		434			183		137	%		1,332			512		160	%
Total retail
Sales		2,811			2,497		13	%		9,687			9,799		-1	%
Redemptions and transfers		(3,145	)		(2,797	)	-12	%		(10,065	)		(8,472	)	-19	%
Net flows-total retail		(334	)		(300	)	-11	%		(378	)		1,327		NM
Institutional
Equity
Inflows		701			1,274		-45	%		2,935			4,367		-33	%
Withdrawals and transfers		(1,202	)		(843	)	-43	%		(5,229	)		(3,186	)	-64	%
Net flows-equity		(501	)		431		NM			(2,294	)		1,181		NM
Fixed income
Inflows		2,233			1,133		97	%		5,308			5,847		-9	%
Withdrawals and transfers		(1,307	)		(518	)	NM			(3,058	)		(1,704	)	-79	%
Net flows-fixed income		926			615		51	%		2,250			4,143		-46	%
Total institutional
Inflows		2,934			2,407		22	%		8,243			10,214		-19	%
Withdrawals and transfers		(2,509	)		(1,361	)	-84	%		(8,287	)		(4,890	)	-69	%
Net flows-total institutional		425			1,046		-59	%		(44	)		5,324		NM
Combined Retail and Institutional
Sales/inflows		5,745			4,904		17	%		17,930			20,013		-10	%
Redemptions, withdrawals and transfers		(5,654	)		(4,158	)	-36	%		(18,352	)		(13,362	)	-37	%
Net flows-combined retail and institutional	$	91		$	746		-88	%	$	(422	)	$	6,651		NM

Note: Sales/inflows include transfer in kind purchases, contributions and dividend reinvestment. The table above excludes the transfer of $780 million in assets to other operations as well as the transfer of $153 million of 529 Plan Assets to an unaffiliated 529 Plan provider and the net transfer of $3.2 billion in assets to another internal advisor, for the nine months ended September 30, 2007.

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operations for the three and nine months ended September 30, 2007 was $22 million and $49 million, respectively, compared to $13 million and $41 million for the same periods in 2006. The growth in income from operations for the three months ended September 30, 2007 was primarily related to an increase in third-party assets under management and increases in market value gains on assets under management. The growth in income from operations for the nine months ended September 30, 2007 was primarily driven by an increase in third-party assets under management, including general account assets acquired through the merger with Jefferson-Pilot and an increase in market value gains on assets under management, partially offset by the

60

negative impact of the non-recurring items detailed below. The segment’s pre-tax operating margin for the three and nine months ended September 30, 2007 was approximately 23% and 17% compared to approximately 14% and 15% for the same periods in 2006. Pre-tax operating margin is determined by dividing pre-tax income from operations by operating revenue.

Effective May 1, 2007, the investment advisory role for the Lincoln Variable Insurance Trust, a product within our Employer Markets business, transitioned from Investment Management to another internal advisor. In the role of investment advisor, Investment Management provided investment performance and compliance oversight on third-party investment managers in exchange for a fee. Investment Management will continue to manage certain of the assets as a sub-advisor. As a result of this change, the Investment Management assets under management decreased by $3.2 billion, with a corresponding reduction in Investment advisory fees – insurance-related and associated expenses. The quarterly impact to the segment’s income from operations was not significant. There is no impact to our consolidated assets under management or net income.

Revenues

Investment advisory fees – external include amounts that are ultimately paid to sub-advisors for managing the sub-advised assets. The amounts paid to sub-advisors are generally included in the segment’s expenses. These external fees increased 12% for the three and nine months ended September 30, 2007 compared to the same periods in 2006, as a result of growth in third-party assets under management, as well as changes in product mix. The increased assets were a result of positive equity market returns, which were a factor in both time periods under consideration. The average level of the equity markets was higher for the nine months ended September 30, 2007 compared to the same period in 2006. Excluding the impact of dividends, the S&P 500 Index^® at September 30, 2007 was 14.3% higher than at September 30, 2006 and the average daily S&P 500 Index^® for the three and nine months ended September 30, 2007 was 15.7% and 14.5% higher than the same periods of 2006.

Investment advisory fees – insurance-related consists of fees for asset management services this segment provides for our general account assets supporting our fixed income products and surplus, including those of the Individual and Employer Markets businesses. In addition, included in the investment advisory fees – insurance-related are fees earned from managing funds included within our variable annuity and life insurance products. These insurance-related fees decreased 17% and 7% for the three and nine months ended September 30, 2007 compared to the same periods in 2006, attributable to a combination of lower fees earned on management of the general account assets, the transfer of management of certain short-term assets to an internal manager as discussed above.

Total assets as of September 30, 2007 were $167 billion, an increase of $2.3 billion from December 31, 2006. The year to date change was largely the net result of: $7 billion of market value gains; a $4 billion reduction due to transfer of assets to another internal manager as well as other operations; a $113 million reduction in general account assets; $422 million of negative net flows; and a $153 million reduction due to the transition of Pennsylvania 529 Plan assets.

Year-to-date net flows were negative $422 million, which is $7.1 billion lower when compared to the same period in 2006. The closing of several products and the variability of institutional sales accounted for this variance, along with the announcement of the fixed income transaction which we believe caused weakness in sales. See “Recent Developments” above for additional information on the fixed income transaction. The level of net flows may vary considerably from period to period, and therefore results in one period are not indicative of net flows in subsequent periods. While we expect investment performance to remain solid and look for positive net flows in 2007, capacity constraints in certain investment strategies and the previously discussed fixed income transaction may limit sales growth for the remainder of 2007 and into 2008.

Expenses

Operating and administrative expenses decreased 3% for the three months ended and increased 6% for the nine months ended September 30, 2007 compared to the same periods in 2006. The decrease in operating and administrative expenses for the three months ended September 30, 2007 is primarily due to the May 1, 2007 net transfer of $3.2 billion from Investment Management to another internal advisor, partially offset by increases in variable expenses that move with our asset base. The increase in operating and administrative expenses for the nine months ended September 30, 2007 is primarily due to expenses that vary with the levels of assets and revenues but also reflects several non-recurring items taken in the second quarter of 2007 partially offset by the $3.2 billion transition of assets discussed above. The non-recurring expenses included $6 million, pre-tax, in the second quarter of 2007 due to higher accruals for legal expenses for existing cases. In addition, on June 29, 2007, Investment Management issued Delaware Enhanced Global Dividend and Income Fund, a new closed-end fund that combines domestic and international stocks, real estate investment trusts, and debt securities seeking diversification and high current income. Costs associated with the launch of this fund increased expenses $5 million, pre-tax, in the second quarter of 2007.

61

RESULTS OF LINCOLN UK

Lincoln UK is headquartered in Barnwood, Gloucester, England, and is licensed to do business throughout the United Kingdom. Lincoln UK primarily focuses on protecting and enhancing the value of its existing customer base. The segment accepts new deposits from existing relationships and markets a limited range of new products. Beginning in 2006 and continuing into 2007, Lincoln UK began participating in our overall RISV initiative and we have now introduced retirement income product solutions into the U.K. marketplace. Lincoln UK’s product portfolio principally consists of unit-linked life and pension products, which are similar to U.S. produced variable life and annuity products, where the risk associated with the underlying investments is borne by the policyholders. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

	Three Months Ended September 30,						Nine Months September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenues
Insurance premiums	$	26	$	21	24	%	$	74	$	58	28	%
Insurance fees		42		33	27	%		138		112	23	%
Net investment income		21		18	17	%		60		53	13	%
Total operating revenues		89		72	24	%		272		223	22	%
Operating Expenses
Insurance benefits		30		25	20	%		100		78	28	%
Underwriting, acquisition, insurance and other expenses		43		34	26	%		121		101	20	%
Total operating expenses		73		59	24	%		221		179	23	%
Income from operations before taxes		16		13	23	%		51		44	16	%
Federal income taxes		6		5	20	%		18		15	20	%
Income from operations	$	10	$	8	25	%	$	33	$	29	14	%
September 30, (in millions, except exchange rate)	2007		2006		Change
Unit-linked assets	$	9,192	$	8,118	13	%
Individual life insurance in-force		19,757		18,464	7	%
Exchange rate ratio-U.S. dollars to pounds sterling:
Average for the year-to-date period		1.993		1.820	10	%
End-of-period		2.046		1.872	9	%

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Income from operation for this segment increased $2 million, or 25%, and $4 million, or 14%, for the three and nine months ended September 30, 2007, compared to the same periods in 2006. For the three and nine months ended September 30, 2007, the average exchange rate for the U.S. dollar relative to the British pound sterling increased 8% and 10% compared to the same periods in 2006. The primary drivers of the increase in income from operations are the exchange rate, the growth in insurance fees, and the adjustments from our third quarter comprehensive assumption reviews partially offset by an increase in our mis-selling reserve as discussed below.

In the third quarter of each year, we complete our annual comprehensive review of the assumptions underlying the amortization of DAC, VOBA and DFEL. As part of our annual review we also make corrections and modifications to our amortization models. The net effect of our annual review resulted in a $2 million, after-tax, increase ($4 million increase from assumption changes net of $2 million decrease from model changes) to income from operations for the three and nine months ended September 30, 2007 and a $6 million, after-tax, decrease ($5 million decrease from assumption changes and a $1 million decrease from model changes) for the corresponding periods in 2006. See “Revenue” and “Expenses” below for further discussion.

62

Revenues

Excluding the effect of the exchange rate, insurance premiums increased 15% and 17% for the three and nine months ended September 30, 2007 compared to same periods of 2006, reflecting an increase in the annuitization of vesting pension policies. The receipt of these premiums results in a corresponding increase in insurance benefit expense. Our annualized policy lapse rate for the nine months ended September 30, 2007 was 6.5% compared to 6.7% for the same period in 2006, as measured by the number of policies in-force. Excluding the effects of exchange rates, insurance fees increased 18% and 13% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The growth in insurance fees was primarily due to higher average equity-linked account values resulting from favorable U.K. equity markets. The average values of the FTSE 100 index were 8% and 9% higher in the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in insurance fees was partially offset by the $9 million adjustment for surrender penalties.

The net effect of our annual comprehensive review of DFEL resulted in a $5 million increase ($8 million increase from model changes net of $3 million decrease from assumption changes) to insurance fees for the three and nine months ended September 30, 2007 and a $12 million decrease ($15 million decrease from assumption changes net of $3 million increase from model changes) for the corresponding periods in 2006. The 2007 assumption changes were primarily related to refinements to the methodology regarding the treatment of future expectations regarding investment income and expenses offset by the allowance for improved assured lives mortality experience in the future. The 2006 assumption changes were driven primarily by less favorable retention of pension assets.

