ICH CORP /DE/
10-Q, 1995-11-14
ACCIDENT & HEALTH INSURANCE
Previous: HUNTINGTON BANCSHARES INC/MD, 10-Q, 1995-11-14
Next: EASTGROUP PROPERTIES, 10-Q, 1995-11-14






<PAGE>
==============================================================================


                                   FORM 10-Q

                   SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

(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, 1995

                                      OR

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

 For the transition period from __________________ to _______________________

                         Commission File Number 1-7697
                              I.C.H. Corporation
            (Exact name of registrant as specified in its charter)

                Delaware                              43-6069928
    (State or other jurisdiction of                (I.R.S. Employer
     incorporation or organization)              Identification No.)

         500 North Akard Street
             Dallas, Texas                              75201
(Address of principal executive offices)              (Zip code)

                                (214) 954-7111
             (Registrant's telephone number, including area code)

                         Southwestern Life Corporation
             (Former name, former address and former fiscal year, 
                          if changed since last report)

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

      Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.

           Class and Title of                     Shares Outstanding
             Capital Stock                     as of November 14, 1995

     Common Stock, $1.00 Par Value                    47,036,485

                     Index to Exhibits appears on page 31.

                        This filing contains 55 pages.

==============================================================================<PAGE>
<PAGE>

                              I.C.H. CORPORATION
                   (Formerly Southwestern Life Corporation)
                 (Debtor in Possession as of October 10, 1995)
                                   FORM 10-Q
                                     INDEX


                                                                 Page(s)
      PART I.  FINANCIAL INFORMATION

         Item 1.  Financial Statements

            Consolidated Balance Sheets at September 30, 1995
               and December 31, 1994  . . . . . . . . . . . . . . . .3

            Consolidated Statements of Earnings (Loss) for the
               Three Months and the Nine Months Ended
               September 30, 1995 and 1994  . . . . . . . . . . . . .4

            Consolidated Statements of Cash Flows for the Nine
               Months Ended September 30, 1995 and 1994 . . . . . . .5

            Notes to Consolidated Financial Statements  . . . . . . .6

         Item 2.  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations . . 15

      PART II. OTHER INFORMATION

         Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . 28

         Item 3.  Defaults Upon Senior Securities . . . . . . . . . 29

         Item 5.  Other Information . . . . . . . . . . . . . . . . 29

         Item 6.  Exhibits and Reports on Form 8-K  . . . . . . . . 29

      Index to Exhibits . . . . . . . . . . . . . . . . . . . . . . 31

























                                      2<PAGE>


<PAGE>

                                        PART I. FINANCIAL INFORMATION
                                        Item 1. Financial Statements
                                             I.C.H. CORPORATION
                                  (Formerly Southwestern Life Corporation)
                                (Debtor in Possession as of October 10, 1995)
                                         CONSOLIDATED BALANCE SHEETS
                                               (In Thousands)
                                                 (Unaudited)
                                                   ASSETS
<TABLE>
<CAPTION>
<S>                                                                           <C>              <C>

                                                                               September 30,    December 31,
Investments:                                                                       1995             1994     
  Fixed maturities:                                                           -------------    -------------

    Available for sale at fair value  . . . . . . . . . . . . . . . . . . .   $     133,494    $     376,403
    Held to maturity at amortized cost  . . . . . . . . . . . . . . . . . .          14,612           15,915
    Held by subsidiaries to be sold at amortized
      cost in 1995 and fair value in 1994   . . . . . . . . . . . . . . . .       1,157,651        1,262,464
  Equity securities, at fair value  . . . . . . . . . . . . . . . . . . . .           6,250           10,812
  Mortgage loans on real estate, at amortized cost  . . . . . . . . . . . .         118,706          127,047
  Real estate, at lower of cost or fair value   . . . . . . . . . . . . . .          48,704           57,068
  Policy loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         154,422          172,108
  Collateral loans  . . . . . . . . . . . . . . . . . . . . . . . . . . . .          70,293           76,466
  Investments in limited partnerships   . . . . . . . . . . . . . . . . . .          34,977           42,027
  Cash and short-term investments   . . . . . . . . . . . . . . . . . . . .         208,523          229,522
  Other invested assets   . . . . . . . . . . . . . . . . . . . . . . . . .           7,936            9,666
                                                                              -------------     ------------
    Total investments   . . . . . . . . . . . . . . . . . . . . . . . . . .       1,955,568        2,379,498
Due from reinsurers . . . . . . . . . . . . . . . . . . . . . . . . . . . .         193,070          236,272
Notes and accounts receivable and uncollected premiums  . . . . . . . . . .           5,055            6,978
Accrued investment income . . . . . . . . . . . . . . . . . . . . . . . . .          25,717           31,825
Deferred policy acquisition costs . . . . . . . . . . . . . . . . . . . . .         133,994          208,952
Present value of future profits of acquired business  . . . . . . . . . . .          58,306           68,805
Deferred income tax asset . . . . . . . . . . . . . . . . . . . . . . . . .           5,764           84,862
Excess cost of investments in subsidiaries over net assets acquired,
  net of accumulated amortization . . . . . . . . . . . . . . . . . . . . .                           80,500
Other assets  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .          55,933           70,032
                                                                              -------------    -------------                 
                                                                              $   2,433,407    $   3,167,724
                                                                              =============    =============

                            LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Insurance liabilities:
  Future policy benefits and other policy liabilities   . . . . . . . . .     $     767,862    $     894,100
  Universal life and investment contract liabilities  . . . . . . . . . .         1,201,724        1,692,013


Notes payable:
  Due within one year   . . . . . . . . . . . . . . . . . . . . . . . . . .          59,806           59,802
  Due after one year  . . . . . . . . . . . . . . . . . . . . . . . . . . .         334,122          330,592
Federal income taxes currently payable  . . . . . . . . . . . . . . . . . .          60,921           39,628
Other liabilities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         103,751          116,251
                                                                              -------------    -------------
                                                                                  2,528,186        3,132,386
Commitments and contingencies                                                 -------------    -------------
Stockholders' equity (deficit):
  Preferred stock   . . . . . . . . . . . . . . . . . . . . . . . . . . .           199,997          199,997
  Common stock  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .            48,755           48,983
  Additional paid-in capital  . . . . . . . . . . . . . . . . . . . . . .           125,872          126,583
  Net unrealized investment gains (losses), net of deferred income taxes.               874          (55,359)
  Accumulated deficit   . . . . . . . . . . . . . . . . . . . . . . . . .          (465,959)        (279,265)
                                                                              -------------    -------------
                                                                                    (90,461)          40,939
  Notes receivable collateralized by common stock   . . . . . . . . . . .              (512)          (1,795)
  Treasury stock, at cost   . . . . . . . . . . . . . . . . . . . . . . .            (3,806)          (3,806)
                                                                              -------------    -------------
                                                                                    (94,779)          35,338
                                                                              -------------    -------------
                                                                              $   2,433,407    $   3,167,724
                                                                              =============    =============
</TABLE>

      The accompanying notes are an integral part of the financial statements.

                                      3<PAGE>


<PAGE>
                             I.C.H. CORPORATION
                   (Formerly Southwestern Life Corporation)
                (Debtor in Possession as of October 10, 1995)
                  CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)
                     (In Thousands, Except Per Share Data)
                                 (Unaudited)

<TABLE>
<CAPTION>
                                                        Three Months Ended            Nine Months Ended
                                                          September 30,                 September 30,
                                                  ----------------------------  ----------------------------
                                                       1995           1994           1995           1994    
                                                  -------------  -------------  -------------  -------------
<S>                                               <C>            <C>            <C>            <C>   
Income:
  Premium income and other considerations   . .   $      83,134  $     103,001  $     273,161  $     332,706
  Net investment income   . . . . . . . . . . .          44,306         56,027        188,895        138,031
  Realized investment gains (losses)  . . . . .            (703)         3,725          3,856        (41,376)
  Equity in earnings of limited partnerships  .           3,655            937          5,566          1,780
  Other income (loss)   . . . . . . . . . . . .            (332)         3,266          5,650         14,591
                                                  -------------  -------------  -------------  -------------
                                                        130,060        166,956        477,128        445,732
                                                  -------------  -------------  -------------  -------------
Benefits, expenses and costs:
  Policyholder benefits   . . . . . . . . . . .          80,780        103,711        322,129        293,980
  Amortization of deferred policy acquisition
    costs and present value of future profits .          13,642         12,277         42,578         37,672
  Other operating expenses  . . . . . . . . . .          32,204         35,922         91,104        108,271
  Amortization of excess cost   . . . . . . . .             607          2,397          1,870          7,193
  Interest expense  . . . . . . . . . . . . . .          11,374         11,581         34,125         36,690
  Impairment of excess cost   . . . . . . . . .          75,830                        75,830
  Impairment of deferred policy acquisition
    costs and present value of future profits .          26,603                        26,603
  Net losses on sales of subsidiaries   . . . .           1,721                         1,721               
                                                  -------------  -------------  -------------  ------------- 
                                                        242,761        165,888        595,960        483,806
                                                  -------------  -------------  -------------  -------------

Operating earnings (loss) before income taxes .        (112,701)         1,068       (118,832)       (38,074)
Income tax expense (credit) . . . . . . . . . .          62,167          1,213         67,862         (3,298)
                                                  -------------  -------------  -------------  -------------
Net loss  . . . . . . . . . . . . . . . . . . .        (174,868)          (145)      (186,694)       (34,776)
Less dividends on preferred stock . . . . . . .                         (3,500)                      (11,325)
                                                  -------------  -------------  -------------  -------------
Net loss applicable to common stock . . . . . .   $    (174,868) $      (3,645) $    (186,694) $     (46,101)
                                                  =============  =============  =============  =============
Weighted average shares outstanding . . . . . .      47,087,117     47,261,563     47,141,707     47,654,310
                                                  =============  =============  =============  =============
Net loss per common share . . . . . . . . . . .   $       (3.79) $        (.08) $       (4.18) $        (.97)
                                                  =============  =============  =============  =============
</TABLE>

      The accompanying notes are an integral part of the financial statements.

                                      4<PAGE>


<PAGE>

                              I.C.H. CORPORATION
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                   (Formerly Southwestern Life Corporation)
                (Debtor in Possession as of October 10, 1995)
            For the Nine Months Ended September 30, 1995 and 1994
                               (In Thousands)
                                 (Unaudited)
<TABLE>
<CAPTION>
                                                                                    1995           1994    
                                                                               -------------  -------------
<S>                                                                            <C>            <C>
Cash flows from operating activities:
  Net loss  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  $    (186,694) $     (34,776)
  Items not requiring (providing) cash:
    Adjustments related to universal life and investment products:
      Interest credited to account balances   . . . . . . . . . . . . . . . .        114,754         55,881
      Charges for mortality and administration  . . . . . . . . . . . . . . .        (45,955)       (53,211)
    Depreciation and amortization   . . . . . . . . . . . . . . . . . . . . .          4,918         13,266
    Increase (decrease) in future policy benefits   . . . . . . . . . . . . .         (5,005)         6,716
    Decrease (increase) in deferred policy acquisition costs  . . . . . . . .          5,376           (967)
    Increase (decrease) in currently payable income taxes   . . . . . . . . .         28,948        (18,228)
    Deferred income tax expense   . . . . . . . . . . . . . . . . . . . . . .         40,231          5,758
    Decrease in policy liabilities, other policyholder funds, accounts
      payable and accrued expenses  . . . . . . . . . . . . . . . . . . . . .         (3,354)       (11,039)
    Decrease (increase) in notes and accounts receivable and accrued
      investment income   . . . . . . . . . . . . . . . . . . . . . . . . . .            788         (4,348)
    Realized investment (gains) losses  . . . . . . . . . . . . . . . . . . .         (3,856)        41,376
    Net loss on sales of subsidiaries   . . . . . . . . . . . . . . . . . . .          1,721               
    Equity in undistributed earnings of limited partnerships  . . . . . . . .         (5,558)        (1,780)
    Impairment of excess cost   . . . . . . . . . . . . . . . . . . . . . . .         75,830
    Impairment of deferred policy acquisition costs and present
      value of future profits   . . . . . . . . . . . . . . . . . . . . . . .         26,603
    Gain on termination of reinsurance  . . . . . . . . . . . . . . . . . . .                        (8,735)
    Other, net  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .        (10,500)         3,060
                                                                               -------------  -------------
      Net cash provided (used) by operating activities  . . . . . . . . . . .         38,247         (7,027)
                                                                               -------------  -------------
Cash flows from investing activities:
  Sales and maturities of long-term invested assets   . . . . . . . . . . . .        974,605        690,142
  Purchases of fixed maturities   . . . . . . . . . . . . . . . . . . . . . .       (386,739)      (699,143)
  Purchases of other long-term invested assets  . . . . . . . . . . . . . . .       (301,275)       (92,277)
  Proceeds from sales of subsidiaries, net of cash disposed   . . . . . . . .         25,340               
  Additional investment in CFLIC preferred stock  . . . . . . . . . . . . . .                       (21,078)
  Purchase of subsidiary, net of cash acquired  . . . . . . . . . . . . . . .                        (3,589)
  Cash received on reinsurance transactions   . . . . . . . . . . . . . . . .                        10,108
  Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                        (2,500)
                                                                               -------------  -------------
      Net cash provided (used) by investing activities  . . . . . . . . . . .        311,931       (118,337)
                                                                               -------------  -------------

Cash flows from financing activities:
  Policyholder contract deposits  . . . . . . . . . . . . . . . . . . . . . .        102,980        132,972
  Policyholder contract withdrawals   . . . . . . . . . . . . . . . . . . . .       (474,106)      (132,274)
  Principal payment on notes payable  . . . . . . . . . . . . . . . . . . . .            (51)        (4,919)
  Early retirement of subordinated debt   . . . . . . . . . . . . . . . . . .                       (10,081)
  Purchase of common stock for treasury   . . . . . . . . . . . . . . . . . .                          (500)
  Dividends on preferred shares   . . . . . . . . . . . . . . . . . . . . . .                       (11,325)
  Other   . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                        (4,550)
                                                                               -------------  -------------
    Net cash used by financing activities   . . . . . . . . . . . . . . . . .       (371,177)       (30,677)
                                                                               -------------  -------------
Net decrease in cash and short-term investments . . . . . . . . . . . . . . .        (20,999)      (156,041)
Cash and short-term investments at beginning of period  . . . . . . . . . . .        229,522        366,922
                                                                               -------------  -------------
Cash and short-term investments at end of period  . . . . . . . . . . . . . .  $     208,523  $     210,881
                                                                               =============  =============
</TABLE>

      The accompanying notes are an integral part of the financial statements.

                                      5<PAGE>


<PAGE>

                              I.C.H. CORPORATION
                   (Formerly Southwestern Life Corporation)
                 (Debtor in Possession as of October 10, 1995)
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)

1. SIGNIFICANT ACCOUNTING POLICIES:

      On October 9, 1995, Southwestern Life Corporation changed its name to
I.C.H. Corporation (the Company or ICH). On October 10, 1995, the Company and
certain of its wholly-owned noninsurance subsidiaries, Facilities Management
Installation, Inc. (FMI), SWL Holding Corporation (SWL Holding) and Care
Financial Corporation (Care Financial), filed voluntary petitions for relief
under Chapter 11 of the United States Bankruptcy Code (see Note 8 and Item 1
of Part II of this Report on Form 10-Q).

      The financial information included herein was prepared in conformity
with generally accepted accounting principles, and such principles were
applied on a basis consistent with those reflected in the 1994 Annual Report
to Stockholders of the Company.

      The information furnished includes all adjustments and accruals which
are, in the opinion of management, necessary for a fair statement of results
for the interim periods.

      The disclosures in the notes presume that the users of the interim
financial information have read or have access to the audited financial
statements included in the Company's 1994 Annual Report to Stockholders.

      Earnings per share are computed by dividing earnings, less preferred
dividend requirements, by the weighted average number of common shares
outstanding. On January 27, 1995, the Company's Board of Directors authorized
the suspension of the payment of dividends on the Company's Series 1986-A
Preferred Stock until reinstated by action of the Board. The dividends on such
preferred stock are cumulative; at September 30, 1995, preferred dividends in
arrears aggregated $10.5 million, or $1.3125 per share of preferred stock
outstanding. Although neither declared nor paid during the nine months ended
September 30, 1995, such preferred dividends have been taken into
consideration in the calculation of loss per common share.

      Previously reported amounts for 1994 have, in some instances, been
reclassified to conform to the 1995 presentation.

2. ACQUISITIONS AND DISPOSITIONS:

      On October 9, 1995, the Company entered into a definitive agreement (the
Agreement) to sell to Shinnecock Holdings Inc. (Shinnecock Holdings), an
unaffiliated third party, ICH's indirect wholly-owned subsidiaries
Southwestern Life Insurance Company (Southwestern Life), Union Bankers
Insurance Company (Union Bankers), Constitution Life Insurance Company
(Constitution) and Marquette National Life Insurance Company (Marquette) and
to an affiliate of Shinnecock Holdings, Shinnecock Services Corp.,
substantially all of the assets of FMI (the Sales Transaction). Net proceeds
from the sale are estimated at $202,000,000 in cash, subject to adjustment
under certain circumstances. The Agreement provides for the distribution to
ICH prior to closing of the $21,500,000 par value of ICH 11 1/4% Senior
Subordinated Notes due 1996 held by Constitution. The consummation of the
Sales Transaction is subject to, among other conditions, receipt of regulatory
and Bankruptcy Court approvals. The difference between the carrying value of
net assets of the companies to be sold and the expected proceeds from the sale
of these subsidiaries is estimated to be approximately $140,850,000. As a
result, remaining unamortized goodwill of $75,830,000, which relates to
Southwestern Life, and deferred acquisition costs and present value of future
profits of the subsidiaries to be sold of approximately $26,603,000 were
considered impaired and charged to operating results. In addition, a valuation
allowance of approximately $38,417,000 was established against the remaining
deferred tax asset related to the companies to be sold and charged to income
tax expense. Of the cash proceeds from the sale, $100,000,000 will be subject
to certain escrow arrangements to protect the purchaser with respect to
various indemnifications, including $67,000,000 to satisfy a pending tax
settlement (see Note 4), and up to an additional $15,000,000 may be placed in
escrow to secure obligations in respect of potential post-closing purchase
price adjustments. In addition, the Company has agreed to withhold $50,000,000
from distribution to creditors or other claimants until the later of
August 31, 1997, or the date at which all claims against the Company have been
resolved, to the extent such claims are pending. Total assets and liabilities
retained after the sale would be approximately $658,272,000 and $753,051,000,
respectively.

                                      6<PAGE>


                              I.C.H. CORPORATION
                   (Formerly Southwestern Life Corporation)
                 (Debtor in Possession as of October 10, 1995)
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                  (Unaudited)
            
<PAGE>

2. ACQUISITIONS AND DISPOSITIONS (CONTINUED):

      On January 12, 1995, the Company sold to an unaffiliated third party its
indirect wholly-owned subsidiary, Southeast Title and Insurance Company
(Southeast) for $2,071,000. The operating results of Southeast have been
excluded from the consolidated operating results in 1995.

      On July 26, 1995, the Company sold to an unaffiliated third party its
indirect wholly-owned subsidiary, Bankers Life Insurance Company of New York
(Bankers New York), for $35,055,000. The operating results of Bankers New York
are included in the consolidated operating results through June 30, 1995, and
are excluded in subsequent periods.

      On September 22, 1995, the Company sold to an unaffiliated third party
its entire ownership interest in its 98.8% owned subsidiary, Integrity
National Life Insurance Company (Integrity National), for $8,956,000, subject
to post closing adjustments. The operating results of Integrity National are
included in the consolidated operating results through August 31, 1995, and
are excluded in subsequent periods.

      On September 29, 1995, the realtors' errors and omissions line of
business of the Company's indirect subsidiary, Bankers Multiple Line Insurance
Company (BML), was sold for $400,000, subject to adjustment.

3. NOTES PAYABLE:

      At September 30, 1995, the Company had notes payable due within one year
of $59,806,000. Notes payable at September 30, 1995, and December 31, 1994 are
summarized as follows:

<TABLE>
<CAPTION>
                                                                              1995           1994    
                                                                          -------------  -------------       
                                                                                 (In Thousands)
         <S>                                                              <C>            <C>

         11 1/4% Senior Subordinated Notes due 1996 . . . . . . . . . .   $     256,101  $     256,101
         11 1/4% Senior Subordinated Notes due 2003 . . . . . . . . . .          91,161         91,161
         9 1/2% unsecured note payable due 1996 . . . . . . . . . . . .          21,900         21,900
         10% Debentures due 2001  . . . . . . . . . . . . . . . . . . .          21,585         21,000
         Unsecured note payable due 1997, interest at prime . . . . . .           3,000               
         Other  . . . . . . . . . . . . . . . . . . . . . . . . . . . .             181            232
                                                                          -------------  -------------
                                                                          $     393,928  $     390,394
                                                                          =============  =============
</TABLE>

      At September 30, 1995, the Company held $22,399,000 principal amount of
the 11 1/4% Senior Subordinated Notes due 1996 (Old Notes) which, at the
Company's option, could be used to partially satisfy its $100,000,000 sinking
fund obligation relative to such notes due December 1, 1995. In addition, an
ICH subsidiary, Constitution, holds $21,500,000 principal amount of Old Notes.
In determining the amount of notes payable due within one year as reflected in
the consolidated balance sheet at September 30, 1995, it has been assumed that
the aggregate $43,899,000 principal amount of the Old Notes held by ICH and
its subsidiary would be available for sinking fund purposes and that the
sinking fund requirement in 1995 after application of such Old Notes by the
Company would total $56,101,000. Regulatory approval has been requested to
effect the distribution to ICH of the Old Notes held by Constitution, which
action is one of the conditions to the closing of the Shinnecock Holdings
transaction discussed in Note 2 above.

      See "--Liquidity and Capital Resources of Parent Company" under
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included elsewhere in this Form 10-Q for information regarding the
Company's currently projected deficiency in cash sources with which to meet
its remaining 1995 debt obligations as they become due.

      The 10% Debentures due 2001 are presented net of $8,415,000 and
$9,000,000 in unamortized discount at September 30, 1995, and December 31,
1994, respectively. The discounting of the obligation results in an effective
interest rate of 18% at the date of original issue. As of September 30, 1995,
and December 31, 1994, the Company

                                      7<PAGE>


                                I.C.H. CORPORATION
                     (Formerly Southwestern Life Corporation)
                   (Debtor in Possession as of October 10, 1995)
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


<PAGE>

3. NOTES PAYABLE (CONTINUED):

held $27,000,000 in notes receivable due from the holder of the 10% Debentures
and had the right to set off its obligation against the notes receivable.
Accordingly, in its previously issued financial statements at December 31,
1994, the Company had reflected the notes receivable net of amounts due on the
10% Debentures. Primarily as a result of the filing of the Company's Chapter
11 petition (see Note 8), in which the notes receivable were separately
reflected as an asset and the 10% Debentures were reflected as a liability,
the Company has reclassified amounts in its balance sheet to similarly conform
to such presentation.

4. FEDERAL INCOME TAXES:

      The provision (credit) for income taxes on operating earnings (loss)
consists of the following components: 

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,     
                                                     ------------------------  -----------------------
                                                        1995         1994         1995        1994   
                                                     -----------  -----------  ----------- -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>
         Current tax expense (credit) . . . . . .    $    26,008  $     2,770  $    27,631 $    (9,056)
         Deferred tax expense (credit)  . . . . .         36,159       (1,557)      40,231       5,758
                                                     -----------  -----------  ----------- -----------
                                                     $    62,167  $     1,213  $    67,862 $    (3,298)
                                                     ===========  ===========  =========== ===========
</TABLE>

      A reconciliation of the income tax provisions based on the prevailing
corporate income tax rate of 35% to the provisions reflected in the
consolidated financial statements is as follows:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
                                                     ------------------------  -----------------------
                                                        1995         1994         1995         1994   
                                                     -----------  -----------  -----------  -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>          <C>
         Computed expected income tax expense
           (credit) at statutory regular tax rate    $   (39,445) $       374  $   (41,591) $   (13,326)
         Amortization of excess cost  . . . . . .            212          839          655        2,518
         Impairment of excess cost  . . . . . . .         26,541                    26,541
         Increase in deferred income tax asset
           valuation allowance  . . . . . . . . .         48,701                    56,133        5,000
         Permanent loss of deductions from redemp-
           tion of company's equity securities  .                                                 4,532
         Additional tax and interest incurred in
           IRS settlement of 1986-1989  . . . . .          6,456                     6,456
         Estimated settlement of 1990-1994  . . .         19,529                    19,529
         Other  . . . . . . . . . . . . . . . . .            173                       139       (2,022)
                                                     -----------  -----------  -----------  -----------
             Income tax expense (credit)  . . . .    $    62,167  $     1,213  $    67,862  $    (3,298)
                                                     ===========  ===========  ===========  ===========
</TABLE>

      Management has periodically assessed the ability of the Company's
insurance subsidiaries to produce taxable income in future periods sufficient
to fully utilize their operating book/tax temporary differences and tax loss
carryforwards. These assessments have included actuarial projections under
alternative scenarios of future profits on the existing insurance in force and
new business of the Company's insurance subsidiaries, including provisions for
adverse deviation, adjusted to reflect the Company's anticipated debt service
costs. Valuation allowances totaling $97,598,000 and $41,465,000 were provided
against the Company's deferred tax assets at September 30, 1995 and
December 31, 1994, respectively, to reflect the uncertainties of realizing all
of the benefits of temporary differences and available tax loss carryforwards 
due to pending sale of subsidiaries. (See "Income Tax Provisions and Deferred 
Income Tax Asset" under "Management's Discussion and Analysis of Financial 
Condition and Results of Operations.")