The segment is sensitive to changes in the foreign currency exchange rate between the U.S. dollar and the British pound sterling. A significant increase in the value of the U.S. dollar relative to the British pound has a significant adverse effect on the segment’s operating results. Although the use of the enhanced reversion to the mean process has lessened the impact of short-term volatility of the equity markets, the segment also remains subject to volatility in the equity markets on fee income.

Expenses

Operating expenses were 24% and 23% higher for the three and nine months ended September 30, 2007 compared to the same periods in 2006. Excluding the effect of the exchange rate, operating expenses were 15% and 13% higher for the three and nine months ended September 30, 2007 compared to the same periods in 2006. Increased expenses for the three months ended September 30, 2007 were primarily driven by an additional provision of $9 million to cover costs associated with the UK selling practice matter discussed below, as well as continued investment in developing strategic initiatives partially offset by the $10 million impact of a correction to the annuitant mortality assumption. Increased expenses for the nine months ended September 30, 2007 reflect an additional provision of $11 million to cover costs associated with the UK selling practice matters, the continued investment in developing strategic initiatives and the increase in reserves due to higher levels of vesting annuity premiums received, partially offset by the $10 million annuitant mortality correction mentioned above.

The net effect of our annual comprehensive review of DAC and VOBA resulted in a $2 million increase ($11 million increase from model changes net of a $9 million decrease from assumption changes) to underwriting, acquisition, insurance and other expenses for the three and nine months ended September 30, 2007 and a $3 million decrease ($7 million decrease from assumption changes net of $4 million increase from model changes) for the corresponding periods in 2006. The 2007 assumption changes were primarily related to refinements to the methodology regarding the treatment of future expectations regarding investment income and expenses offset by the allowance for improved assured lives mortality experience in the future. The 2006 assumption changes were primarily due to favorable lapse rates.

Lincoln UK maintains reserves established in 1997 and 1999 for mis-selling activities. On an ongoing basis, Lincoln UK evaluates various assumptions underlying these estimated liabilities, including the expected levels of future complaints and the potential implications with respect to the adequacy of the aggregate liability associated with UK selling practice matters. We increased our provision by $2 million ($1 million, after-tax) in the first quarter of 2007 due to remedial work that we carried out following the Financial Services Authority (“FSA”) review of our complaints handling process late in 2006. We also increased our provision by $9 million ($6 million, after-tax) in the third quarter of 2007 due to discussion with the Financial Ombudsman Service (FOS) over our policy concerning the time limitation on the filing of mis-selling complaints. Future changes in complaint levels could effect Lincoln UK’s ultimate exposure to mis-selling issues, although we believe that any future change would not materially effect our consolidated financial position.

63

RESULTS OF LINCOLN FINANCIAL MEDIA

The Lincoln Financial Media segment consists of 18 radio and 3 television broadcasting stations located in selected markets in the Southeastern and Western United States and also produces and distributes syndicated collegiate basketball and football sports programming. Operations of this segment were acquired in the April 2006 merger with Jefferson-Pilot. Therefore, its results are not included in our consolidated results for the first quarter of 2006. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

	Three Months Ended September 30,						Nine Months Ended September 30,
Operating Summary (in millions)	2007		2006		Change		2007		2006		Change
Operating Revenue
Communications revenues (net)(1)	$	60	$	60	0	%	$	185	$	117	58	%
Operating Expenses
Operating expenses		39		37	5	%		124		75	65	%
Income from operations before taxes		21		23	-9	%		61		42	45	%
Federal income taxes		7		8	-13	%		21		15	40	%
Income from operations	$	14	$	15	-7	%	$	40	$	27	48	%

⁽¹⁾ Communications revenues are net of commissions of $8 million and $25 million paid to agencies for the three and nine months ended September 30, 2007 compared to $8 million and $17 million for the same periods in 2006.

Comparison of Three and Nine Months Ended September 30, 2007 to 2006

Communications revenues remained flat for the three months ended September 30, 2007 and increased $68 million, or 58% for nine months ended September 30, 2007 compared to the same periods in 2006. The increase in communications revenues for the nine months ended September 30, 2007 primarily reflects the merger with Jefferson-Pilot as discussed above. Income from operations was $14 million and $40 million for the three and nine months ended September 30, 2007 compared to $15 million and $27 million for the same periods in 2006. The increase in operating income for the nine month period was a result of the merger with Jefferson-Pilot as discussed above. Profitability for Lincoln Financial Media is seasonal and is principally influenced by such factors as retail events, special and sporting events and political advertising.

On June 7, 2007 we announced plans to explore strategic options for Lincoln Financial Media. We are evaluating a range of options including, but not limited to, divestiture strategies. For additional details, see Note 1 of our consolidated financial statements.

64

RESULTS OF OTHER OPERATIONS

Other Operations includes investments related to the excess capital in our insurance subsidiaries, other corporate investments, benefit plan net assets, and the unamortized deferred gain on the indemnity reinsurance portion of the sales transaction for our former reinsurance segment, which was sold to Swiss Re Life & Health America Inc. (“Swiss Re”) in 2001. Loss from operations for Other Operations includes earnings on invested excess capital and other investments, amortization of the deferred gain on the indemnity reinsurance portion of the transaction with Swiss Re, interest expense on corporate debt, interest credited on corporate reinsurance and expenses that are corporate in nature such as merger-related expenses, restructuring costs, branding, charitable contributions, certain litigation reserves and other expenses not allocated to our business segments. Other Operations also includes the eliminations of intercompany transactions and the inter-segment elimination of the investment advisory fees for asset management services the Investment Management segment provides to Individual Markets and Employer Markets. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

	Three Months Ended September 30,								Nine Months Ended September 30,
Operating Summary (in millions)	2007			2006			Change		2007			2006			Change
Operating Revenues
Premiums	$	1		$	1		0	%	$	2		$	2		0	%
Net investment income		46			60		-23	%		138			171		-19	%
Amortization of deferred gain on indemnity reinsurance		19			19		0	%		56			56		0	%
Other revenue and fees		(6	)		(4	)	-50	%		(6	)		(5	)	-20	%
Inter-segment elimination of investment advisory fees		(23	)		(23	)	0	%		(67	)		(72	)	7	%
Total operating revenues		37			53		-30	%		123			152		-19	%
Operating Expenses
Insurance benefits		5			4		25	%		18			10		80	%
Interest credited to contractholder funds		35			36		-3	%		105			107		-2	%
Insurance and other expenses		48			(4	)	NM			101			27		274	%
Interest and debt expense		68			67		1	%		202			153		32	%
Inter-segment elimination of investment advisory fees		(23	)		(23	)	0	%		(67	)		(72	)	7	%
Total operating expenses		133			80		66	%		359			225		60	%
Loss from operations before taxes		(96	)		(27	)	NM			(236	)		(73	)	NM
Federal income taxes		(37	)		(16	)	NM			(95	)		(35	)	NM
Loss from operations	$	(59	)	$	(11	)	NM		$	(141	)	$	(38	)	NM

Comparison of the Three and Nine Months Ended September 30, 2007 to 2006

Revenues

Operating revenues decreased 30% and 19% for the three and nine months ended September 30, 2007 compared to the same periods in 2006 primarily due to a decline in net investment income, which decreased 23% and 19% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The decrease in net investment income for the three and nine months ended September 30, 2007 is primarily due to a decrease in invested assets driven by the combination of share repurchases and dividends paid to shareholders which exceeded the amount of cash generated by the distributable earnings of our insurance entities, net increase in our debt and dividends received by the holding company from our non-insurance entities. Also, the increase in the elimination of interest expense on the inter-segment cash management account decreased net investment income by $5 million ($3 million, after-tax) and $18 million ($12 million, after-tax) for the three and nine months ended September 30, 2007. In addition, contributing to the decline for the nine-month period is $12 million ($8 million, after-tax) for internal default charges recorded in the third quarter of 2006. In the third quarter of 2006, we harmonized our policy for accounting and reporting for investment defaults by discontinuing the historical practice followed by Jefferson-Pilot of business segments reimbursing Other Operations for actual default experience through intra-segment charge referred to as the internal default charge. This change did not have an effect on consolidated income from operations.

In October 2007, as a result of the issuance of $375 million of 6.30% senior notes, we released capital that had previously supported our Individual Markets – Life Insurance segment, which will increase net investment income in Other Operations until the released capital is redeployed for other purposes. For additional information on the 6.30% senior notes offering, see “Introduction – Recent Developments.”

65

Operating Expenses

Operating expenses increased 66% and 60% for the three and nine months ended September 30, 2007 compared to the same periods in 2006 and is primarily due to recoveries from insurers related to U.K. mis-selling losses recorded in the third quarter of 2006, the inclusion of higher merger-related expenses, interest expense, expenses related to strategic initiatives such as Retirement Income Security Ventures and a separation benefit related to the retirement of key executives and for the nine month period this was partially offset by a pension curtailment gain.

Interest and debt expense increased 1% and 32% for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase in interest and debt expense for the nine months ended September 30, 2007 is primarily due to the increase in our debt, including approximately $2.1 billion used to finance the $1.8 billion cash portion of the Jefferson-Pilot merger consideration and the addition of $905 million for the fair value of Jefferson-Pilot corporate debt, which we began to accrue interest for beginning April 3, 2006. Additionally, in the first quarter of 2007, we issued $750 million of corporate debt primarily used for the repurchase of stock. The timing and/or discretionary nature of uses of cash for the repurchase of stock, incentive compensation and the availability of funds from our cash management account may result in changes in external financing and volatility in interest expense. For additional information on our financing activities, see “Review of Consolidated Financial Condition—Liquidity and Cash Flow—Sources of Liquidity and Cash Flow—Financing Activities.”

Insurance and other expenses increased $52 million and $74 million for the three and nine months ended September 30, 2007 compared to the same periods in 2006. The increase for the three and nine months ended September 30, 2007 is primarily due to expenses related to the merger with Jefferson-Pilot, totaling $29 million ($19 million, after-tax) and $73 million ($47 million, after-tax) in merger-related integration costs, including restructuring charges, compared to $13 million ($8 million, after-tax) and $30 million ($20 million, after-tax) for the same periods in 2006. The increase in merger-related expenses is primarily due to an increase in system integration work. Also contributing to the increase in insurance and other expenses is $26 million ($17 million, after-tax) of recoveries from insurers related to U.K. mis-selling losses recorded in the third quarter of 2006, a separation benefit of $8 million ($5 million, after-tax) related to the retirement of certain key executives recorded in the third quarter of 2007 and an increase due to new strategic initiatives in 2007.

On May 1, 2007, we announced plans to change the employee retirement plan, which includes replacing traditional pension retirement benefits with an enhanced match in our 401(k) defined contribution plan beginning January 1, 2008. This change resulted in a one-time curtailment gain of $9 million, pre-tax, which was reported within insurance and other expenses, for the second quarter of 2007. For additional details, see Note 7 of our consolidated financial statements.

The interest credited to contractholder funds decreased slightly for the three months and nine months ended September 30, 2007 compared to the same period in 2006 primarily due to a reclassification to insurance benefits. The majority of the interest credited to policyholders relates to our reinsurance operations sold to Swiss Re in 2001. A substantial amount of the business was sold through indemnity reinsurance transactions resulting in some of the business still flowing through our financial statements. The interest credited corresponds to investment income earnings on the assets we continue to hold for this business. There is no impact to the income or loss in Other Operations or to our consolidated income.

66

CONSOLIDATED INVESTMENTS

The following table presents consolidated invested assets, net investment income and investment yield.

(in millions)	September 30, 2007		December 31, 2006		September 30, 2006
Total consolidated investments (at carrying amount)	$	71,548	$	71,488	$	71,608
Average invested assets at amortized cost (1)		70,223		64,099		61,981

	Three Months Ended September 30,						Nine Months Ended September 30,						Change
(in millions)	2007			2006			2007			2006			Quarter		Year
Net investment income	$	1,067		$	1,108		$	3,326		$	2,854		-4	%	17	%
Investment yield (ratio of net investment income to average invested assets)		6.05	%		6.27	%		6.32	%		6.14	%
Items included in net investment income:
Alternative investment income (2)	$	—		$	(7	)	$	90		$	22		100	%	NM
Prepayment and makewhole premiums		11			26			48			51		-58	%	-6	%
Consent fees		1			5			9			7		-80	%	29	%
Standby real estate equity commitments		4			1			9			8		300	%	13	%

⁽¹⁾ Based on the average of invested asset balances at the beginning and ending of each quarter within the year. The increase is primarily attributable to the $27.9 billion in Jefferson-Pilot investments acquired on April 3, 2006.

⁽²⁾ Prior periods have been restated to reflect the current presentation. This restatement does not impact total net investment income.

The quality of our available-for-sale fixed maturity securities portfolio, as measured at fair value and by the percentage of fixed maturity securities invested in various ratings categories, relative to the entire available-for-sale fixed maturity security portfolio, as of September 30, 2007, was as follows:

(in millions)
NAIC Designation	Rating Agency Equivalent Designation	Amortized Cost		Estimated Fair Value		% of Total
1	AAA / AA / A	$	34,676	$	34,653	61.7	%
2	BBB		18,219		18,257	32.6	%
3	BB		2,106		2,117	3.8	%
4	B		899		889	1.6	%
5	CCC and lower		140		140	0.2	%
6	In or near default		23		30	0.1	%
		$	56,063	$	56,086	100.0	%

The National Association of Insurance Commissioners (“NAIC”) assigns securities quality ratings and uniform valuations called “NAIC Designations” which are used by insurers when preparing their annual statements. The NAIC assigns designations to publicly traded as well as privately placed securities. The designations assigned by the NAIC range from class 1 to class 6, with designations in classes 1 and 2 generally considered investment grade.

Fixed maturity securities available-for-sale invested in below investment grade securities (NAIC designations 3 through 6) were $3.2 billion, or 5.7%, and $3.7 billion, or 6.6%, of all fixed maturity securities available-for-sale, as of September 30, 2007 and December 31, 2006, respectively. This represents 4.4% of the total investment portfolio at September 30, 2007 compared to 5.2% at December 31, 2006. On an amortized cost basis, below investment grade securities represented 5.7% of available-for-sale fixed maturity securities at September 30, 2007 compared to 6.5% at December 31, 2006.

67

Fixed Maturity and Equity Securities Portfolios: Fixed maturity securities and equity securities consist of portfolios classified as available-for-sale and trading. Mortgage-backed and private securities are included in both available-for-sale and trading portfolios.

Available-for-Sale: Securities that are classified as available-for-sale are carried at fair value in our Consolidated Balance Sheets and make up 95% of our fixed maturity and equity securities portfolio. The fair value for all private securities was $7.6 billion at September 30, 2007 compared to $7.1 billion at December 31, 2006, representing approximately 11% and 10% of total invested assets as of September 30, 2007 and December 31, 2006, respectively.

Trading Securities: Trading securities, which support certain funds withheld and modified coinsurance arrangements (“Modco”), are carried at fair value and changes in fair value are recorded in net income as they occur. Investment results for these portfolios, including gains and losses from sales, are passed directly to the reinsurers through the contractual terms of the reinsurance arrangements. Offsetting these amounts are corresponding changes in the fair value of the embedded derivative liability associated with the underlying reinsurance arrangement.

Mortgage-Backed Securities: Our fixed maturity securities include mortgage-backed securities. These securities are subject to risks associated with variable prepayments. This may result in differences between the actual cash flow and maturity of these securities than that expected at the time of purchase. We limit the extent of our risk on mortgage-backed securities by prudently limiting exposure to the asset class, by generally avoiding the purchase of securities with a cost that significantly exceeds par, by purchasing securities backed by stable collateral, and by concentrating on securities with enhanced priority in their trust structure. Such securities with reduced risk typically have a lower yield (but higher liquidity) than higher-risk mortgage-backed securities. At selected times, higher-risk securities may be purchased if they do not compromise the safety of the general portfolio. At September 30, 2007, we did not have a significant amount of higher-risk mortgage-backed securities.

Mortgage Loans on Real Estate: The following summarizes key information on mortgage loans:

(in millions)	September 30, 2007			December 31, 2006
Total portfolio (net of reserves)	$	7,281		$	7,384
Percentage of total investment portfolio		10.2	%		10.3	%
Percentage of investment by property type:
Commercial office buildings		34.0	%		33.6	%
Retail stores		23.9	%		24.7	%
Industrial buildings		24.9	%		22.0	%
Apartments		10.4	%		11.1	%
Hotels/motels		4.8	%		6.4	%
Other		2.0	%		2.2	%
Impaired mortgage loans	$	—		$	29
Impaired mortgage loans as a percentage of total mortgage loans		N/A			0.4	%
Restructured loans in good standing	$	57		$	59
Reserve for mortgage loans		—			2

In addition to the dispersion by property type, the mortgage loan portfolio is geographically diversified throughout the United States.

All mortgage loans that are impaired have an established allowance for credit loss. Changing economic conditions impact our valuation of mortgage loans. Changing vacancies and rents are incorporated into the discounted cash flow analysis that we perform for monitored loans and may contribute to the establishment of (or an increase or decrease in) an allowance for credit losses. In addition, we continue to monitor the entire commercial mortgage loan portfolio to identify risk. Areas of current emphasis are the hotel, retail, office and industrial properties that have deteriorating credits or have experienced debt coverage reduction. Where warranted, we have established or increased loss reserves based upon this analysis. There were no impaired mortgage loans as of September 30, 2007. At December 31, 2006, 0.4% of total mortgage loans were impaired. At September 30, 2007 and December 31, 2006, we had none and two commercial mortgage loans that were two or more payments delinquent. The total principal and interest due on these loans as of December 31, 2006 was less than $1 million.

68

Our exposure to subprime mortgage lending is limited to investments in banks and other financial institutions that may be impacted by subprime lending and direct investments in asset-backed securities collateralized debt obligations (“ABS CDOs”), residential mortgage asset-backed securities (“ABS”) and residential mortgage-backed securities (“RMBS”). RMBS are backed by residential mortgages and mortgage-related ABS are backed by home equity loans. These securities are backed by loans that are characterized by borrowers of differing levels of creditworthiness: Prime, Alt-A and Subprime. Alt-A lending is the origination of residential mortgage loans to customers who have Prime credit profiles but lack documentation to substantiate income. Subprime lending is the origination of loans to customers with weak or impaired credit profiles.

The slowing U.S. housing market, increased interest rates and relaxed underwriting standards for some originators of residential mortgage loans and home equity loans have recently led to higher delinquency rates, especially for loans originated in 2006. We expect delinquency rates and loss rates on residential mortgages and home equity loans to increase in the future; however, we continue to expect to receive payments in accordance with contractual terms of our securities, largely due to the seniority of the claim on the collateral. The tranches of the securities will experience losses according to their seniority level with the least senior (or most junior), typically the unrated residual tranche, taking the initial loss. The credit ratings of the securities reflect the seniority of the securities that we own. Our residential mortgage-backed securities had a market value on September 30, 2007 of $9.2 billion and an unrealized loss of $143 million, or 1.6%, which is primarily due to the impact of changes in interest rates.

The table below summarizes the nature of our investments in securities, including both available-for-sale and trading securities, backed by pools of residential mortgages or home equity loans, the credit quality of the underlying loans backing the securities and the year in which the loans backing our securities were originated as of September 30, 2007. The market value of investments backed by subprime loans was $797 million and represented 1.1% of our total investment portfolio as of September 30, 2007. Investments rated A or above represented 95% of the subprime investments and $410 million market value of our subprime investments was backed by loans originating in 2005 and forward. Available-for-sale securities represent most of the subprime exposure with trading securities being only $20 million or 2.5%.

	Total				Prime				Alt-A				Subprime
Type (in millions)	Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost		Fair Value		Amortized Cost
RMBS	$	7,953	$	8,035	$	6,935	$	6,986	$	1,012	$	1,043	$	6	$	6
ABS		1,214		1,275		—		—		426		441		788		834
CDO		3		3		—		—		—		—		3		3
Total	$	9,170	$	9,313	$	6,935	$	6,986	$	1,438	$	1,484	$	797	$	843
Rating
AAA	$	8,266	$	8,334	$	6,498	$	6,524	$	1,115	$	1,137	$	653	$	673
AA		677		720		362		381		259		275		56		64
A		126		140		41		44		39		42		46		54
BBB		80		97		18		20		23		28		39		49
BB and below		21		22		16		17		2		2		3		3
Total	$	9,170	$	9,313	$	6,935	$	6,986	$	1,438	$	1,484	$	797	$	843
Origination Year
2004 and prior	$	4,545	$	4,603	$	3,715	$	3,740	$	443	$	455	$	387	$	408
2005		1,524		1,566		940		958		328		339		256		269
2006		1,210		1,244		525		535		531		543		154		166
2007		1,891		1,900		1,755		1,753		136		147		—		—
Total	$	9,170	$	9,313	$	6,935	$	6,986	$	1,438	$	1,484	$	797	$	843

None of these investments include any direct investments in subprime lenders or mortgages. We have exposure related to investments made by the alternative investments that we own, but we are not aware of material exposure to subprime in those asset-classes.

Alternative Investments: As of September 30, 2007 and December 31, 2006, our consolidated alternative investments, primarily investments in limited partnerships, were $761 million and $590 million, respectively. As of September 30, 2007 and December 31, 2006, these include investments in approximately 99 and 84 different partnerships, respectively that allow us to gain exposure to a broadly diversified portfolio of asset classes such as venture capital, hedge funds, and oil and gas and real estate. The

69

partnerships do not represent off-balance sheet financing and generally involve several third-party partners. Select partnerships contain “capital calls” which require us to contribute capital upon notification by the general partner. These capital calls are contemplated during the initial investment decision and are planned for well in advance of the call date. The capital calls are not material in size and pose no threat to our liquidity. Alternative investments are accounted for using the equity method of accounting and are included in other investments in our Consolidated Balance Sheets.