                                      8<PAGE>


                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                 (Debtor in Possession as of October 10, 1995)
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                  (Unaudited)


<PAGE>

4. FEDERAL INCOME TAXES (CONTINUED):

      Included in the deferred income tax asset at December 31, 1994 were tax
effects totaling $29,809,000, associated with unrealized investment losses
included in stockholders' equity. Substantially all of such unrealized
investment losses were attributable to the Company's insurance subsidiaries'
available for sale fixed maturity securities. At September 30, 1995, the four
insurance subsidiaries the Company does not propose to sell pursuant to the
Shinnecock Holdings transaction described in Note 2 above had unrealized
investment gains relative to such securities and the deferred tax asset was
reflected net of a $470,000 deferred tax liability applicable to such
unrealized gains.

      The Company and its subsidiaries have been under examination by the
Internal Revenue Service (IRS) for the tax years 1986 through 1992 and the IRS
has recently expanded its examination to include the years 1993 and 1994. In
1994, the IRS issued Notices of Proposed Deficiencies in the amount of $127.7
million to the Company's insurance subsidiaries for the tax years 1986 through
1989. In August 1995, the subsidiaries agreed to settle this matter by paying
$33.6 million of additional income taxes and $34.6 million of interest
(calculated through September 30, 1995), which settlement was recently
approved by the U.S. Congress Joint Committee on Taxation. The Company is
indemnified by the third party seller of certain former and presently owned
subsidiaries relative to a portion of the additional taxes and interest and is
in the process of attempting to recover such amounts under provisions of the
indemnification. At September 30, 1995, the Company had recorded a recoverable
under such indemnity totaling $24.6 million; however, the actual amount which
will ultimately be recovered could be more or less than such amount. The
Company believes that it has a right to recover up to $37.3 million under the
indemnification agreement. Although the third party indemnitor has recognized
its obligation under the agreement, it has not agreed to any specific amounts
at the present time. In a separate matter, the third party indemnitor has
agreed to compensate the Company for certain tax loss carryback benefits
which, with interest, could total up to approximately $13.1 million. Assuming
the full recovery of amounts recorded under the indemnification, the net
effect of the IRS settlement has been reflected in the Company's financial
statements as of September 30, 1995.

      The IRS has not completed its examination for the years 1990 through
1994 and therefore has not issued Notices of Proposed Deficiencies for those
years. However, in September 1995, Company personnel were notified by IRS
examiners of issues regarding the amount of capital gain reported by a
subsidiary from the sale of a former subsidiary in 1992 and the treatment of
deductions taken for certain mortgage-backed securities losses in that year.
Similar deductions were also claimed in 1993 and, to lesser extent, in 1994.
Although the IRS is in a preliminary stage with regard to its consideration of
these issues, the amounts involved are potentially significant.

      The Company periodically reviews its exposure to adverse tax adjustments
and assesses the risk related thereto. In accordance with such review, the
Company reflects its best estimate of the most likely outcome after
considering its ability and available resources to contest the potential
claims. In view of its filing under Chapter 11 of the Bankruptcy Code, recent
indications by the IRS that substantial tax adjustments may be proposed and
the Company's stated objective of working with the IRS to achieve an
accelerated settlement for all open tax years, the Company has reassessed its
exposure to known potential tax adjustments with a view towards analyzing its
position in the context of a global settlement of all known adjustments. As a
result, the financial statements as of September 30, 1995 reflect a reserve of
$11.1 million for the potential settlement of the tax years 1990 through 1994.
This amount is net of $8.4 million of available tax credits, the benefit of
which has been previously reflected in prior financial statements. As a
result, the income statement impact of the estimated settlement of 1990
through 1994 is $19.5 million.

      In connection with the agreement to sell its principal subsidiaries (see
Note 2), the parties have agreed for tax purposes to treat the sale of
Southwestern Life as a sale of assets under Section 338(h)(10) of the Internal
Revenue Code, which should have the effect of generating substantial operating
and capital losses in the year of sale. The Company currently expects such
sale to be consummated in 1995, based on the timetable set by the Bankruptcy
Court (see "Recent Events and Other Factors" under "Management's Discussion
and Analysis of Financial Condition and Results of Operations"). The tax
benefits that should result from concluding the sale of Southwestern Life in
1995 will enhance the ability of the Company's subsidiaries to recover refunds
of taxes paid in prior years and reduce the risk of additional material
adverse tax adjustments for the years 1990 through 1994. The Company's income
tax provisions at September 30, 1995, assume the settlement of its obligations
for audits of the tax years 1986-1989 is includible in


                                      9<PAGE>
                               
                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                 (Debtor in Possession as of October 10, 1995)
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                  (Unaudited)


<PAGE>

4. FEDERAL INCOME TAXES (CONTINUED):

its 1995 tax return, and an Internal Revenue Code Section 338(h)(10) election
is made in conjunction with the sale of Southwestern Life on or before
December 31, 1995. In the event the Company is unable to effect a sale of
Southwestern Life on or before such date, the Company's liability for
currently payable income taxes at September 30, 1995 would be expected to
increase by an estimated $5.1 million.

      At September 30, 1995, the liability for currently payable federal
income taxes consists of the following components (in thousands):

<TABLE>

       <S>                                             <C>
       Tax settlement for years 1986-1989  . . . . .   $    68,143
       Provision for open tax years  . . . . . . . .        12,659
       Income taxes recoverable  . . . . . . . . . .       (19,881)
                                                       -----------
                                                       $    60,921
                                                       ===========
</TABLE>

      See "--Settlement of Income Taxes for Years 1986-1989 under
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included elsewhere in this Form 10-Q.

5. COMMITMENTS, LITIGATION AND CONTINGENT LIABILITIES:

      As discussed in Registrant's Report on Form 10-K for the year ended
December 31, 1994, ICH's subsidiary, Modern American Life Insurance Company
(Modern American), was a defendant in two lawsuits described therein as the
Castle case and the Meyer case. ICH had also been named as a defendant in the
Castle case. Pursuant to a Final Judgment Approving Settlement and Dismissing
Case with Prejudice entered September 1, 1995, ICH and Modern American settled
both of these cases by paying the plaintiffs $4.0 million in cash and by ICH
issuing a $3.0 million unsecured promissory note due in a single payment in
December 1997 and bearing interest at the prime rate. At year-end 1994, the
Company provided a $4.0 million litigation reserve relative to these cases,
and the remaining $3.0 million settlement expense was reflected through a
charge to operating results for the three months ended June 30, 1995.

      Reference is hereby made to Item 1, "Legal Proceedings," of Part II of
this Form 10-Q for a discussion of outstanding litigation involving the
Company and certain of its subsidiaries.

      Various other lawsuits and claims are pending against the Company and
its subsidiaries. Based in part upon the opinion of counsel as to the ultimate
disposition of the above discussed and other matters, management believes that
the liability, if any, will not be material.

6. REALIZED INVESTMENT GAINS (LOSSES):

      Following is an analysis of the major components of gains (losses) on
investments:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
                                                    ------------------------  ------------------------
                                                        1995         1994         1995        1994   
                                                    -----------  -----------  -----------  -----------
                                                                       (In Thousands)
         <S>                                        <C>          <C>          <C>          <C>
         Fixed maturity securities  . . . . . . .   $     1,067  $       887  $     2,719  $     3,132
         Limited partnerships . . . . . . . . . .           462                     2,914
         Collateralized mortgage obligations  . .        (3,448)                   (3,448)     (46,448)
         Equity securities  . . . . . . . . . . .         2,370          272        2,676         (213)
         Real estate  . . . . . . . . . . . . . .        (1,053)       2,840         (962)       2,586
         Other  . . . . . . . . . . . . . . . . .          (101)        (274)         (43)        (433)
                                                    -----------  -----------  -----------  -----------
                                                    $      (703) $     3,725  $     3,856  $   (41,376)
                                                    ===========  ===========  ===========  ===========
</TABLE>

                                             10<PAGE>


                                      I.C.H. CORPORATION
                            (Formerly Southwestern Life Corporation)
                         (Debtor in Possession as of October 10, 1995)
                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                          (Unaudited)


<PAGE>

6. REALIZED INVESTMENT GAINS (LOSSES) (CONTINUED):

      Collateralized mortgage obligation (CMO) writedowns in 1995 included
$3,448,000 of an other than temporary writedown in the Secured Investors
Secured Trust 1993-1 (SIST). CMO writedowns in 1994 included $46,448,000 of
other than temporary writedowns of derivative CMO investments in Fund America
Investors Corporation II and the SIST, which was discussed in detail in the
Company's 1994 Annual Report.

7. OTHER OPERATING EXPENSES:

      Following is a summary of the major items included in other operating
expenses:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended   
                                                          September 30,             September 30,
                                                     ------------------------  ------------------------
                                                        1995         1994         1995         1994   
                                                     -----------  -----------  -----------  -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>          <C>
         Nondeferrable commissions  . . . . . . .    $     4,927  $     9,629  $    16,179  $    29,232
         General and administrative expenses  . .         24,125       22,288       60,601       66,441
         Taxes, licenses and fees . . . . . . . .          3,152        4,005       11,324       12,598
         Provision for litigation settlement  . .                                    3,000
                                                     -----------  -----------  -----------  -----------
                                                     $    32,204  $    35,922  $    91,104  $   108,271
                                                     ===========  ===========  ===========  ===========
</TABLE>

8. PETITION FOR RELIEF UNDER CHAPTER 11:

      On October 10, 1995 (the Petition Date), ICH and three of its wholly-
owned noninsurance subsidiaries, FMI, SWL Holding, and Care Financial
(collectively, the Debtor), filed voluntary petitions for relief under Chapter
11 of Title 11 of the United States Bankruptcy Code (the Bankruptcy Code) in
the United States Bankruptcy Court of the Northern District of Texas (the
Chapter 11 Proceeding). Under the Chapter 11 Proceeding, certain claims
against the Debtor in existence prior to the filing of the petitions for
relief under the Bankruptcy Code are stayed while the Debtor continues
business operations as "debtor in possession." In the accompanying condensed
balance sheet of ICH, these claims are reflected as "liabilities subject to
compromise." Additional claims, also subject to compromise, may arise
subsequent to the Petition Date resulting from rejection of executory
contracts, and from the determination by the court, or agreed to by parties in
interest, of allowed claims for contingencies and other disputed amounts.
Claims secured by the Debtor's assets (secured claims) also are stayed,
although the holders of such claims may have the right to request that the
Bankruptcy Court grant relief from the stay. Secured claims are secured
primarily by liens on real property and a note receivable that is pledged to
secure a note payable.

      The Debtor received approval from the Bankruptcy Court to pay or
otherwise honor certain of its prepetition obligations, including employee
wages, utility and other trade obligations incurred in the normal course of
business. Without further Bankruptcy Court approval, the Company is not
permitted at the present time to expend in excess of $100,000 for prepetition
trade obligations.