Net Investment Income: Net investment income decreased $41 million, or 4% and increased $472 million, or 17%, for the three and nine months ended September 30, 2007, compared to the same periods in 2006. The decrease in net investment income for the three month period primarily reflects the $28 million decrease in the mark-to-market on equity indexed options in addition to the $15 million decrease in prepayments and bond makewhole premiums. Excluding commercial mortgage loan prepayment, bond makewhole premiums and fees received from the standby real estate equity commitments financing program, the increase in net investment income for the nine month period primarily reflects higher portfolio yields and higher invested assets due to the April 2006 Jefferson-Pilot merger, which added $27.9 billion in invested assets.

As of September 30, 2007 and December 31, 2006, the carrying amount of fixed maturity securities, mortgage loans on real estate and real estate that were non-income producing was $22 million and $40 million, respectively.

The following discussion addresses our invested assets excluding trading account securities. As discussed above, investment results attributable to the trading securities are passed to the reinsurers under the terms of the reinsurance arrangements.

Realized Gains and Losses on Investments and Derivative Instruments: We had net pre-tax realized losses on investments and derivatives of $36 million and $18 million for the three and nine months ended September 30, 2007 compared to $6 million and $20 million for the same periods in 2006. Prior to the amortization of DAC, provision for policyholder commitments and investment expenses, pre-tax realized gains (losses) were $(23) million and $18 million for the three and nine months ended September 30, 2007 compared to $1 million and $20 million for the same periods in 2006.

The gross realized gains on fixed maturity and equity securities were $27 million and $115 million for the three and nine months ended September 30, 2007 compared to $52 million and $96 million for the same periods in 2006. Gross realized losses on fixed maturity and equity securities were $44 million and $97 million for the three and nine months ended September 30, 2007 compared to $47 million and $80 million for the same periods in 2006. Included in losses for fixed maturities and equity securities are write-downs for impairments of $34 million and $68 million for the three and nine months ended September 30, 2007, compared to $39 million and $43 million for the same periods in 2006. The write-down for impairments includes both credit-related and interest-rate related impairments.

For additional information regarding our process for determining whether declines in fair value of securities available-for-sale are other-than-temporary, see “Critical Accounting Policies – Write-Downs for Other-Than-Temporary Impairments and Allowance for Losses” in our 2006 Form 10-K.

Unrealized Gains and Losses—Available-for-Sale Securities: When considering unrealized gain and loss information, it is important to realize that the information relates to the status of securities is at a particular point in time, and may not be indicative of the status of our investment portfolios subsequent to the balance sheet date. Further, since the timing of the recognition of realized investment gains and losses through the selection of which securities are sold is largely at management’s discretion, it is important to consider the information provided below within the context of the overall unrealized gain or loss position of our investment portfolios. These are important considerations that should be included in any evaluation of the potential impact of unrealized loss securities on our future earnings. At September 30, 2007 and December 31, 2006, gross unrealized gains on securities available-for-sale were $1.0 billion and $1.3 billion, respectively, and gross unrealized losses on securities available-for-sale were $999 million and $373 million, respectively. At September 30, 2007, gross unrealized gains and losses on fixed maturity securities available-for-sale were $970 million and $948 million, and gross unrealized gains and losses on equity securities available-for-sale were $52 million and $51 million. At December 31, 2006, gross unrealized gains and losses on fixed maturity securities available-for-sale were $1.3 billion and $371 million, and gross unrealized gains and losses on equity securities available-for-sale were $22 million and $2 million. Changes in unrealized gains and losses can be attributed to changes in interest rates and credit spreads, which have created temporary price fluctuations.

70

For total publicly traded and private securities that we held at September 30, 2007 that were in an unrealized loss position, the fair value, amortized cost, unrealized loss and total time period that the security has been in an unrealized loss position are presented in the table below:

(in millions)	Fair Value		% Fair Value		Amortized Cost		% Amortized Cost		Unrealized Loss			% Unrealized Loss
< = 90 days	$	4,730	17.1	%	$	4,845	16.9	%	$	(115	)	11.6	%
> 90 days but < 180 days		10,530	38.1	%		10,864	38.0	%		(334	)	33.4	%
> 180 days but < 270 days		3,166	11.5	%		3,324	11.6	%		(158	)	15.8	%
> 270 days but < 1 year		1,174	4.3	%		1,226	4.3	%		(52	)	5.2	%
> 1 year		8,002	29.0	%		8,342	29.2	%		(340	)	34.0	%
Total	$	27,602	100.0	%	$	28,601	100.0	%	$	(999	)	100.0	%

71

The composition by industry categories of all securities in unrealized loss status, which we held at September 30, 2007, is presented in the table below:

(in millions)	Fair Value		% Fair Value		Amortized Cost		% Amortized Cost		Unrealized Loss			% Unrealized Loss
ABS	$	2,223	8.1	%	$	2,390	8.4	%	$	(167	)	16.7	%
Banking		3,003	10.9	%		3,123	10.9	%		(120	)	12.0	%
Collateralized mortgage obligations (“CMO”)		4,296	15.5	%		4,413	15.3	%		(117	)	11.7	%
Financial Other		507	1.8	%		573	2.0	%		(66	)	6.6	%
CMBS		1,542	5.6	%		1,594	5.6	%		(52	)	5.2	%
Electric		2,161	7.8	%		2,209	7.7	%		(48	)	4.9	%
Property & Casualty insurers (“P&C”)		798	2.9	%		827	2.9	%		(29	)	2.9	%
Pipelines		794	2.9	%		818	2.9	%		(24	)	2.4	%
Media Non-cable		301	1.1	%		325	1.1	%		(24	)	2.4	%
Home Construction		297	1.1	%		320	1.1	%		(23	)	2.3	%
Food and Beverage		902	3.3	%		923	3.2	%		(21	)	2.1	%
Retailers		431	1.6	%		452	1.6	%		(21	)	2.1	%
Real Estate Investment Trusts (“REITS”)		692	2.5	%		711	2.5	%		(19	)	1.9	%
Non Captive Consumer		263	1.0	%		279	1.0	%		(16	)	1.6	%
Paper		300	1.1	%		315	1.1	%		(15	)	1.5	%
Sovereigns		402	1.5	%		416	1.5	%		(14	)	1.4	%
Distributors		534	1.9	%		545	1.9	%		(11	)	1.1	%
Metals and Mining		333	1.2	%		344	1.2	%		(11	)	1.1	%
Gaming		153	0.6	%		164	0.6	%		(11	)	1.1	%
Brokerage		500	1.8	%		510	1.8	%		(10	)	1.0	%
Non Captive Diversified		263	1.0	%		273	1.0	%		(10	)	1.0	%
Healthcare		309	1.1	%		318	1.1	%		(9	)	0.9	%
Building Materials		314	1.1	%		323	1.1	%		(9	)	0.9	%
Automotive		182	0.7	%		190	0.7	%		(8	)	0.8	%
Entertainment		319	1.2	%		327	1.1	%		(8	)	0.8	%
Owned No Guarantee		204	0.7	%		212	0.7	%		(8	)	0.8	%
Chemicals		315	1.1	%		323	1.1	%		(8	)	0.8	%
Railroads		226	0.8	%		234	0.8	%		(8	)	0.8	%
Industries with U/R Losses < $1MM		440	1.5	%		448	1.5	%		(8	)	0.8	%
Wireless		111	0.4	%		118	0.4	%		(7	)	0.7	%
Life		313	1.1	%		320	1.1	%		(7	)	0.7	%
Conventional 30yr		396	1.4	%		402	1.4	%		(6	)	0.6	%
Independent		285	1.0	%		291	1.0	%		(6	)	0.6	%
Oil Field Services		323	1.2	%		328	1.1	%		(5	)	0.5	%
Technology		226	0.8	%		231	0.8	%		(5	)	0.5	%
Wirelines		213	0.8	%		218	0.8	%		(5	)	0.5	%
Consumer Products		215	0.8	%		220	0.8	%		(5	)	0.5	%
Integrated		178	0.6	%		183	0.6	%		(5	)	0.5	%
Transportation Services		262	0.9	%		267	0.9	%		(5	)	0.5	%
Diversified Manufacturing		248	0.9	%		252	0.9	%		(4	)	0.4	%
Pharmaceuticals		259	0.9	%		263	0.9	%		(4	)	0.4	%
Packaging		141	0.5	%		145	0.5	%		(4	)	0.4	%
Non Agency		111	0.4	%		115	0.4	%		(4	)	0.4	%
Refining		129	0.5	%		133	0.5	%		(4	)	0.4	%
Utility-Other		73	0.3	%		77	0.3	%		(4	)	0.4	%
Government Sponsored		272	1.0	%		275	1.0	%		(3	)	0.3	%
Industrial Other		201	0.7	%		204	0.7	%		(3	)	0.3	%
Local Authorities		79	0.3	%		82	0.3	%		(3	)	0.3	%
Consumer Cyclical Services		40	0.1	%		43	0.3	%		(3	)	0.3	%
Airlines		90	0.3	%		93	0.3	%		(3	)	0.3	%
Health Insurance		108	0.4	%		110	0.4	%		(2	)	0.2	%
Lodging		99	0.4	%		101	0.4	%		(2	)	0.2	%
Media_Cable		85	0.3	%		87	0.3	%		(2	)	0.2	%
Unassigned		16	0.1	%		18	0.1	%		(2	)	0.2	%
Municipal		125	0.5	%		126	0.4	%		(1	)	0.1	%
Total	$	27,602	100.0	%	$	28,601	100.0	%	$	(999	)	100.0	%

72

Unrealized Loss on All Below-Investment-Grade Available-for-Sale Fixed Maturity Securities: Gross unrealized losses on all available-for-sale below-investment-grade securities were $94 million at September 30, 2007, representing 9% of total gross unrealized losses on all available-for-sale securities. Generally, below-investment-grade fixed maturity securities are more likely than investment-grade securities to develop credit concerns. The remaining $905 million, or 91%, of the gross unrealized losses relate to investment grade available-for-sale securities. The ratios of fair value to amortized cost reflected in the table below are not necessarily indicative of the market value to amortized cost relationships for the securities throughout the entire time that the securities have been in an unrealized loss position nor are they necessarily indicative of these ratios subsequent to September 30, 2007.