                                      11<PAGE>


                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                  (Debtor in Possession as of October 10, 1995)
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


<PAGE>

8. PETITION FOR RELIEF UNDER CHAPTER 11 (CONTINUED):

      The following is a condensed unaudited parent only balance sheet of ICH
prepared on the basis of generally accepted accounting principles (GAAP) as of
September 30, 1995 (in thousands):

<TABLE>
             <S>                                                                   <C>
             Assets:
               Cash and short-term investments  . . . . . . . . . . . . . . . . .  $    44,390
               Investment in subsidiaries to be sold,
                 at contract sales price subject to closing adjustments . . . . .      202,000
               Investment in FMI  . . . . . . . . . . . . . . . . . . . . . . . .        9,429
               Investment in insurance subsidiaries to be retained  . . . . . . .       92,957
               Collateral loan (notes receivable) (a) . . . . . . . . . . . . . .       27,000
               Real estate  . . . . . . . . . . . . . . . . . . . . . . . . . . .        4,955
               Federal income taxes recoverable . . . . . . . . . . . . . . . . .          786
               Tax indemnity recoverable  . . . . . . . . . . . . . . . . . . . .       24,600
               Other assets . . . . . . . . . . . . . . . . . . . . . . . . . . .        5,387
                                                                                   -----------
                 Total assets . . . . . . . . . . . . . . . . . . . . . . . . . .  $   411,504
                                                                                   ===========
             Liabilities and Stockholders' Equity (Deficit):
               Secured claims:
                 10% Debentures due 2001 subject to offset by notes receivable (a) $    21,585
                 Mortgages payable secured by real property . . . . . . . . . . .          324
               Claims subject to compromise:
                 11 1/4% Senior Subordinated Notes due 1996 (b) . . . . . . . . .      256,101
                 11 1/4% Senior Subordinated Notes due 2003 . . . . . . . . . . .       91,161
                 9 1/2% unsecured note payable due 1996 . . . . . . . . . . . . .       21,900
                 Accrued interest on notes payable  . . . . . . . . . . . . . . .       15,857
                 Other liabilities  . . . . . . . . . . . . . . . . . . . . . . .       18,577
                 Payable to FMI . . . . . . . . . . . . . . . . . . . . . . . . .        7,262
               Federal income taxes due . . . . . . . . . . . . . . . . . . . . .       73,516
                                                                                   -----------
                 Total liabilities  . . . . . . . . . . . . . . . . . . . . . . .      506,283
               Stockholders' equity (deficit) . . . . . . . . . . . . . . . . . .      (94,779)
                                                                                   -----------
                 Total liabilities and stockholders' equity (deficit) . . . . . .  $   411,504             
                                                                                   ===========
</TABLE>
              ____________________
              (a) See Note 3.

              (b) Excludes $21,500,000 of 11 1/4% Notes held by Constitution,
                  which Notes are expected to be distributed to ICH (see
                  Notes 2 and 3).

      The Company's Chapter 11 petition filed as of October 10, 1995 included
listings of certain assets and liabilities, which were based upon the then
latest available accounting records (as of August 31, 1995), adjusted for
certain significant transactions in September 1995 and including adjustments
required to comply with requirements of

                                      12<PAGE>

                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                  (Debtor in Possession as of October 10, 1995)
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


<PAGE>

8. PETITION FOR RELIEF UNDER CHAPTER 11 (CONTINUED):

the Bankruptcy Code. In its Chapter 11 petition, the Company reflected assets
totaling $405,989,000. Following is a reconciliation of assets set forth in
the Company's Chapter 11 petition with the assets reflected in the GAAP
financial statements set forth above (in thousands):

<TABLE>
             <S>                                                                     <C>
             Assets per Chapter 11 petition . . . . . . . . . . . . . . . . . . . .  $   405,989
             Items in Chapter 11 petition not included in GAAP financial statements:
                 Value of profits interest in federal savings bank. . . . . . . . .      (18,000)
             Items in GAAP financial statements not included in petition:
                 Estimated adjustment in sales price of subsidiaries  . . . . . . .      (11,000)
                 Deferred issuance costs of subordinated debt . . . . . . . . . . .          433
                 Differences in carrying value of retained subsidiaries . . . . . .       34,277
                 Other miscellaneous  . . . . . . . . . . . . . . . . . . . . . . .         (195)
                                                                                     -----------
             Assets per GAAP financial statements . . . . . . . . . . . . . . . . .  $   411,504
                                                                                     ===========
</TABLE>

     The Company's Chapter 11 petition listed liabilities with a value of
$510,000,000. Following is a reconciliation of liabilities set forth in the
Chapter 11 petition with liabilities reflected in the GAAP financial
statements set forth above (in thousands):

<TABLE>
             <S>                                                                     <C>
             Liabilities per Chapter 11 petition  . . . . . . . . . . . . . . . . .  $   510,000
             Items in Chapter 11 petition not included in GAAP financial statements:
                 11 1/4% Senior Subordinated Notes due 1996 held by Constitution  .      (21,500)
                 Erroneous "double counting" of notes payable . . . . . . . . . . .       (3,185)
             Items in GAAP financial statements not included in petition:
                 Discounting of 10% Debentures due 2001 for reporting purposes  . .       (8,415)
                 Additional federal income tax liability  . . . . . . . . . . . . .       12,745
                 State and local tax accruals not yet due . . . . . . . . . . . . .        2,310
                 Liability for executory contracts not yet due  . . . . . . . . . .        5,129
                 Liabilities for post retirement life and health benefits . . . . .        4,903
                 Accrued prepetition interest for month of September  . . . . . . .        3,883
                 Accrual of professional fees for month of September  . . . . . . .        3,014
                 Other miscellaneous  . . . . . . . . . . . . . . . . . . . . . . .       (2,601)
                                                                                     -----------
             Liabilities per GAAP financial statements  . . . . . . . . . . . . . .  $   506,283
                                                                                     ===========
</TABLE>

      As of September 30, 1995, the adjusted statutory capital and surplus,
including asset valuation reserves, of the insurance subsidiaries that would
be retained if the Sales Transaction is consummated aggregated $67.5 million,
as compared to ICH's GAAP carrying value of $93.0 million. Differences between
the adjusted statutory capital and surplus of such subsidiaries and the
carrying value of such subsidiaries include the reflection for GAAP of
deferred income tax assets of $5.8 million, federal income taxes recoverable
of $13.2 million, deferred policy acquisition costs of $13.3 million, less
$6.8 million of other miscellaneous adjustments.




                                      13<PAGE>
                               
                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                  (Debtor in Possession as of October 10, 1995)
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)


<PAGE>

8. PETITION FOR RELIEF UNDER CHAPTER 11 (CONTINUED):

      Pursuant to a contract among FMI, ICH and ICH's insurance subsidiaries,
FMI provides substantially all of the management and facilities management
services to ICH and ICH's insurance subsidiaries. FMI also employs
substantially all of the ICH group's employees. The following is a condensed
unaudited balance sheet of FMI, as of September 30, 1995 (in thousands):

<TABLE>
                 <S>                                                               <C>
                 Assets:
                     Cash and short term investments  . . . . . . . . . . . . . .  $   6,269
                     Receivable from ICH  . . . . . . . . . . . . . . . . . . . .      7,262
                     Receivable from other ICH subsidiaries   . . . . . . . . . .      3,830
                     Other assets   . . . . . . . . . . . . . . . . . . . . . . .      2,013
                                                                                   ---------
                          Total assets  . . . . . . . . . . . . . . . . . . . . .  $  19,374
                                                                                   =========
                 Liabilities and Stockholder's Equity:
                     Payable to other ICH subsidiaries  . . . . . . . . . . . . .  $     824
                     Accrued expenses and other liabilities   . . . . . . . . . .      9,121
                                                                                   ---------
                          Total liabilities . . . . . . . . . . . . . . . . . . .      9,945
                     Stockholder's equity   . . . . . . . . . . . . . . . . . . .      9,429
                                                                                   ---------
                          Total liabilities and stockholder's equity  . . . . . .  $  19,374
                                                                                   =========
</TABLE>

      FMI's Chapter 11 petition listed total assets of approximately
$19,396,000 and liabilities of approximately $9,320,000. Differences between
amounts set forth in FMI's Chapter 11 petition and amounts reflected above are
primarily the result of operating activity for the month of September 1995.

      SWL Holding and Care Financial are intermediate holding companies of
ICH. Care Financial's principal assets consist of the capital stock of Union
Bankers and BML. Care Financial also indirectly owns, through Union Bankers,
the capital stock of Marquette and through BML the capital stock of PALICO,
Modern American and Western Pioneer Life Insurance Company (Western). SWL
Holding's principal asset consists of the capital stock of Southwestern and
Southwestern's wholly-owned subsidiary, Constitution. Neither SWL Holding nor
Care Financial have any liabilities recorded as of September 30, 1995, nor
were specific liability amounts included in their Chapter 11 petitions. The
companies are, however, jointly and severally liable with respect to certain
tax liabilities of the ICH group.

9. SUPPLEMENTAL DATA TO CONSOLIDATED STATEMENT OF CASH FLOWS:

      The following reflects assets and liabilities disposed of relative to
the sales of Southeast, Bankers New York and Integrity National during the
nine months ended September 30, 1995 (in thousands):

<TABLE>
       <S>                                                <C>
       Assets of subsidiaries sold  . . . . . . . . . .   $   286,627
       Liabilities of subsidiaries sold   . . . . . . .      (243,542)
       Excess of cost of investment in subsidiary        
          over net assets sold  . . . . . . . . . . . .         2,800
                                                          -----------
          Net investment in subsidiaries sold . . . . .   $    45,885
                                                          ===========
       Net cash flows from sales:
          Cash received from sales  . . . . . . . . . .   $    46,083
          Cash of subsidiaries sold . . . . . . . . . .       (20,743)
                                                          -----------
            Net cash provided by sales of subsidiaries    $    25,340
                                                          ===========
</TABLE>


                                      14<PAGE>

                               I.C.H. CORPORATION
                    (Formerly Southwestern Life Corporation)
                  (Debtor in Possession as of October 10, 1995)
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)



<PAGE>

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

      The following is an analysis of the financial condition of I.C.H.
Corporation and its consolidated subsidiaries and their results of operations.
The consolidated financial statements and related notes and schedules included
elsewhere in this Report on Form 10-Q should be read in conjunction with this
analysis.

RECENT EVENTS AND OTHER FACTORS

      On October 9, 1995, Southwestern Life Corporation changed its name to
I.C.H. Corporation ("ICH" or the "Company"), the Company's name prior to June
1994. The name change was made to avoid any policyholder confusion between the
holding company and one of its principal insurance subsidiaries, Southwestern
Life Insurance Company ("Southwestern Life").

      On October 9, 1995, ICH entered into a definitive agreement to sell (the
"Sales Transaction") to Shinnecock Holdings Inc. ("Shinnecock Holdings"), an
unaffiliated third party, ICH's principal insurance subsidiaries, Southwestern
Life, Union Bankers Insurance Company ("Union Bankers"), and Constitution Life
Insurance Company ("Constitution"), and to an affiliate of Shinnecock
Holdings, Shinnecock Services Corp., substantially all of the assets of ICH's
management subsidiary, Facilities Management Installation, Inc. ("FMI"). The
proposed sale also includes Marquette National Life Insurance Company
("Marquette"), a presently inactive subsidiary of Union Bankers, and SLC
Financial Services, Inc., a registered investment advisor. See Note 2 of Notes
to Consolidated Financial Statements for terms of the proposed sale and
related conditions to consummation.

      On October 10, 1995, the Company and certain of its wholly-owned
noninsurance subsidiaries, specifically FMI, SWL Holding Corporation ("SWL
Holding") and Care Financial Corporation ("Care Financial"), filed voluntary
petitions for relief under Chapter 11 of the Bankruptcy Code in the United
States Bankruptcy Court for the Northern District of Texas, Dallas Division
(the "Bankruptcy Court"). In conjunction with such filing, the Company
requested expedited approval for the sale of the above mentioned insurance
subsidiaries and the FMI assets pursuant to Section 363 of the Bankruptcy
Code.

      None of the Company's insurance subsidiaries is involved in the
bankruptcy filing and management expects that the insurance businesses will
continue to operate in their ordinary course, including the payment of claims
and the issuance of new policies. Based on discussions with state insurance
regulators, the Company believes that none of its insurance subsidiaries will
be subjected to any extraordinary regulatory supervision as long as the Sales
Transaction is progressing in accordance with expectations.

      Management believes the insurance subsidiaries being sold are currently
well capitalized and have the capability to meet all of their policyholder
obligations. However, it is management's belief that an extended delay in the
closing of the Sales Transaction would increase the likelihood of a loss of
confidence by policyholders and agents, and, as a consequence, (1) the claims
paying ratings assigned to the insurance subsidiaries by A.M. Best, an agency
specializing in the rating of insurance companies, could be further lowered,
(2) a substantial number of policyholders could terminate their policies and
request a withdrawal of their surrender values, and (3) one or more state
insurance departments could take some type of regulatory action, such as
supervision or conservation of the insurance subsidiaries, to protect
remaining policyholders. Management further believes that a combination of any
or all of these events could result in a substantial loss in the value of the
insurance subsidiaries. For these reasons and because certain tax advantages
will accrue if a sale of Southwestern Life as contemplated by the agreement
with Shinnecock Holdings is consummated in calendar year 1995, management
believes that it is essential to complete the Sales Transaction on or before
December 31, 1995.

      On October 20, 1995, the Bankruptcy Court entered an Order that, among
other actions, scheduled a Bankruptcy Court hearing beginning on November 28,
1995 to consider approval of the Sales Transaction, approved a Competitive
Offer Procedure by which interested parties may submit higher and better
purchase offers to compete with the offer of Shinnecock Holdings and
Shinnecock Services, and authorized the Company to give to certain parties and
all of the Company's creditors and stockholders a Notice of Sale Motion and
Hearing, which, among other things, explains the Competitive Offer Procedure.
(See Item 1 of Part II of this Report on Form 10-Q for a more complete
discussion of the Order referred to above.) There can be no assurance that the
conditions to Shinnecock Holdings' and Shinnecock Services' obligations to
consummate the Sales Transaction will be satisfied or that the Sales
Transaction


                                      15<PAGE>



<PAGE>

will occur. Further, there can be no assurance that any parties other than
Shinnecock Holdings and Shinnecock Services will make any offer to purchase
ICH's principal insurance subsidiaries or make a higher or better offer. Under
certain circumstances, if the Sales Transaction is not consummated with
Shinnecock Holdings, the Company may be obligated to pay Shinnecock Holdings
up to $6.0 million.

      Following the sale of its principal insurance subsidiaries, ICH will
continue to own and operate four insurance subsidiaries: Bankers Multiple Line
Insurance Company ("BML"), and BML's subsidiaries, Modern American Life
Insurance Company ("Modern American"), Philadelphia American Life Insurance
Company ("PALICO") and Western Pioneer Life Insurance Company ("Western").
Modern American, PALICO and Western were contributed to BML on September 25,
1995, in a restructuring designed to preserve the value of these subsidiaries
while the parent holding company is under protection of the Bankruptcy Court.

      ICH intends to present a plan of reorganization ("Plan") to the
Bankruptcy Court that will address the resolution of its financial
obligations. Under provisions of the Bankruptcy Code, the Company has the
exclusive right to file a Plan at any time during the 120 day period following
the Petition Date (October 10, 1995), which time period may be extended by the
Bankruptcy Court.

      During the course of the bankruptcy proceedings, the Company will
continue to manage its assets and businesses as a "debtor in possession."
Provisions of the Bankruptcy Code generally relieve the Company from its
obligation to accrue or pay interest on its unsecured debt for periods
subsequent to the Petition Date. As substantially all of the Company's debt is
unsecured, the Company is not expected to incur significant interest expense
while under protection of the Bankruptcy Court, other than for obligations to
the Internal Revenue Service ("IRS").

LIQUIDITY AND CAPITAL RESOURCES OF OPERATING COMPANIES

      The primary sources of liquidity for ICH's insurance subsidiaries
include operating cash flows and short-term investments. Exclusive of
withdrawals by holders of guaranteed investment contracts ("GICs") as
discussed below, the net cash provided by operating activities and by
policyholder contract deposits, after the payment of policyholder contract
withdrawals, benefits and operating expenses, for the nine months ended
September 30, 1995 and 1994 totaled approximately $36.1 million and $79.8
million, respectively. Cash and short-term investments of ICH's subsidiaries
totaled $164.1 million, or 8% of consolidated investments, at September 30,
1995, and $212.8 million, or 9%, at year-end 1994.

      The principal requirement for liquidity of ICH's insurance subsidiaries
is their contractual obligations to policyholders, including policy loans,
payments of benefits and claims, and general operating expenses.

      In each of 1992, 1993 and 1994 and in January 1995, the claims paying
ratings assigned to certain of ICH's subsidiaries by various nationally
recognized statistical ratings organizations were lowered. Prior to 1995, and
except for withdrawals made by certain GIC holders, management believes ICH's
subsidiaries had not experienced more than normal policy surrenders and
withdrawals as a result of these ratings downgrades. In January 1995, ICH
announced the indefinite suspension of dividends on its $1.75 Convertible
Exchangeable Preferred Stock, Series 1986-A ("1986-A Preferred Stock"), and
steps being contemplated by ICH's Board of Directors to address the holding
company's capital structure and reduce outstanding debt and fixed charges.
Management believes that primarily as a result of these announcements,
subsequent downgrades in credit and claims paying ratings, and the similarity
between the Company's previous name and that of its largest insurance
subsidiary, Southwestern Life, surrender activity relative to the life
insurance and annuity businesses of Southwestern Life and, to a lesser extent,
the Company's other insurance subsidiaries, increased above comparable periods
in 1994.




                                      16<PAGE>



<PAGE>

      The following table sets forth cash withdrawals of policyholder account
balances and surrenders of traditional life insurance policies, including
partial surrenders, net of applicable surrender charges and penalties, for the
periods indicated:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended   
                                                          September 30,             September 30,
                                                     ------------------------  ------------------------
                                                        1995         1994         1995         1994   
                                                     -----------  -----------  -----------  -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>          <C>
         Individual life insurance:
           Retained business (1)   . . . . . . . . . $     1,344  $     1,219  $     3,236  $     3,993
           Business to be divested (2)   . . . . . .      22,020       19,153       72,685       61,279
                                                     -----------  -----------  -----------  -----------
             Total . . . . . . . . . . . . . . . . . $    23,364  $    20,372  $    75,921  $    65,272
                                                     ===========  ===========  ===========  ===========
         Accumulation products:
           Guaranteed investment contracts (2):
             Scheduled maturities. . . . . . . . . . $   348,326  $    18,845  $   363,140  $    68,802
             Early withdrawals . . . . . . . . . . .                                 6,200
           Annuities to be retained (1). . . . . . .         863          582        1,983        1,706
           Annuities to be divested (2). . . . . . .      18,470        2,608       91,935       28,569
                                                     -----------  -----------  -----------  -----------
             Total . . . . . . . . . . . . . . . . . $   367,659  $    22,035  $   463,258  $    99,077
                                                     ===========  ===========  ===========  ===========
</TABLE>
         ____________________                             
         (1) Represents business of companies to be retained (BML, PALICO,
             Modern American and Western).

         (2) Represents business divested in connection with the sales of
             Bankers New York and Integrity National and expected to be
             divested in connection with the proposed sales of Southwestern
             Life, Constitution, Union Bankers and Marquette.

      In 1993, an ICH subsidiary specializing in the writing and issuance of
GICs withdrew from the GIC marketplace. Substantially all GIC withdrawals in
1995, including GIC products indexed to the Standard & Poor's 500 Stock
Composite Average ("S&P 500") of approximately $348.3 million, and all
withdrawals in 1994, represent scheduled maturities of GICs which were not
reinvested with the subsidiary. Remaining GIC liabilities at September 30,
1995 were approximately $8.8 million and are scheduled for withdrawal over the
next few quarters.

      Annuity surrenders have increased significantly in 1995 as compared to
1994, primarily as a result of the downgrades in claims paying ratings.
Surrenders of annuities in the 1995 second quarter were substantially higher
than normal due to the surrender of the Company's two largest group deposit
pension accounts.

      Because of their available liquidity, ICH's insurance subsidiaries have
not encountered any difficulty in meeting their obligations relative to these
withdrawals and surrenders. ICH's subsidiaries maintain significant levels of
cash and short-term investments and approximately two-thirds of their
investment portfolios are comprised of readily marketable, investment-grade
fixed maturity investments. In management's estimate, substantially all of the
net surrender values of the Company's insurance policies in force at
September 30, 1995, could be met through the liquidation of such investments,
if required. Accordingly, management is confident that ICH's insurance
subsidiaries have the capacity to meet all of their policyholder obligations
as they become due.

      An ICH insurance subsidiary has ceded blocks of insurance to an
unaffiliated reinsurer for enhancing such subsidiary's level of surplus and
other purposes. Statutory surplus provided by such treaties before tax effects
totaled $43.3 million at September 30, 1995, compared with $57.8 million at
December 31, 1994.

LIQUIDITY AND CAPITAL RESOURCES OF PARENT COMPANY

      The primary sources of liquidity for ICH include dividends from both its
insurance and noninsurance subsidiaries, and earnings on invested assets.

      ICH's principal needs for liquidity are debt service and, to a lesser
extent, preferred dividend requirements. ICH's consolidated indebtedness
totaled $393.9 million at September 30, 1995 and $390.4 million at
December 31, 1994. Substantially all indebtedness of ICH was incurred in
connection with acquisitions of subsidiaries in periods prior to 1987,
including unsecured subordinated debt, a portion of which was exchanged for
new debt in 1993. As previously reported, on January 27, 1995, ICH's Board of
Directors authorized the suspension of the payment of

                                      17<PAGE>



<PAGE>

dividends on the Company's 1986-A Preferred Stock until reinstated by action
of the Board. However, the 1986-A Preferred Stock has cumulative dividend
rights. At September 30, 1995, such dividends were $10.5 million in arrears.
See Note 1 of Notes to Consolidated Financial Statements.

      In its Report on Form 10-Q for the quarter ended June 30, 1995, ICH
updated its projection of 1995 cash sources and uses and increased the
projected cash deficiency in 1995 from $25.0 million to $40.5 million. The
increase in the deficiency was attributed to (1) an expected $12.0 million
contribution to a subsidiary to fund a $4.0 million settlement of certain
litigation and to fund $8.0 million of the settlement of an IRS tax audit of
the Company's insurance subsidiaries for the years 1986-1989, (2) a $3.0
reduction in anticipated dividends from noninsurance subsidiaries based on
operating results through June 30, 1995, and (3) a $0.5 million reduction in
other miscellaneous cash sources. It was also stated that the projected
deficiency assumed that the Company successfully recovers $29.1 million, which
amount the Company believes is owed by an independent third party pursuant to
a preexisting tax indemnity obligation (see Note 4 of Notes to Consolidated
Financial Statements), and that if for any reason the indemnified amount were
not collected, the Company's projected 1995 cash deficiency could total $69.6
million.

      Primarily as a result of the final determination of amounts due for the
1986-1989 tax settlement, a reallocation of the taxes due among ICH and its
subsidiaries as discussed below, and an adjustment in the amount recoverable
under the indemnity, ICH's projected 1995 cash deficiency before the relief
afforded by the Chapter 11 filing increased to $75.5 million at September 30,
1995, as follows:

<TABLE>
<CAPTION>
                                                             Projected
                       (Dollars In Millions)                    1995
       <S>                                                    <C>
       Cash sources:
         Sale of Integrity National  . . . . . . . . . . .    $  9.0 
         Dividends from non-insurance subsidiaries   . . .       2.2  
         Investment income   . . . . . . . . . . . . . . .       4.8
         Tax indemnity   . . . . . . . . . . . . . . . . .      24.6
         Other   . . . . . . . . . . . . . . . . . . . . .       6.5
                                                              ------
           Total sources . . . . . . . . . . . . . . . . .      47.1
                                                              ------
       Cash requirements/uses:
         Subordinated debt sinking fund and unaffiliated
           principal payments (1)  . . . . . . . . . . . .      59.8
         Operating expenses  . . . . . . . . . . . . . . .       5.8
         Interest  . . . . . . . . . . . . . . . . . . . .      46.6
         Contributions to subsidiary, primarily for tax
            payments . . . . . . . . . . . . . . . . . . .      67.2
         Other . . . . . . . . . . . . . . . . . . . . . .       4.0
                                                              ------
           Total requirements/uses . . . . . . . . . . . .     183.4  
                                                              ------
       Net cash required during year . . . . . . . . . . .    (136.3)
       Cash and marketable securities available, beginning
            of year  . . . . . . . . . . . . . . . . . . .      60.8
                                                              ------
       Cash and marketable securities available
            (deficiency), end of year  . . . . . . . . . .    $(75.5)
                                                              ------
</TABLE>
       ____________________
       (1) Based on the expectation that the $21.5 million of ICH subordinated 
           debt held by Constitution will be available to ICH for meeting the 
           sinking fund requirement. The transfer of these securities to ICH 
           requires regulatory approval.