For fixed maturity securities that we held at September 30, 2007, that are below investment grade and in an unrealized loss position, the fair value, amortized cost, unrealized loss and the ratios of market value to amortized cost are presented in the table below:

Aging Category (in millions)	Ratio of Amortized Cost to Fair Value	Fair Value		Amortized Cost		Unrealized Loss
<=90 days	70% to 100%	$	374	$	384	$	(10	)
	40% to 70%		—		—		—
	Below 40%		—		—		—
<=90 days total			374		384		(10	)
>90 days but <=180 days	70% to 100%		461		482		(21	)
	40% to 70%		1		1		—
	Below 40%		—		—		—
>90 days but <=180 days total			462		483		(21	)
>180 days but <=270 days	70% to 100%		107		115		(8	)
	40% to 70%		1		3		(2	)
	Below 40%		—		—		—
>180 days but <=270 days total			108		118		(10	)
>270 days but <=1 year	70% to 100%		52		57		(5	)
	40% to 70%		18		27		(9	)
	Below 40%		—		—		—
>270 days but <=1 year total			70		84		(14	)
>1 year	70% to 100%		285		319		(34	)
	40% to 70%		7		12		(5	)
	Below 40%		—		—		—
>1 year total			292		331		(39	)
Total below-investment-grade		$	1,306	$	1,400	$	(94	)

At September 30, 2007 and December 31, 2006, there were $74 million and $16 million, respectively, of the publicly traded and private securities held that were subject to enhanced analysis and monitoring for potential changes in unrealized loss status. At September 30, 2007, 87.1% of these were rated as investment grade while 7.4% were rated as investment grade at December 31, 2006. At September 30, 2007, the range of maturity dates for these securities varies, with 68.4% maturing in greater than 10 years, 20.9% maturing between 5 and 10 years, 10.2% maturing between 1 and 5 years and 0.5% maturing in one year or less. At December 31, 2006, the range of maturity dates for these securities varied, with 7.4% of these securities maturing in greater than 10 years and 92.6% maturing in one year or less. At September 30, 2007 and December 31, 2006, 95.1% and 95.7% of total publicly traded and private securities in unrealized loss status were rated as investment grade.

As of September 30, 2007, gross unrealized losses totaled $999 million compared to $373 million at December 31, 2006. The change in unrealized losses is primarily related to an increase in interest rates during the period. We expect an ultimate recovery of full principal and interest of our securities with unrealized losses.

73

Unrealized Loss on Fixed Maturity Securities Available-for-Sale in Excess of $10 million: At September 30, 2007, fixed maturity securities available-for-sale with gross unrealized losses greater than $10 million are presented in the table below.

(in millions)	Fair Value		Amortized Cost		Unrealized Loss			Length of Time in Loss Position
Investment Grade
Structured Note	$	365	$	400	$	(35	)	> 180 days but <= 270 days
Structured Note		216		250		(34	)	> 90 days but <= 180 days
Structured Note		182		200		(18	)	> 90 days but <= 180 days
Mortgage Related ABS		108		119		(11	)	> 90 days but <= 180 days
UK Financial Company		25		35		(10	)	> 1 year
Total Investment-Grade	$	896	$	1,004	$	(108	)
Non-Investment Grade
Domestic Media Company	$	44	$	60	$	(16	)	> 1 year
Total Non-Investment-Grade	$	44	$	60	$	(16	)

The information presented above is subject to rapidly changing conditions. As such, we expect that the level of securities with overall unrealized losses will fluctuate, as will the level of unrealized loss securities that are subject to enhanced analysis and monitoring. The volatility of financial market conditions results in increased recognition of both investment gains and losses, as portfolio risks are adjusted through sales and purchases. As discussed below, this is consistent with our classification of our investment portfolios as available-for-sale.

Credit-Linked Notes: As of September 30, 2007 and December 31, 2006, investment contract and policyholder funds on our Consolidated Balance Sheets included $1.2 billion and $700 million outstanding in funding agreements issued by the Lincoln National Life Insurance Company (“LNL”). We invested proceeds of $850 million received for issuing three funding agreements in 2006 and 2007 into three separate credit-linked notes originated by third-party companies. We earn a spread between the coupon received on the credit-linked notes and the interest credited on the funding agreements. Our credit-linked notes were created using a trust that combined a high quality asset with a credit default swap to produce multi-class structured securities. Consistent with other debt market instruments, we are exposed to credit losses within the structure of the credit-linked notes, which could result in principal losses to our investments. However, we have attempted to protect our investments from credit losses through the multi-tiered class structure of the credit-linked note, which requires the subordinated classes of the investment pool to absorb all of the initial credit losses. Our affiliate, Delaware Investments, manages the investments in the underlying portfolio. We will not incur credit losses unless the subordinated classes are retired and unless additional credit losses are incurred in the underlying credit-linked note structure. Similar to other debt market instruments, our maximum principal loss is limited to our original investment of $850 million as of September 30, 2007.

The statutory surplus of our insurance subsidiaries is impacted by changes in the market value of these investments. See “Review of Consolidated Financial Condition – Liquidity and Capital Resources, Uses of Capital, Return of Capital to Shareholders,” for additional information.

74

The table below summarizes information regarding our investments in these securities:

	Amount and Date of Issuance
(dollars in millions)	$400 million December 2006		$200 million April 2007		$250 million April 2007
Amount of subordination (1)	$	2,184	$	410	$	1,167
Total amount of pool		40,000		20,000		25,000
Maturity		12/20/16		3/20/17		6/20/17
Current rating of tranche (1)		AA		Aa2		AA
Current rating of underlying collateral pool (1) (2)		Aaa-Ba2		Aaa-Ba1		Aaa-Ba1
Number of entities (1)		125		100		102
Number of countries (1)		20		21		14
Number of industries (1)		36		27		30

⁽¹⁾ As of October 25, 2007

⁽²⁾ Represents the range of ratings assigned to individual investments. For each respective security, the percentage of investments at investment grade is 97%, 99% and 99%.

We are not aware of any significant realized credit losses in the above investments as of September 30, 2007. We have determined that we are not the primary beneficiary, as we do not hold the majority of the risk of loss.

REINSURANCE

Our insurance companies cede insurance to other companies. The portion of risks exceeding each of our insurance company’s retention limit is reinsured with other insurers. We seek reinsurance coverage within the businesses that sell life insurance to limit our exposure to mortality losses and enhance our capital management.

Portions of our deferred annuity business have been reinsured on a modified coinsurance basis with other companies to limit our exposure to interest rate risks. At September 30, 2007, the reserves associated with these reinsurance arrangements totaled $1.4 billion. To cover products other than life insurance, we acquire other insurance coverage with retentions and limits that management believes are appropriate for the circumstances. The accompanying financial statements reflect premiums, benefits and DAC, net of insurance ceded. Our insurance companies remain liable if their reinsurers are unable to meet contractual obligations under applicable reinsurance agreements.

Our amounts recoverable from reinsurers represent receivables from and reserves ceded to reinsurers. At September 30, 2007, the amounts recoverable from reinsurers was $8.2 billion, compared to $7.9 billion at December 31, 2006. We obtain reinsurance from a diverse group of reinsurers and we monitor concentration, as well as financial strength ratings of our principal reinsurers. Swiss Re represents our largest exposure. In 2001, we sold our reinsurance business to Swiss Re primarily through indemnity reinsurance arrangements. Because we are not relieved of our liability to the ceding companies for this business, the liabilities and obligations associated with the reinsured contracts remain on our Consolidated Balance Sheets with a corresponding reinsurance receivable from the business sold to Swiss Re, which totaled $4.3 billion and $4.1 billion at September 30, 2007 and December 31, 2006, respectively. Swiss Re has funded a trust with a balance of $1.8 billion at September 30, 2007 to support this business. In addition to various remedies that we would have in the event of a default by Swiss Re, we continue to hold assets in support of certain of the transferred reserves. These assets consist of those reported as trading securities and certain mortgage loans. Our liabilities for funds withheld and embedded derivatives included $2.1 billion and $0.2 billion, respectively, at September 30, 2007 related to the business sold to Swiss Re.

Included in the business sold to Swiss Re through indemnity reinsurance in 2001 was disability income business. Swiss Re is disputing its obligation to pay approximately $80 million of reinsurance recoverables on certain of this disability income business. Following actions by both companies for which Lincoln is seeking, among other things, to collect such amount, and Swiss Re, among other things, to be released from its reinsurance obligations on certain of the disability income business, the companies have agreed to settle this matter via arbitration. Although the outcome of these arbitration proceedings is uncertain, we currently believe that it is probable that we will ultimately collect the full amount of the reinsurance recoverable from Swiss Re and that Swiss Re will ultimately remain at risk on all of its obligations on the disability income business that it acquired from us in 2001.

75

On August 15, 2007, we entered into a reinsurance arrangement with Swiss Re covering Lincoln SmartSecurity Advantage, our rider related to our Individual Market’s variable annuity products. This is the first time we have entered into a third-party reinsurance agreement related to our variable annuity business. Swiss Re will provide 50% quota share coinsurance of our lifetime guaranteed minimum withdrawal benefit, Lincoln SmartSecurity Advantage, for business written in 2007 and 2008, up to a total of $4.5 billion in rider sales. We will retain 100% of the base variable annuity contracts. This reinsurance agreement strengthens and diversifies our enterprise risk management platform and expands our capacity with regard to retirement income security products.

In the second quarter of 2007, we recognized increased reserves on the personal accident business that was sold to Swiss Re through an indemnity reinsurance transaction in 2001, at which time we recognized a deferred gain that is being amortized into income at the rate that earnings are expected to emerge within a 15 year period. This adjustment resulted in a non-cash charge of $13 million, after-tax, to increase reserves which was partially offset by a cumulative catch-up adjustment to the deferred gain amortization of $5 million, after-tax, for a total decrease to net income of $8 million. The impact of the accounting for reserve adjustments related to this reinsurance treaty is excluded from our definition of income from operations. Because Swiss Re is responsible for paying the underlying claims to the ceding companies corresponding to the reserve increase we record an increase in the reinsurance recoverable in the period of the change. The amount of the additional increase to the deferred gain above the cumulative amortization “catch-up” adjustment will be amortized into income in future periods over the remaining period of expected run-off of the underlying business.

During the third quarter of 2006 one of our reinsurers, Scottish Re Group Ltd (“Scottish Re”), received rating downgrades from various rating agencies. Of the $900 million of fixed annuity business that we reinsure with Scottish Re, approximately 70% is reinsured through the use of modified coinsurance treaties, in which we possess the investments that support the reserves ceded to Scottish Re. For our annuity business ceded on a coinsurance basis, Scottish Re had previously established an irrevocable investment trust supporting the reserves for the benefit of LNC. In addition to fixed annuities, we have approximately $101 million of policy liabilities on the life insurance business we have reinsured with Scottish Re. Scottish Re continues to perform under its contractual responsibilities to us. We continue to evaluate the impact of these ratings downgrades with respect to our existing exposures to Scottish Re. Based on current information, we do not believe that Scottish Re’s ratings downgrades will have a material adverse effect on our results of operations, liquidity or financial condition.