      As indicated in the above table, ICH does not have sufficient
specifically projected cash sources to meet all of its 1995 cash requirements
(which requirements do not include dividends on its 1986-A Preferred Stock
because the payment of such dividends has been suspended), and ICH's insurance
subsidiaries are prohibited from paying any dividends in 1995 without prior
regulatory approval. Since January 1995, ICH has sought to sell several of its
nonstrategic subsidiaries in order to generate additional liquidity. As of
November 14, 1995, only two of such sales, that of Bankers New York and
Integrity National, have been consummated. Letters of intent to sell PALICO,
Constitution and Marquette were terminated because the parties could not reach
agreement on definitive terms. The proceeds from the sale of Integrity
National are included as a source of cash in the preceding projection because
such subsidiary was directly owned by ICH. The $35.5 million of proceeds from
the sale of Bankers New York have not

                                      18<PAGE>



<PAGE>

been included because such subsidiary had been directly owned by Southwestern
Life and the distribution of any portion of the proceeds would have required
regulatory approval. Also, the Company has been unable to develop plans for
dealing with the $222 million of indebtedness coming due in late 1996. These
circumstances raised substantial doubt about the parent company's ability to
continue as a going concern and, as a consequence, ICH determined that it
would seek Chapter 11 bankruptcy relief as previously discussed under "Recent
Events and Other Factors."

SETTLEMENT OF INCOME TAXES FOR YEARS 1986-1989

      Based on preliminary information available as of the filing of its
Report on Form 10-Q for the period ended June 30, 1995, the Company reported
an estimated settlement of the 1986-1989 tax audit totaling $64.0 million,
consisting of $31.8 million of additional taxes and $32.2 million of interest. 
The audit included the tax returns of all of the Company's presently-owned
insurance subsidiaries, as well as certain former subsidiaries, including,
among others, Great Southern Life Insurance Company (sold in 1989),
Philadelphia Life Insurance Company and Massachusetts General Life Insurance
Company (sold in 1990), and Bankers Life and Casualty Company (sold in 1992).
It was management's expectation that all but approximately $8.0 million of the
settlement would be funded by the Company's insurance subsidiaries. Such $8.0
million amount had been determined based on the anticipated effect of the then
proposed $64.0 million settlement on the surplus of the Company's insurance
subsidiaries, taking into account previously accrued income tax liabilities
totaling $14.1 million and assuming full recovery of the previously discussed
indemnity (see Note 4 of Notes to Consolidated Financial Statements included 
elsewhere in this Report on Form 10-Q), current and future tax benefits of 
approximately $6.2 million resulting from interest deductions relative to the 
tax settlement, and the reflection of a $6.6 million income tax recoverable as 
an admissible asset by a subsidiary. 

      In August 1995, following the filing of the Company's Report on Form 10-
Q for the period ended June 30, 1995, the IRS determined that it had made a
calculation error in determining the amount of the settlement, which when
corrected increased the total settlement due the IRS, including interest, by
$4.2 million, to $68.2 million. In addition, during August 1995, the Company
initiated negotiations with the previously referenced third party indemnitor
in which substantive issues regarding interpretation of the indemnity agreement
were raised; as a result, both the amount due under the indemnity in excess of 
the receivable recorded in the financial statements, and the timing of the 
ultimate recovery became uncertain. Further, it became apparent that it was 
unlikely that state insurance regulators would permit the reflection of any 
income tax recoverable as an admitted asset unless its collectibility was 
assured beyond a reasonable doubt. In light of these factors, management 
reassessed the capability of its insurance subsidiaries to fund the proposed 
income tax settlement before collecting amounts recoverable under the 
indemnity or from the utilization of tax loss carrybacks. Based on an analysis 
of the liquidity needs of its subsidiaries, the indemnification provisions 
relative to the sale of certain of former subsidiaries, and discussions with 
regulators of various domiciliary states, the Company determined that it was 
highly unlikely that state insurance regulators would permit a substantial 
portion of the settlement to be paid by the insurance subsidiaries.

      Under the August 1995 settlement with the IRS relative to audits of the
Company's life insurance subsidiaries for the tax years 1986 through 1989, 
which settlement was recently approved by the U.S. Congress Joint Committee on
Taxation, the ICH consolidated tax group agreed to pay additional income taxes
totaling $33.6 million, plus interest, which through September 30, 1995, 
totaled $34.6 million, resulting in a total estimated settlement of $68.2 
million. The additional income taxes resulted primarily from a reduction in 
tax-basis deductions for the amortization of insurance in force and the 
deferral of certain capital losses until periods subsequent to 1989. Interest 
on the unpaid settlement will continue to accrue until the settlement is 
actually paid. The estimated settlement includes amounts allocable to 
presently-owned and former subsidiaries, as follows (in millions):

<TABLE>
<CAPTION>
                                                 Income
                                                  Taxes    Interest     Total
                                                ---------  ---------  ---------
  <S>                                           <C>        <C>        <C>
  Presently-owned subsidiaries . . . . . . .    $     2.2  $     2.8  $     5.0
  Former subsidiaries  . . . . . . . . . . .         31.4       31.8       63.2
                                                ---------  ---------  ---------
    Total  . . . . . . . . . . . . . . . . .    $    33.6  $    34.6  $    68.2
                                                =========  =========  =========
</TABLE>

      After reconsideration of the factors discussed above, including
primarily the liquidity needs of the Company's insurance subsidiaries and the
timing of recoveries under the indemnity and through utilization of loss
carrybacks, it was determined that ICH would fund $63.2 million of the
settlement and, accordingly, at September 30, 1995, ICH


                                      19<PAGE>



<PAGE>

has accrued such amount as currently payable federal income tax liabilities.
The remaining $5.0 million of the settlement has been accrued by certain of
ICH's presently-owned subsidiaries.

      The IRS could seek to collect the tax settlement from one or more of the
insurance companies that were members of the consolidated tax group during the
1986-1989 period, including the Company's former subsidiaries. If such former
subsidiaries are required to fund any portion of the tax settlement, they
would be entitled to file unsecured creditor claims against ICH in the
Bankruptcy Court to recover the amounts funded. Since ICH's subsidiary, Modern
American, was the parent company of the insurance company consolidated tax
group during the 1986-1989 tax period, it is anticipated the IRS will look to 
Modern American for payment of the tax settlement. Management currently intends 
to seek Bankruptcy Court approval to make a $63.2 million cash contribution to 
Modern American, which along with the $5.0 million payable by Modern American 
and other presently-owned insurance subsidiaries, will enable Modern American 
to fund the final settlement. The $63.2 million represents tax liabilities of 
former subsidiaries for which ICH may have indemnity obligations, which would
constitute unsecured claims against ICH.

      Notwithstanding the anticipated utilization of $63.2 million of its
available cash to fund the 1986-1989 tax settlement, ICH expects to directly
or indirectly recover a substantial portion of such outlay. As a result of
ICH's reflection of tax liabilities totaling $63.2 million, income tax
liabilities of ICH's insurance subsidiaries were reduced approximately $7.1
million, resulting in an increase in the surplus of such companies and a
corresponding increase in the value of the subsidiaries. Further, assuming it
directly pays the tax settlement, Modern American and, to a lesser extent,
other retained subsidiaries, will become entitled to interest deductions of
$34.6 million as a result of the settlement, as well as certain other
deductions, which are expected to be carried back for tax purposes and result
in tax recoveries totaling approximately $19.9 million. Modern American intends 
to preserve any rights it may have to recover all or a portion of the $63.2 
million from ICH's former subsidiaries and ICH intends to pursue its indemnity 
claims against the third party indemnitor. If any portion of the tax settlement 
is recovered from former subsidiaries, Modern American's entitlement to the 
$34.6 million of interest deductions would be proportionately reduced and the 
amount ICH would be entitled to retain out of any recovery from the third 
party indemnitor would, under certain circumstances, be reduced.

INVESTMENTS

      At September 30, 1995, ICH reflected unrealized investment gains of
$874,000 applicable to subsidiaries which are expected to be retained. At
December 31, 1994, ICH reflected unrealized investment losses of $55,359,000.
Following is an analysis of the major components of such unrealized gains
(losses):

<TABLE>
<CAPTION>
                                                                        September 30,    December 31,
                                                                            1995             1994     
                                                                       -------------    -------------     
                                                                                (In Thousands)
         <S>                                                           <C>              <C>
         Available for sale fixed maturity securities . . . . . . . .  $         (30)   $    (101,029)
         Equity securities  . . . . . . . . . . . . . . . . . . . . .          1,374            1,023
         Equity in unrealized gains of limited partnerships . . . . .                           5,424
         Other  . . . . . . . . . . . . . . . . . . . . . . . . . . .                             329
                                                                       -------------    -------------
                                                                               1,344          (94,253)
         Less effect on other balance sheet accounts:
           Deferred policy acquisition costs  . . . . . . . . . . . .                          17,831
           Unearned revenue reserves  . . . . . . . . . . . . . . . .                          (8,746)
                                                                       -------------    -------------
         Gross unrealized investment gains (losses) . . . . . . . . .          1,344          (85,168)
         Deferred income taxes  . . . . . . . . . . . . . . . . . . .           (470)          29,809
                                                                       -------------    -------------
             Net unrealized investment gains (losses) . . . . . . . .  $         874    $     (55,359)
                                                                       =============    =============
</TABLE>

      At September 30, 1995, the subsidiaries expected to be sold in the Sales
Transaction (see Note 2 of Notes to Consolidated Financial Statements) had net
unrealized investment gains on available for sale fixed maturities totaling
$18.4 million, including $36.8 million of gross unrealized gains and $18.4
million of gross unrealized losses. Such unrealized investment gains and
losses have been excluded in the determination of reported unrealized
investment gains at September 30, 1995, because, as a result of the
anticipated sales of these subsidiaries, ICH will not ultimately realize these
gains and losses.


                                      20<PAGE>

<PAGE>

      The difference between amortized cost and fair value of ICH's available
for sale fixed maturity securities improved from an approximate $101.0 million
unrealized loss at year-end 1994 to an approximate $30,000 unrealized loss at
September 30, 1995, or a net change of $101.0 million. The improvement was
primarily attributable to declining long-term interest rates experienced during
the period.

      Unless determined to be other than temporary, changes in the fair values
of available for sale fixed maturity securities have no effect on ICH's
reported results of operations, but can have a volatile effect on stockholders'
equity and book value per common share, as the carrying values of available for
sale fixed maturity securities are adjusted in ICH's balance sheet to their
fair values at each reporting date through a charge or credit to stockholders'
equity. Following is an analysis of gross unrealized investment gains and
losses on available for sale fixed maturity securities as of September 30, 1995
and December 31, 1994:

<TABLE>
<CAPTION>
                                                                        September 30,    December 31,
                                                                            1995             1994     
                                                                       -------------    -------------
                                                                                (In Thousands)
         <S>                                                           <C>              <C>
         Gross unrealized gains . . . . . . . . . . . . . . . . . . .  $       2,560    $       3,222
         Gross unrealized losses  . . . . . . . . . . . . . . . . . .         (2,590)        (104,251)
                                                                       -------------    -------------
           Net unrealized losses  . . . . . . . . . . . . . . . . . .  $         (30)   $    (101,029)
                                                                       =============    =============
</TABLE>

      The following table sets forth the carrying value and quality for each
of the three categories of fixed maturity securities as of September 30, 1995,
classified in accordance with the rating assigned by Standard & Poor's
Corporation ("S&P") or, if not rated by S&P, based on ratings assigned by the
National Association of Insurance Commissioners ("NAIC"), with Class 1 treated
as A, Class 2 treated as BBB-, Class 3 treated as BB- and Classes 4, 5 and 6
treated as B and below (in thousands):

<TABLE>
<CAPTION>
                                                   Held by                                 Percent
                                                Subsidiaries     Held to       Total        Total       Percent
                                    Available    to be sold    Maturity at     Fixed        Fixed      of Total
                                   for Sale at  at Amortized    Amortized     Maturity     Maturity    Invested
Investment Quality                 Fair Value       Cost          Cost       Securities   Securities    Assets
- --------------------------------  ------------- -----------   ------------  -----------   ----------   --------
<S>                               <C>           <C>           <C>           <C>             <C>          <C>
AAA. . . . . . . . . . . . . . .  $    84,407   $   433,687   $     1,302   $  519,396      39.8%        26.6%
AA . . . . . . . . . . . . . . .       15,334       118,424                    133,758      10.2          6.8
A  . . . . . . . . . . . . . . .       21,346       271,103                    292,449      22.4         15.0
BBB+ . . . . . . . . . . . . . .        3,533        79,652                     83,185       6.4          4.3
BBB. . . . . . . . . . . . . . .        3,756        96,303         6,985      107,044       8.2          5.4
BBB- . . . . . . . . . . . . . .        1,881        84,036                     85,917       6.6          4.4
                                  -----------   -----------   -----------   ----------     -----        -----
  Total investment-grade . . . .      130,257     1,083,205         8,287    1,221,749      93.6         62.5
                                  -----------   -----------   -----------   ----------     -----        -----
BB+. . . . . . . . . . . . . . .          817        25,175                     25,992       2.0          1.3
BB and BB- . . . . . . . . . . .          725        25,502                     26,227       2.0          1.4
B and below. . . . . . . . . . .        1,695        23,769         6,325       31,789       2.4          1.6
                                  -----------   -----------   -----------   ----------     -----        -----
  Total noninvestment-grade. . .        3,237        74,446         6,325       84,008       6.4          4.3
                                  -----------   -----------   -----------   ----------     -----        -----
    Total fixed maturities . . .  $   133,494   $ 1,157,651   $    14,612   $1,305,757     100.0%        66.8%
                                  ===========   ===========   ===========   ==========     =====         ====
</TABLE>

      Fixed maturity securities classified as held to maturity are principally
private placement corporate securities and gross unrealized losses on such
investments totaled $0.9 million as of September 30, 1995.