At September 30, 2007, we had reinsurance recoverables of $779 million and policy loans of $50 million which are related to the businesses of Jefferson-Pilot that are coinsured with Household International (HI) affiliates. HI has provided payment, performance and capital maintenance guarantees with respect to the balances receivable. We regularly evaluate the financial condition of our reinsurers and monitor concentrations of credit risk related to reinsurance activities.

We are continuing to pursue capital management strategies related to our AXXX reserves involving reinsurance and securitizations. We completed our issuance of $375 million of 6.30% senior notes in the fourth quarter, which resulted in the release of approximately $300 million of capital previously supporting our universal life products with secondary guarantees. See “Introduction – Recent Developments” for additional information.

For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

REVIEW OF CONSOLIDATED FINANCIAL CONDITION

Liquidity and Capital Resources

Sources of Liquidity and Cash Flow

Liquidity refers to the ability of an enterprise to generate adequate amounts of cash from its normal operations to meet cash requirements with a prudent margin of safety. Our principal sources of cash flow from operating activities are insurance premiums and fees, investment advisory fees and investment income, while sources of cash flows from investing activities result from maturities and sales of invested assets. Our operating activities provided cash of $2.1 billion and $1.9 billion for the first nine months of 2007 and 2006, respectively. When considering our liquidity and cash flow, it is important to distinguish between the needs of our insurance subsidiaries and the needs of the holding company, LNC. As a holding company with no operations of its own, LNC derives its cash primarily from its operating subsidiaries.

76

The sources of liquidity of the holding company are principally comprised of dividends and interest payments from subsidiaries augmented by holding company short-term investments, bank lines of credit, a commercial paper program, and the ongoing availability of long-term public financing under an SEC filed shelf registration statement. These sources of liquidity and cash flow support the general corporate needs of the holding company, including its common stock dividends, interest and debt service, funding of callable securities, securities repurchases, and acquisitions.

The following table summarizes the primary sources of holding company cash flow. The table focuses on significant and recurring cash flow items and excludes the effects of certain financing activities, namely the periodic issuance and retirement of debt and cash flows related to our intercompany cash management account (discussed below). Taxes have been eliminated from the analysis due to a tax sharing agreement among our primary subsidiaries resulting in a modest impact on net cash flows at the holding company. Also excluded from this analysis is the modest amount of investment income on short-term investments of the holding company.

	Three Months Ended September 30,				Nine Months Ended September 30,				Year Ended December 31,
(in millions)	2007		2006		2007		2006		2006
Dividends from subsidiaries:
LNL	$	175	$	175	$	469	$	400	$	569
First Penn-Pacific		—		—		150		—		—
Lincoln Financial Media		14		10		36		23		39
Delaware Investments		15		12		45		36		48
Other non-regulated companies(1)		395		—		395		235		235
Lincoln UK		16		21		48		60		85
Other		—		—		—		—		11
Subsidiary loan repayments and interest:
LNL interest on surplus notes(2)		20		20		59		59		78
LNL interest on intercompany notes		3		3		5		4		4
	$	638	$	241	$	1,207	$	817	$	1,069
Other cash flow and liquidity items:
Return of seed capital	$	—	$	11	$	—	$	16	$	21
Net capital received from stock option exercises		25		98		101		161		191
	$	25	$	109	$	101	$	177	$	212

⁽¹⁾ Represents dividend of proceeds from the sale of equity securities used to repay borrowings under the bridge facility in 2006 and a dividend of BAC shares to LNC in September 2007.

⁽²⁾ Represents interest on the holding company’s $1.25 billion in surplus note investments in LNL. Interest of $20 million for the third quarter of 2006 and 2007 was received on October 1, 2006 and October 1, 2007 respectively.

In October 2007, as a result of the issuance of $375 million of 6.30% senior notes, we released capital that had previously supported our Individual Markets – Life Insurance segment. For additional information on the 6.30% senior notes offering see “Introduction – Recent Developments.”

Subsidiaries

Our domestic insurance subsidiaries paid cash dividends of $175 million and $619 million for the three and nine months ended September 30, 2007 compared to $175 million and $400 million for the same periods in 2006. The actual amount of surplus that our insurance subsidiaries could pay as dividends is constrained by the amount of surplus we hold to maintain our ratings, to provide an additional layer of margin for risk protection, and for future investment in our businesses.

Our insurance subsidiaries have invested into three separate credit-linked notes originated by third-party companies. See “Consolidated Investments – Credit-Linked Notes” for additional information. The statutory surplus of our insurance subsidiaries is impacted by changes in the market value of these investments. The market values of these investments are sensitive to credit spreads. Sustained declines in the market value of these investments, such as widening credit spreads, would reduce the surplus and may negatively impact the dividend capacity of our insurance subsidiaries.

77

Financing Activities

Although our subsidiaries generate adequate cash flow to meet the needs of our normal operations, periodically we may issue debt or equity securities to fund internal growth, acquisitions, and the retirement of our debt and equity securities.

We currently have an effective shelf registration statement, which allows us to issue, in unlimited amounts, securities, including debt securities, preferred stock, common stock, warrants, stock purchase contracts, stock purchase units, and trust preferred securities of our affiliated trusts. Our Board of Directors authorized us to issue up to $4 billion of such securities, and at September 30, 2007, we have issued $3.1 billion pursuant to that authorization.

The following summarizes debt and financing activity during the nine months ended September 30, 2007:

• In March 2007, LNC issued $500 million of 6.05% Capital Securities (callable in year 10 at par) due April 20, 2067 and $250 million 3-year floating rate senior notes at LIBOR plus 8 basis points due April 20, 2010 for aggregate gross proceeds of $750 million.

• On June 15, 2007, LNC repaid $244 million ($6 million was owed to a non-regulated subsidiary and eliminated in consolidation) of 5.25% senior notes that matured.

• On August 17, 2007, LNC repaid $100 million of floating rate extendible notes whose maturity had not been extended beyond the August 17, 2007 interim maturity date.

• On August 22, 2007, we issued $300 million aggregate principal amount of our 5.65% Senior Notes due August 27, 2012 pursuant to the Prospectus, dated March 14, 2006.

We have also redeemed the following securities originally issued by Jefferson-Pilot during the first nine months of 2007:

• On January 11, 2007, we redeemed all of the outstanding 8.14% Junior Subordinated Deferrable Interest Debentures, Series A due 2046, which were held by Jefferson-Pilot Capital Trust A. The redemption price for the Capital Securities, Series A was $1,040.70 per security, for a total principal amount of $206 million, plus $16 million for accrued interest through the redemption date.

• On March 1, 2007, we redeemed all of the outstanding 8.285% Junior Subordinated Deferrable Interest Debentures, Series B due 2046, which were held by Jefferson-Pilot Capital Trust B. The redemption price for the Capital Securities, Series B was $1,041.43 per security, for a total principal amount of $103 million, plus $8 million for accrued interest through the redemption date.

At September 30, 2007, we maintained three credit facilities with a group of domestic and foreign banks:

• a $1.6 billion five-year credit facility entered into in March 2006 and maturing in March 2011, allowing for borrowing or issuances of letters of credit (“LOC”);

• a $1 billion five-year credit facility entered into in February 2006 and maturing in February 2011, allowing for borrowing or issuances of LOCs; and

• a 10 million pounds sterling ($20 million at September 30, 2007) one-year U.K. credit facility for use by our U.K. subsidiary renewed in November 2006 and maturing in December 2007.

At September 30, 2007, there were approximately $1.2 billion in outstanding LOCs under the various credit agreements. These LOCs support intercompany reinsurance transactions and specific treaties associated with our former Reinsurance segment. LOCs are primarily used to satisfy the U.S. regulatory requirements of domestic clients of the former Reinsurance segment who have contracted with the reinsurance subsidiaries not domiciled in the United States and, as discussed below, for the reserve credit provided by our affiliated offshore reinsurance company to our domestic insurance companies for ceded business.

Under the credit agreements, we must maintain a minimum consolidated net worth level. In addition, the agreements contain covenants restricting our ability to incur liens, merge or consolidate with another entity where we are not the surviving entity and dispose of all or substantially all of our assets. At September 30, 2007, we were in compliance with all such covenants. All of our credit agreements are unsecured.

78

Included in the amounts outstanding at September 30, 2007, discussed above, was approximately $975 million of outstanding LOCs supporting the reinsurance obligations of our non-U.S. domiciled subsidiary to LNL on universal life business with secondary guarantees. Recognizing that LOCs are generally one to five years in duration, it is likely that our insurance companies will apply a mix of LOCs, reinsurance and capital market strategies in addressing long-term AXXX and XXX needs. LOCs and related capital market alternatives lower the RBC impact of the universal life business with secondary guarantee products. An inability to obtain the necessary LOC capacity or other capital market alternatives could impact our returns on universal life business with secondary guarantee products. We are continuing to pursue capital management strategies related to our AXXX reserves involving reinsurance and securitizations. We completed our issuance of $375 million of 6.30% senior notes in the fourth quarter, which resulted in the release of approximately $300 million of capital previously supporting our universal life products with secondary guarantees. See “Introduction – Recent Developments” for additional information. We are targeting another transaction during 2008 that will further reduce the amount of statutory reserves related to our insurance products with secondary guarantees. In addition, a portion of our term life insurance business is reinsured with a domestic reinsurance captive as part of our overall strategy of managing the statutory capital of our insurance subsidiaries. There are no outstanding LOCs related to this business.

A new statutory reserving standard (commonly called “VACARVM”) is being developed by the NAIC replacing current statutory reserve practices for variable annuities with guaranteed benefits such as GMWBs. The timing for adoption of VACARVM is not certain. Because the NAIC has not determined the final version of VACARVM, we cannot estimate the ultimate impact that VACARVM will have on our liquidity and capital resources. However, in its current draft form, VACARVM has the potential to require statutory reserves well in excess of current levels for certain variable annuity riders sold by us. We plan to utilize existing captive reinsurance structures to lessen any negative impact on statutory capital and dividend capacity in our life insurance subsidiaries. However, additional statutory reserves could lead to lower risk-based capital ratios and potentially reduce future dividend capacity from our insurance subsidiaries.

Alternative Sources of Liquidity

In order to maximize the use of available cash, the holding company maintains an intercompany cash management account where subsidiaries can borrow from the holding company to meet their short-term needs and can invest their short-term funds with the holding company. The holding company finances this program from its primary sources of cash flow discussed above. Depending on the overall cash availability or need, the holding company invests excess cash in short-term investments or borrows funds in the financial markets.

The holding company used $451 million of funds from the cash management account on average during the nine months ended September 30, 2007 to fund loans to its subsidiaries and for general corporate purposes. The holding company had a maximum and minimum amount of financing that is used from the cash management account during this period of $728 million and $1 million, respectively.