      The amortized cost and fair value of noninvestment-grade fixed maturity
securities totaled $84.4 million and $78.7 million, respectively, at September
30, 1995.

      During the nine months ended September 30, 1995, net investment income
increased $50.9 million, or 37%, as compared to the corresponding period in
1994. Net investment income includes (1) earnings on surplus investments and
assets invested to support the reserve liabilities of the Company's traditional
and interest-sensitive life and health insurance products (general investment
portfolio) and (2) investment activity related to separately held assets
supporting a GIC product, the credited rate on which was indexed to the
Standard & Poor's 500 Stocks Composite Average ("S&P 500"). Assets supporting
the S&P 500 GIC product included, among other investments, put and call options
on various equity based index futures, including the S&P 500. The return on
such investments is highly volatile and, under certain market conditions, such
as the overall increase in equity markets experienced in the first nine months
of 1995, can

                                      21<PAGE>


<PAGE>

result in investment gains which are largely offset by a corresponding
increase in policyholder benefits. The investment yield experienced in the
first nine months of 1994 on the assets supporting the indexed GIC product was
significantly lower due to performance of the stock market, but the lower
yields were more than offset by a reduction in GIC benefits as discussed below
under "Results of Operations." As of September 30, 1995, all remaining S&P 500
GICs had matured and the funds had been withdrawn.

      Following is a summary of investment income (loss) for the two
categories of investments as described above:

<TABLE>
<CAPTION>
                                                         Three Months Ended        Nine Months Ended
                                                           September 30,             September 30,
                                                     ------------------------  ------------------------
                                                         1995         1994         1995         1994   
                                                     -----------  -----------  -----------  -----------     
                                                                         (In Thousands)
      <S>                                            <C>          <C>          <C>          <C>
      General investment portfolio  . . . . . . . .  $    43,778  $    45,048  $   135,545  $   138,591
      Investments supporting indexed GIC product  .        2,587       13,375       60,472        6,468
                                                     -----------  -----------  -----------  -----------
      Gross investment income   . . . . . . . . . .       46,365       58,423      196,017      145,059
      Less investment expenses  . . . . . . . . . .       (2,059)      (2,396)      (7,122)      (7,028)
                                                     -----------  -----------  -----------  -----------
         Net investment income  . . . . . . . . . .  $    44,306  $    56,027  $   188,895  $   138,031
                                                     ===========  ===========  ===========  ===========
</TABLE>

      The decrease in investment income from the general investment portfolio
for the nine months ended September 30, 1995 versus the comparable 1994 period
was attributable, in part, to a $3.9 million payment-in-kind dividend received
on the preferred stock of a former affiliate, Consolidated Fidelity Life
Insurance Company (CFLIC), and a $2.0 million fee received upon the prepayment
of certain notes by Financial Benefit Group during 1994.

      Yields on the general investment portfolio averaged 7.69% for the nine
months ended September 30, 1995, as compared to 7.24% for the comparable
period in 1994.

RESULTS OF OPERATIONS

      Following is a condensed summary of results by major sources of income
and expense:

<TABLE>
<CAPTION>
                                                            Three Months Ended        Nine Months Ended
                                                              September 30,             September 30,
                                                         ------------------------  -----------------------
                                                            1995         1994         1995         1994   
                                                         -----------  -----------  ----------   ----------
                                                                         (In Thousands)
<S>                                                      <C>          <C>          <C>          <C>
Operating earnings before realized investment gains
  (losses), loss on sales of subsidiaries, amortization
  of excess cost, corporate interest expense, impair-
  ment of intangibles and provision for income taxes. .  $     4,137  $    11,321  $   17,461   $   47,185
Realized investment gains (losses)  . . . . . . . . . .         (703)       3,725       3,856      (41,376)
Loss on sales of subsidiaries   . . . . . . . . . . . .       (1,721)                  (1,721)            
Amortization of excess cost   . . . . . . . . . . . . .         (607)     (2,397)      (1,870)      (7,193)
Corporate interest expense  . . . . . . . . . . . . . .      (11,374)    (11,581)     (34,125)     (36,690)
Impairment of excess cost   . . . . . . . . . . . . . .      (75,830)                 (75,830)
Impairment of deferred policy acquisition costs
  and present value of future profits   . . . . . . . .      (26,603)                 (26,603)
Income tax (expense) benefit  . . . . . . . . . . . . .      (62,167)     (1,213)     (67,862)       3,298
                                                         -----------  ----------   ----------   ----------
Net loss  . . . . . . . . . . . . . . . . . . . . . . .  $  (174,868) $     (145)  $ (186,694)  $  (34,776)
                                                         ===========  ==========   ==========   ==========
</TABLE>



                                                      22<PAGE>



<PAGE>

      For the nine months ended September 30, 1995, premium income and other
considerations decreased $59.5 million, or 18%, as compared to the
corresponding period in 1994. Following is a summary of premiums by major line
of business for each of the respective periods:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
                                                     ------------------------  ------------------------
                                                        1995         1994         1995        1994   
                                                     -----------  -----------  -----------  -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>          <C>
         Individual life and annuity  . . . . . .    $    23,235  $    27,688  $    86,094  $    89,207
         Individual health  . . . . . . . . . . .         51,400       55,177      156,013      163,787
         Group  . . . . . . . . . . . . . . . . .          8,499       20,136       31,054       79,712
                                                     -----------  -----------  -----------  -----------
                                                     $    83,134  $   103,001  $   273,161  $   332,706
                                                     ===========  ===========  ===========  ===========
</TABLE>

      Following is a summary of policyholder benefits by major business
segment:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
                                                     ------------------------  -----------------------
                                                        1995         1994         1995        1994   
                                                     -----------  -----------  ----------- -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>         <C>
         Individual life and annuity  . . . . . .    $    29,428  $    30,574  $   104,902 $   107,538
         Individual health  . . . . . . . . . . .         35,956       37,219      118,803     112,814
         Accumulation products  . . . . . . . . .         11,887       23,786       81,613      22,718
         Group  . . . . . . . . . . . . . . . . .          3,509       12,132       16,811      50,910
                                                     -----------  -----------  ----------- -----------
                                                     $    80,780  $   103,711  $   322,129 $   293,980
                                                     ===========  ===========  =========== ===========
</TABLE>

      Group premium income and related group benefits declined significantly
between the two periods primarily as a result of management's decision in late
1993 to de-emphasize sales of new group business.
















                                      23<PAGE>



<PAGE>
ANALYSIS OF OPERATING RESULTS BY INDUSTRY SEGMENT

      The following table sets forth revenues and pretax operating earnings
attributed or allocated to each industry segment. "Pretax operating earnings
(loss)" reflected in the table represents ICH's consolidated operating
earnings or loss before realized investment gains or losses, loss on sales of
subsidiaries, interest expense, amortization of excess cost, impairment of
intangibles, and provision for income taxes.

<TABLE>
<CAPTION>
                                                            Three Months Ended        Nine Months Ended
                                                              September 30,             September 30,
                                                         ------------------------  ------------------------
                                                            1995         1994         1995         1994   
                                                         -----------  -----------  -----------  -----------
                                                                           (In Thousands)
  <S>                                                    <C>          <C>          <C>          <C>
  Revenues:
    Business to be retained (1):
      Individual life insurance   . . . . . . . . . . .  $     1,955  $     3,508  $     7,525  $    10,775
      Individual health insurance   . . . . . . . . . .        8,030       10,337       25,192       32,309
      Group life and health   . . . . . . . . . . . . .        8,578       24,469       35,818       88,792
      Accumulation products   . . . . . . . . . . . . .           54          382          620        1,244
                                                         -----------  -----------  -----------  -----------
                                                              18,617       38,696       69,155      133,120
    Business to be divested (2):                         -----------  -----------  -----------  -----------
      Individual life insurance   . . . . . . . . . . .       47,154       51,345      162,463      158,652
      Individual health insurance   . . . . . . . . . .       47,311       47,185      140,078      142,946
      Accumulation products   . . . . . . . . . . . . .       14,624       21,282       88,021       30,662
                                                         -----------  -----------  -----------  -----------
                                                             109,089      119,812      390,562      332,260
                                                         -----------  -----------  -----------  -----------
    Corporate   . . . . . . . . . . . . . . . . . . . .        3,057        4,723       13,555       21,728
    Realized investment gains (losses)  . . . . . . . .         (703)       3,725        3,856      (41,376)
                                                         -----------  -----------  -----------  -----------
                                                         $   130,060  $   166,956  $   477,128  $   445,732
  Operating earnings (loss):                             ===========  ===========  ===========  ===========
    Business to be retained (1):
      Individual life insurance   . . . . . . . . . . .  $    (1,052) $       956  $    (1,287) $     1,837
      Individual health insurance   . . . . . . . . . .        1,024          887         (343)       5,117
      Group life and health   . . . . . . . . . . . . .         (736)      (1,392)      (2,112)      (2,032)
      Accumulation products   . . . . . . . . . . . . .         (106)        (233)        (448)         (41)
                                                         -----------  -----------  -----------  -----------
                                                                (870)         218       (4,190)       4,881
                                                         -----------  -----------  -----------  -----------
    Business to be divested (2):
      Individual life insurance   . . . . . . . . . . .        4,700        8,613       22,126       17,015
      Individual health insurance   . . . . . . . . . .        1,190        3,767       (1,327)       7,122
      Accumulation products   . . . . . . . . . . . . .          562       (3,162)        (655)       1,926
                                                         -----------  -----------  -----------  -----------
                                                               6,452        9,218       20,144       26,063
                                                         -----------  -----------  -----------  -----------
    Corporate   . . . . . . . . . . . . . . . . . . . .       (1,445)       1,885        1,507       16,241
                                                         -----------  -----------  -----------  -----------
    Total pretax earnings before realized investment
         gains (losses), loss on sales of subsidiaries,
         amortization of excess cost, impairment of
         intangibles, and interest expense  . . . . . .  $     4,137  $    11,321  $    17,461  $    47,185
                                                         ===========  ===========  ===========  ===========
</TABLE>
  ____________________                      
  (1) Represents business of companies to be retained (BML, PALICO, Modern 
      American and Western).

  (2) Represents business divested in connection with the sales of Bankers New
      York and Integrity National and expected to be divested in connection
      with the proposed sales of Southwestern Life, Union Bankers, Constitution
      and Marquette.



                                                      24<PAGE>
       
<PAGE>

      The following table sets forth new business sales (annualized first year
premiums) attributed or allocated to each industry segment:

<TABLE>
<CAPTION>
                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
                                                     ------------------------  -----------------------
                                                        1995         1994         1995        1994   
                                                     -----------  -----------  ----------- -----------
                                                                       (In Thousands)
         <S>                                         <C>          <C>          <C>         <C>
         Business to be retained (1):
           Individual health insurance  . . . . .    $       605  $     2,545  $     3,285 $     9,449
           Group life and health  . . . . . . . .            253          894          759       7,563
         Business to be divested (2):            
         Individual life insurance  . . . . . . .          2,403        3,743       21,010      15,527
           Individual health insurance  . . . . .          8,766        8,749       27,102      29,272
           Accumulation products  . . . . . . . .          4,231       13,830       26,981      45,063
                                                     -----------  -----------  ----------- -----------
                                                     $    16,258  $    29,761  $    79,137 $   106,874
                                                     ===========  ===========  =========== ===========
</TABLE>
         ____________________                             
         (1) Represents business of companies to be retained (BML, PALICO, 
             Modern American and Western). It is expected that little, if any, 
             new business will be produced by the retained companies in
             subsequent periods.

         (2) Represents business divested in connection with the sales of 
             Bankers New York and Integrity National and expected to be 
             divested in connection with the proposed sales of Southwestern 
             Life, Union Bankers, Constitution and Marquette.