Our insurance subsidiaries, by virtue of their general account fixed income investment holdings, can access liquidity through securities lending programs and repurchase agreements. At September 30, 2007, our insurance subsidiaries had securities with a carrying value of $812 million out on loan under the securities lending program, and $501 million carrying value subject to reverse-repurchase agreements.

LNC has a $ 1 billion commercial paper program that is rated A-1, P-2, F-1. The commercial paper program is backed by a bank line of credit. During the nine months ended September 30, 2007, LNC had an average of $165 million in commercial paper outstanding with a maximum amount of $375 million outstanding at any time. LNC had $226 million of commercial paper outstanding at September 30, 2007.

Uses of Capital

Our principal uses of cash are to pay policy claims and benefits, operating expenses, commissions and taxes, to purchase new investments, to purchase reinsurance, to fund policy surrenders and withdrawals, to pay dividends to our shareholders and to repurchase our stock and debt securities.

79

Return of Capital to Shareholders

One of the holding company’s principal uses of cash is to provide a return to our shareholders. Through dividends and stock repurchases, we have an established record of providing significant cash returns to our shareholders. We have increased our dividend in each of the last 24 years. In determining our dividend payout, we balance the desire to increase the dividend against capital needs, rating agency considerations and requirements for financial flexibility. The following table summarizes this activity for 2007 and 2006.

	Three Months Ended September 30,				Nine Months Ended September 30,				Year Ended December 31,
(in millions, except per share data)	2007		2006		2007		2006		2006
Dividends to shareholders	$	106	$	105	$	320	$	320	$	429
Repurchase of common stock		175		350		686		856		1,003
Total cash returned to shareholders	$	281	$	455	$	1,006	$	1,176	$	1,432
Number of shares repurchased		3.092		6.315		10.307		14.374		16.887
Average price per share(1)	$	56.45	$	55.43	$	66.58	$	59.31	$	59.40

⁽¹⁾ On July 10, 2007, we received our final delivery of approximately 180,000 shares under our previously disclosed accelerated stock buyback program, bringing the total aggregate shares retired under the plan to approximately 5.0 million shares. We did not deliver additional consideration for the approximately 180,000 shares received therefore this lowered our average price per share.

On February 22, 2007, our Board of Directors approved an additional $2 billion in security repurchase authority. LNC also repurchased $686 million of its common stock in the first nine months of 2007, $336 million through open market repurchases and $350 million through an accelerated share repurchase transaction. Under the accelerated share repurchase program, LNC received approximately 4.8 million shares of its common stock in exchange for $350 million.

On September 7, 2007, we entered into a variable forward contract with Wachovia Bank, National Association with respect to approximately four million shares of our Bank of America common stock and received approximately $144.5 million in proceeds. We are retaining the ordinary dividends in connection with the four million shares, which currently amount to $10.24 million annually. Approximately $74 million of the proceeds of this transaction were used to repurchase shares of our common stock during the third quarter of 2007.

On November 6, 2007, the Board of Directors approved an increase in the quarterly dividend to shareholders from $0.395 per share to $0.415 per share effective in 2008.

The following table summarizes the primary uses of holding company cash flow. The table focuses on significant and recurring cash flow items and excludes the effects of certain financing activities, namely the periodic retirement of debt and cash flows related to our intercompany cash management account. Taxes have been eliminated from the analysis due to a tax sharing agreement among our primary subsidiaries resulting in a modest impact on net cash flows at the holding company.

	Three Months Ended September 30,				Nine Months Ended September 30,				Year Ended December 31,
(in millions)	2007		2006		2007		2006		2006
Debt service (interest paid)	$	46	$	52	$	179	$	114	$	195
Common dividends		107		107		323		280		393
Common stock repurchase		175		353		686		852		1,006
Total	$	328	$	512	$	1,188	$	1,246	$	1,594

80

Significant Trends in Sources and Uses of Cash Flow

As stated above, LNC’s cash flow, as a holding company, is largely dependent upon the dividend capacity and surplus note interest payments of its insurance company subsidiaries. The insurance company subsidiaries’ dividend capacity is impacted by factors influencing their risk-based capital and statutory earnings performance. In recent periods, Delaware Investments and our U.K. operations have contributed significant free cash flow. Improved financial performance at Delaware, our decision to run-off significant blocks of business in the U.K. and cash flow from Lincoln Financial Media are responsible for the improved cash flow and the return of capital to LNC in recent periods. Currently, we expect to have sufficient liquidity and capital resources to meet our obligations in 2007. For factors that could affect our expectations for liquidity and capital, see “Part I – Item 1A – Business – Risk Factors” in the 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors.”

OTHER MATTERS

Other Factors Affecting Our Business

In general, our businesses are subject to a changing social, economic, legal, legislative and regulatory environment. Some of the changes include initiatives to require more reserves to be carried by our insurance subsidiaries, to make permanent recent reductions in individual tax rates, to permanently repeal the estate tax and to increase regulation of our annuity and investment management businesses. Although the eventual effect on us of the changing environment in which we operate remains uncertain, these factors and others could have a material effect on our results of operations, liquidity and capital resources. For factors that could cause actual results to differ materially from those set forth in this section, see “Part I – Item 1A – Risk Factors” in our 2006 Form 10-K as updated by “Part II – Item 1A – Risk Factors” and “Forward-looking Statements – Cautionary Language” in this report.

Recent Accounting Pronouncements

See Note 2 to our consolidated financial statements for a discussion of recent accounting pronouncements that have been implemented during the periods presented or that have been issued and are to be implemented in the future.

ACQUISITIONS AND DIVESTITURES

Merger with Jefferson-Pilot Corporation

See “Introduction – Recent Developments” and “Liquidity and Capital Resources” of the 2006 Form 10-K for discussion regarding the merger with Jefferson-Pilot.

RESTRUCTURING ACTIVITIES

See Note 12 to the unaudited consolidated financial statements for the detail of our restructuring activities.

81

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We provided a discussion of our market risk in Item 7A of our 2006 Form 10-K. During the first nine months of 2007, there was no substantive change in our market risk except for the items noted below:

Interest Rate Risk

Interest Rate Risk—Falling Rates. As discussed in the Quantitative and Qualitative Disclosures About Market Risk section of our 2006 Form 10-K, spreads on our fixed annuity and interest-sensitive whole life, universal life and fixed portion of variable universal life insurance policies, are at risk if interest rates decline and remain low for a period of time.

See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Results of Operations by Segment” for the effects of interest rate environments on interest rate margins.

Derivatives. As indicated in Note 10 of our 2006 Form 10-K, we have entered into derivative transactions to reduce our exposure to rapid rises in interest rates, the risk of changes in liabilities indexed to equity markets, credit risk, foreign exchange risk and to increase our exposure to certain investments in exchange for a premium. In addition, we are subject to risks associated with changes in the value of our derivatives; however, such changes in value are generally offset by changes in the value of the items being hedged by such contracts. Modifications to our derivative strategy are initiated periodically upon review of our overall risk assessment. During the first nine months of 2007, the more significant changes in our derivative positions are as follows:

• Entered into $100 million notional of interest rate swap agreements hedging floating rate bond coupon payments. A total of $284 million notional matured or was terminated, resulting in a remaining notional of $1.0 billion. These interest rate swap agreements convert floating rate bond coupon payments into a fixed rate of return. We also entered into $2.7 billion notional of interest rate swap agreements hedging a portion of the liability exposure on certain options in our variable annuity products.

• Entered into $250 million notional of forward-starting interest rate swap agreements to partially hedge the future cash flows of a forecasted debt issuance. The entire $250 million notional was terminated resulting in a $2 million loss recorded in Other Comprehensive Income. The loss will be recognized into income over the life of the debt.

• The remaining $100 million notional of interest rate swap agreements hedging fixed rate debt matured. These interest rate swap agreements effectively converted fixed rate debt payments into floating rate debt payments.

• Entered into $225 million notional and terminated $220 million notional of forward-starting interest rate swap agreements, resulting in a remaining notional of $5 million. These swaps are used to hedge interest rate risk associated with purchasing assets that support our annuity liabilities. We also entered into $100 million notional of forward-starting interest rate swap agreements used to hedge the forecasted purchase of a fixed maturity security investment. The entire $100 million notional was terminated resulting in a $4.1 million loss recorded in Other Comprehensive Income. The loss will be recognized in income over the life of the purchased asset.

• Entered into $16 million notional of total return swap agreements resulting in a total of $126 million notional. These swap agreements are hedging a portion of the liability related to our deferred compensation plans. We receive the total return on a portfolio of indexes and pay a floating rate of interest.

• A total of $800 million notional of interest rate cap agreements matured, resulting in a remaining notional of $5.2 billion. These interest rate cap agreements are used to hedge our annuity business against the negative impact of a significant and sustained rise in interest rates.

• Terminated 0.3 million call options on LNC stock, resulting in a total of 0.6 million call options remaining on an equal number of shares of LNC stock. These call options are hedging the increase in liabilities arising from stock appreciation rights granted on LNC stock.

• Entered into $1.6 billion notional of S&P 500 call options. A total of $1.2 billion notional expired, resulting in a remaining notional of $2.7 billion. These call options are hedging the impact of the equity-index interest credited to our equity indexed annuity products.

82

• Entered into $1.3 billion notional of put option agreements, resulting in a total notional of $3.5 billion. These put options are hedging a portion of the liability exposure on certain options in variable annuity products. We will receive a payment from the counterparty if the strike rate in the agreement is higher than the specified index rate at maturity.

• We had financial futures net purchase (termination) activity in the amount of $(2.3) billion notional resulting in a remaining notional of $804 million. These futures are hedging a portion of the liability exposure on certain options in variable annuity products. No gain or loss was recognized as a result of the expirations or terminations.

• Entered into $48 million and terminated $48 million notional of foreign exchange forward contracts, resulting in no remaining notional. These contracts are hedging dividends received from our Lincoln UK subsidiary.

• Entered into $194 million notional of foreign currency swaps, resulting in a total notional of $280 million. These foreign currency swap agreements are part of a hedging strategy. We own various foreign issue securities. Interest payments from these securities are received in a foreign currency and then swapped into U.S. dollars.

• Entered into an equity collar of 4 million shares of BAC stock holdings. The equity collar is constructed by us purchasing a put option on the BAC stock, and then simultaneously selling a call option with the identical maturity date as the put option. This effectively insulates us from any price decline in the stock while allowing us to participate in some of the upside if the BAC stock appreciates over the time of the transaction. With the equity collar in place, we are able to pledge the BAC stock as collateral which then allows the Bank to advance us a substantial portion of the stock’s value effectively monetizing the stock for liquidity purposes. For additional detail on this transaction see “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations – Introduction – Recent Developments.”

We are exposed to credit loss in the event of non-performance by counterparties on various derivative contracts. However, we do not anticipate non-performance by any of the counterparties. The credit risk associated with such agreements is minimized by purchasing such agreements from financial institutions with long-standing superior performance records.

Item 4. Controls and Procedures

(a) Conclusions Regarding Disclosure Controls and Procedures

We maintain disclosure controls and procedures, which are designed to ensure that information required to be disclosed in the reports we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. As of the end of the period covered by this report, we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, conducted an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Exchange Act). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to us and our consolidated subsidiaries required to be disclosed in our periodic reports under the Exchange Act.

(b) Changes in Internal Control Over Financial Reporting

There was no change in our internal control over financial reporting (as that term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended September 30, 2007 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

A control system, no matter how well designed and operated, can provide only reasonable assurance that the control system’s objectives will be met. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the company have been detected. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.

83

PART II – OTHER INFORMATION

Item 1A. Risk Factors.

Our business faces significant risks. The risks described below update the risk factors described in our 2006 Form 10-K and should be read in conjunction with those risk factors. The risks and uncertainties described below and in the 2006 Form 10-K are not the only ones facing our company. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also impair our business operations. If any of these risks actually occur, our business, financial condition and results of operations could be materially affected. In that case, the value of our securities could decline substantially.

Changes in U.S. federal income tax law could make some of our products less attractive to consumers and increase our tax costs.

The Economic Growth and Tax Relief Reconciliation Act of 2001 (“EGTRRA”) as well as the Jobs and Growth Tax Relief Reconciliation Act of 2003 contain provisions that have and will (in the absence of any further legislation) continue, near term, to significantly lower individual tax rates. These may have the effect of reducing the benefits of deferral on the build-up of value of annuities and life insurance products. EGTRRA also includes provisions that will eliminate, over time, the estate, gift and generation-skipping taxes and partially eliminate the step-up in basis rule applicable to property held in a decedent’s estate. Many of these provisions expire in 2010, unless extended. The Bush Administration continues to propose that many of the foregoing rate reductions, as well as elimination of the estate tax, be made permanent, and continues to propose several tax-favored savings initiatives, that, if enacted by Congress, could also adversely affect the sale of our annuity, life and tax-qualified retirement products and increase the surrender of such products. Although we cannot predict the overall effect on the sales of our products of the tax law changes included in these Acts, some of these changes might hinder our sales and result in the increased surrender of insurance products.

In addition, changes to the Internal Revenue Code, administrative rulings or court decisions could increase our effective tax rate. In this regard, on August 16, 2007, the Internal Revenue Service issued a revenue ruling which purports, among other things, to modify the calculation of separate account deduction for dividends received by life insurance companies. Subsequently, the IRS issued another revenue ruling that suspended the August 16 ruling and announced a new regulation project on the issue. The current separate account deduction for dividends calculation lowered the effective tax rate by approximately 4% for the nine months ended September 30, 2007.

We face a risk of non-collectibility of reinsurance, which could materially affect our results of operations.

We follow the insurance practice of reinsuring with other insurance and reinsurance companies a portion of the risks under the policies written by our insurance subsidiaries (known as ceding). At the end of 2006, we have ceded approximately $334 billion of life insurance in-force to reinsurers for reinsurance protection. Although reinsurance does not discharge our subsidiaries from their primary obligation to pay policyholders for losses insured under the policies we issue, reinsurance does make the assuming reinsurer liable to the insurance subsidiaries for the reinsured portion of the risk. As of September 30, 2007, we had $8.2 billion of reinsurance receivables from reinsurers for paid and unpaid losses, for which they are obligated to reimburse us under our reinsurance contracts. Of this amount, $4.3 billion relates to the sale of our reinsurance business to Swiss Re in 2001 through an indemnity reinsurance agreement. During 2004, Swiss Re funded a trust to support this business. The balance in the trust changes as a result of ongoing reinsurance activity and was $1.8 billion at September 30, 2007. In addition, should Swiss Re’s financial strength ratings drop below either S&P AA- or AM Best A or their NAIC risk based capital ratio fall below 250%, assets equal to the reserves supporting business reinsured must be placed into a trust according to pre-established asset quality guidelines. Furthermore, approximately $2.1 billion of the Swiss Re treaties are funds-withheld structures where we have a right of offset on assets backing the reinsurance receivables.

Included in the business sold to Swiss Re through indemnity reinsurance in 2001 was disability income business. Swiss Re is disputing its obligation to pay approximately $80 million of reinsurance recoverables on certain of this income disability business. We have agreed to arbitrate this dispute with Swiss Re. Although the outcome of the arbitration is uncertain, we currently believe that it is probable that we will ultimately collect the full amount of the reinsurance recoverable from Swiss Re and that Swiss Re will ultimately remain at risk on all of its obligations on the disability income business that it acquired from us in 2001.

During the third quarter of 2006 one of LNL’s reinsurers, Scottish Re Group Ltd (“Scottish Re”), received rating downgrades from various rating agencies. At September 30, 2007, of the $900 million of fixed annuity business that LNL reinsures with Scottish Re, approximately 70% is reinsured through the use of modified coinsurance treaties, in which LNL possesses the investments that support the reserves ceded to Scottish Re. For its annuity business ceded on a coinsurance basis, Scottish Re had

84

previously established an irrevocable investment trust for the benefit of LNL that supports the reserves. In addition to fixed annuities, LNL has approximately $101 million of policy liabilities on the life insurance business it reinsures with Scottish Re. Scottish Re continues to perform under its contractual responsibilities to LNL.

The balance of the reinsurance is due from a diverse group of reinsurers. The collectibility of reinsurance is largely a function of the solvency of the individual reinsurers. We perform annual credit reviews on our reinsurers, focusing on, among other things, financial capacity, stability, trends and commitment to the reinsurance business. We also require assets in trust, letters of credit or other acceptable collateral to support balances due from reinsurers not authorized to transact business in the applicable jurisdictions. Despite these measures, a reinsurer’s insolvency, inability or unwillingness to make payments under the terms of a reinsurance contract, especially Swiss Re, could have a material adverse effect on our results of operations and financial condition.

Changes in accounting standards issued by the Financial Accounting Standards Board or other standard-setting bodies may adversely affect our financial statements.

Our financial statements are subject to the application of U.S. GAAP, which is periodically revised and/or expanded. Accordingly, from time to time we are required to adopt new or revised accounting standards or guidance issued by recognized authoritative bodies, including the Financial Accounting Standards Board. It is possible that future accounting standards we are required to adopt could change the current accounting treatment that we apply to our consolidated financial statements and that such changes could have a material adverse effect on our financial condition and results of operations. For example, we are currently examining the impact of Statements of Financial Accounting Standards No. 157 “Fair Value Measurements” and No. 159 “The Fair Value Option for Financial Assets and Financial Liabilities.” For more information on Statements of Financial Accounting Standards No. 157 and No. 159 and other accounting pronouncements, see “Part I—Item 1. Financial Statements—Note 2 to the Consolidated Financial Statements.”

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

(c) The following table summarizes purchases of equity securities by the issuer during the quarter ended September 30, 2007:

Period	(a) Total Number of Shares (or Units) Purchased (1)	(b) Average Price Paid per Share (or Unit)		(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs (2)		(d) Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs (in millions) (3)
7/1/07 - 7/31/07	191,739	$	70.09	181,656	(4)	$	2,137.9
8/1/07 - 8/31/07	2,313,152		59.48	2,311,415			2,000.4
9/1/07 - 9/30/07	606,900		61.71	599,375			1,963.4

⁽¹⁾ Of the total number of shares purchased, 7,890 shares were received in connection with the exercise of stock options and related taxes. 11,455 shares were withheld for taxes on the vesting of restricted stock. For the quarter ended September 30, 2007, 3,092,446 shares were purchased as part of publicly announced plans or programs.

⁽²⁾ On February 23, 2007, we announced that our Board approved a $2 billion increase in our securities repurchase authorization, bringing the total authorization to $2.6 billion. At September 30, 2007, there was approximately $1.96 billion of security buyback authorization remaining. The authorization does not have an expiration date. The amount and timing of share repurchase depends on key capital ratios, rating agency expectations, the generation of free cash flow and an evaluation of the costs and benefits associated with alternative uses of capital.

⁽³⁾ As of the last day of the applicable month.

⁽⁴⁾ As previously disclosed in our Form 8-K filed with the SEC on March 16, 2007, we entered into an agreement with Citibank to purchase shares of our common stock for an aggregate purchase price of $350 million under an accelerated stock buyback. Citibank delivered approximately 4.8 million shares to us on March 19, 2007. On July 10, 2007, Citibank delivered an additional 181,656 shares as the final delivery of shares under the accelerated share buyback, bringing the total number of shares delivered under the agreement to approximately 5 million. The accelerated share repurchase is part of our overall publicly announced share repurchase program. The delivery of the additional 181,656 shares does not affect our share repurchase authorization since we did not deliver additional consideration.

85

Item 5. Other Information

The deadline for submitting shareholder proposals for inclusion in the proxy materials for our 2008 Annual Meeting of Shareholders is December 7, 2007.

Item 6. Exhibits

The Exhibits included in this report are listed in the Exhibit Index beginning on page E-1, which is incorporated herein by reference.

86

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.

LINCOLN NATIONAL CORPORATION
By:	/s/ FREDERICK J. CRAWFORD
	Frederick J. Crawford Senior Vice President and Chief Financial Officer
By:	/s/ DOUGLAS N. MILLER
	Douglas N. Miller Vice President and Chief Accounting Officer

Date: November 7, 2007

87

LINCOLN NATIONAL CORPORATION

Exhibit Index for the Report on Form 10-Q

For the Quarter Ended September 30, 2007

3.1	Amended and Restated Bylaws of Lincoln National Corporation (effective July 6, 2007) is incorporated by reference to Exhibit 3.1 of LNC’s Form 8-K (File No. 1-6028) filed with the SEC on July 11, 2007.
4.1	Form of 5.65% Senior Notes due 2012 is incorporated by reference to Exhibit 4.1 of LNC’s Form 8-K (File No. 1-6028) filed with the SEC on August 27, 2007.
10.1	Retirement and Release Agreement, dated as of July 6, 2007, between Jon A. Boscia and Lincoln National Corporation is incorporated by reference to Exhibit 10.1 of LNC’s Form 8-K (File No. 1-6028) filed with the SEC on July 11, 2007.
10.2	Description of Change in Compensation Arrangement in connection with promotion of Dennis R. Glass to CEO.
10.3	2007 Non-Employee Director Fees (revised to include fee for non-Executive Chairman).
10.4	Form of Restricted Stock Award Agreement (2007).
12	Historical Ratio of Earnings to Fixed Charges.
31.1	Certification of the Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of the Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2	Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

E-1