      INDIVIDUAL LIFE INSURANCE. Revenues of the individual life insurance
segment increased from $169.4 million for the nine months ended September 30,
1994, to $170.0 million for the same period in 1995, primarily as a result of
an increase in investment income, which more than offset the below discussed
decline in premium income. Sales of new life insurance products totaled $21.0
million in the first nine months of 1995, a 35% improvement over the
corresponding period in 1994. All of the new life sales are from companies
expected to be divested. Notwithstanding the improvement in sales, premium
income for the individual life insurance segment decreased from $89.2 million
in the first nine months of 1994 to $86.1 million in the first nine months of
1995, primarily reflecting the effects of an increase in lapses and surrenders
of traditional life insurance policies. ICH's subsidiaries derive substantial
revenues from their interest-sensitive and universal life products; however,
for financial reporting purposes, these types of products are treated as
deposit products and, therefore, premiums received are not reflected as a
component of premium income.

      Pretax operating results of the individual life insurance segment
improved from a gain of $18.9 million in the first nine months of 1994 to a
gain of $20.8 million in the corresponding period in 1995, primarily as a
result of an improvement in mortality experience. Individual life insurance
death benefits, which can vary significantly from quarter to quarter, totaled
$50.3 million in the first nine months of 1994, as compared to $44.9 million
in the corresponding period in 1995. Pretax operating results of the
individual life insurance segment of companies to be retained were $1.8
million of earnings in the first nine months of 1994 compared to a loss of
$1.3 million in the corresponding 1995 period. Premiums of the companies to be
retained declined from $3.8 million in 1994 to $3.0 million in 1995,
investment income declined from $6.1 million in 1994 to $4.0 million in 1995,
while policyholder benefits increased from $4.6 million in 1994 to $5.2
million in 1995.

      INDIVIDUAL HEALTH INSURANCE. Revenues of the individual health insurance
segment totaled $165.3 million in the first nine months of 1995, as compared
to $175.3 in the corresponding 1994 period, primarily reflecting a decline in
individual health premium income totaling $7.8 million, or 5%. Sales of new
health insurance products totaled $30.4 million in the first nine months of
1995, as compared to $38.7 million in the same 1994 period, or a 22% decline
in new sales. Substantially all of the decline was attributable to sales of
comprehensive health products, primarily in BML, a retained company. The
Company does not expect significant new sales in its retained companies.

      The individual health insurance segment incurred a $1.7 million pretax
operating loss in the first nine months of 1995, as compared to pretax
operating earnings of $12.2 million in the same 1994 period. Substantially all
of the decline in pretax operating earnings was attributable to an increase in
benefits incurred. Individual health benefits totaled $118.8 million in the
first nine months of 1995, as compared to $112.8 million in the corresponding
1994 period. The ratio of policy benefits to premiums earned increased from
68.9% in the first nine months of 1994 to 76.2% in the first nine months of
1995, primarily reflecting a deficiency in the premiums charged for the
Company's Medicare supplement line of business and increased claims on a
closed block of comprehensive health business within
       
                                      25<PAGE>



<PAGE>

BML, a retained company. The Company has sought approval for substantial rate
increases relative to its Medicare supplement business and has begun
implementing such increases in the states in which it has obtained approvals.
Due to delays in receiving approvals and the subsequent implementation of such
rate increases, there was no significant effect realized in the 1995 first
quarter, when losses in the individual health segment for the three months
ended March 31, 1995 were $3.3 million. The loss in this segment declined to
$0.8 million for the three months ended June 30, 1995 and returned to
profitability with earnings of $2.2 million in the three months ended
September 30, 1995, as some of the rate increases were implemented. The ratio
of policy benefits to earned premiums during this period has declined from
81.3% in the 1995 first quarter to 77.1% in the 1995 second quarter to 70.0%
in the 1995 third quarter due, in part, to the effect of such rate increases.
The effects of remaining rate increases are expected to be realized in
subsequent quarters.

      ACCUMULATION PRODUCTS. Revenues of the accumulation products segment
increased significantly, from $31.9 million in the first nine months of 1994
to $88.6 million in the 1995 period. Substantially all of the improvement in
this segment's revenues were attributable to the $54.0 million increase in
investment income between the two periods on the investments supporting an
indexed GIC product, as previously discussed under "--Investments." Sales of
annuities in the first nine months of 1995 totaled $27.0 million, as compared
to $45.1 million in the first nine months of 1994. All sales of annuities were
in companies to be divested.

      Pretax operating earnings of the accumulation products segment declined
from $1.9 million in the first nine months of 1994 to a $1.1 million loss in
the same 1995 period. The decline in such operating earnings was primarily
attributable to a decline in the profitability of the previously discussed
indexed GIC product. A single indexed GIC, with an account balance of $292.0
million, matured on June 30, 1995, and a remaining indexed GIC, with an
account balance of $50.7 million, matured in August 1995. Management did not
anticipate that such GICs would be renewed, and, accordingly, the process of
liquidating the long-term assets supporting the indexed GIC product began
during the 1995 first quarter. Proceeds from such liquidations were held in
lower-yielding short-term investments during the intervening period, the
yields on which were insufficient to cover the interest required to be
credited to such GICs.

      GROUP INSURANCE. Sales of new group insurance products declined
significantly during 1994 and the decline has continued into 1995. In the
first nine months of 1995, sales totaled $0.8 million, as compared to $7.6
million in the corresponding 1994 period. The decline in sales was based on
management's decision to de-emphasize growth in the group insurance segment
due to losses incurred in 1993 and 1994 by the Company's primary group
insurance company, PALICO. Revenues of the group segment have correspondingly
declined from $88.8 million in the first nine months of 1994 to $35.8 million
in the 1995 period as PALICO has terminated unprofitable business.

      Pretax operating results of the group segment declined from a loss of
$2.0 million in the first nine months of 1994 to a loss of $2.1 million in the
first nine months of 1995. The ratio of group benefits incurred to premiums
earned declined from 63.9% in the 1994 period to 54.1% in the 1995 period.
However, expenses of the group segment, including operating expenses, loss
adjustment expenses, commissions and premium taxes, as a percentage of earned
premiums has increased from approximately 54.4% in the first nine months of
1994 to 71.3% in the corresponding 1995 period. The higher expense ratio
reflects, in part, costs associated with closing down and consolidating
certain of PALICO's claims paying offices and administrative services only
operations.

      CORPORATE. Corporate revenues, primarily investment income of the parent
company and earnings on surplus investments, declined from $21.7 million in
the first nine months of 1994 to $13.6 million in the corresponding 1995
period. Corporate results in 1995 are net of expenses incurred relative to
third quarter restructuring activity and $5.5 million of costs, including
legal expenses, incurred in the second quarter relative to the Castle and
Meyer settlement. In the second quarter of 1994, the Company recorded a pretax
gain of approximately $8.7 million as a result of the termination of certain
reinsurance arrangements and other transactions with CFLIC.

      REALIZED INVESTMENT GAINS (LOSSES). Realized investment gains totaled
$3.9 million in the first nine months of 1995, as compared to realized
investment losses totaling $41.4 million in the same period of 1994. Of the
1995 gains, $2.9 million represented gains on the liquidation of limited
partnership interests and a $2.7 million gain from sale of common stock. This
was partially offset by a $3.4 million other than temporary writedown of a
derivative CMO. The realized losses in 1994 were substantially all
attributable to $46.4 million of other than temporary writedowns of the
Company's investments in two derivative CMOs, which were discussed in detail
in ICH's 1994

                                      26<PAGE>



<PAGE>

Annual Report to Stockholders. See Note 6 of Notes to Consolidated Financial
Statements included elsewhere in this Report on Form 10-Q for a comparative
analysis of realized investment gains (losses).

      AMORTIZATION OF EXCESS COST (GOODWILL). As reported at year-end 1994,
the Company adopted an accounting change relative to its methodology for
assessing the recoverability of goodwill. As a result of such accounting
change, the Company reflected a charge to earnings totaling $210.7 million and
reduced the balance of remaining goodwill by a corresponding amount. In
addition, the Company reflected a writedown of other goodwill totaling $6.8
million. Accordingly, the charge to earnings for the amortization of excess
cost was reduced approximately $5.3 million in the first nine months of 1995
compared with the comparable 1994 period.

      INTEREST EXPENSE AND PREFERRED DIVIDEND REQUIREMENTS. Interest expense
in the first nine months of 1995 totaled $34.1 million, as compared to $36.7
million in the corresponding 1994 period. The decline was primarily
attributable to the $30.0 million reduction in long-term notes payable
associated with the CFLIC transaction during the second quarter of 1994 and
the $10.0 million reduction in long-term notes payable during the third
quarter of 1994. Preferred dividends totaled $11.3 million in the first nine
months of 1994. As previously discussed under "--Liquidity and Capital
Resources of the Parent Company," ICH's Board of Directors has suspended the
payment of dividends on the Company's 1986-A Preferred Stock. Accordingly,
there are no preferred dividends reflected in the Company's Consolidated
Statement of Earnings (Loss) for the nine months ended September 30, 1995.
However, because such preferred dividends are cumulative, the suspended
dividends have been taken into consideration in the calculation of net loss
per common share. See Note 1 of Notes to Consolidated Financial Statements.

      IMPAIRMENTS OF EXCESS COST, DEFERRED POLICY ACQUISITION COSTS AND
PRESENT VALUE OF FUTURE PROFITS. The carrying value of the net assets of the
subsidiaries expected to be sold to Shinnecock Holdings (see Note 2 of Notes
to Consolidated Financial Statements) exceeded the net $202.0 million of
proceeds expected to be received from their sale by approximately $140.8
million. At September 30, 1995, remaining unamortized goodwill of $75.8
million, which relates to Southwestern Life, and deferred policy acquisition
costs and present value of future profits of the subsidiaries to be sold of
approximately $26.6 million were considered impaired and charged to operating
results. In addition, a valuation allowance of approximately $38.4 million was
established against the remaining deferred tax asset related to the companies
to be sold and charged to income tax expense.

      INCOME TAX PROVISIONS AND DEFERRED INCOME TAX ASSET. The income tax
expense for the nine months ended September 30, 1995, totaled $67.9 million on
a reported pretax loss of $118.8 million. This unusual relationship resulted
from an increase in the deferred income tax asset valuation allowance based on
management's assessment of ICH and its subsidiaries' ability to utilize
available tax loss carryforwards, impairments of excess cost, deferred policy
acquisition costs and present value of future profits not tax effected and
additional provisions for anticipated IRS settlements. For the comparable
period in 1994, the Company reflected an income tax benefit totaling $3.3
million on a pretax loss of $38.1 million, or an effective income tax rate of
8.7%. The effective rate was lower than the expected rate due to the
amortization of excess cost for which there are no income tax consequences, a
$5.0 million increase in the deferred income tax asset valuation allowance,
and the tax consequences of a redemption of the Company's equity securities.
See Note 4 of Notes to Consolidated Financial Statements for an analysis of
the various factors affecting the Company's income tax provisions.

      The Company's deferred income tax asset was reduced from $84.9 million
at year-end 1994 to $5.8 million at September 30, 1995, primarily as a result
of a $30.3 million reduction in deferred tax effects related to the change in
pretax unrealized investment gains (losses), as previously discussed under "--
Investments," and a $56.1 million increase in the deferred income tax asset
valuation allowance, including an increase of $38.4 million due to the sale of
certain subsidiaries and other increases totaling $17.7 million.

      Reporting results of insurance operations on a quarterly basis
necessitates numerous estimates throughout the year, principally in the
calculation of reserves and in the determination of the effective rate for
federal income taxes. It is the Company's practice to review its estimates at
the end of each quarter and, if necessary, make appropriate refinements, with
the resulting effect being reported in current operations. Only at year-end is
the Company able to assess retrospectively the precision of its previous
quarter estimates. The Company's fourth quarter results contain the effect of
the difference between previous estimates and final year-end results, and
therefore, the results for an interim period may not be indicative of the
results for the entire year.

                                      27<PAGE>



<PAGE>

                          PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

      Reference is made to Item 3 of Part I of the Annual Report on Form 10-K
of the Registrant for the year ended December 31, 1994, in which the material
legal proceedings affecting the Registrant were reported. The following is a
description of recent developments in such reported proceedings:

            1. William D. Castle, et al v. Modern American Life Insurance
      Company, et al, Case No. CV-93-10275, (the "Castle" case) and Robert J.
      Meyer, et al, v. Jay Angoff, Director of the Missouri Department of
      Insurance and Modern American Life Insurance Company, Case No. CV-193-
      1331-CC, (the "Meyer" case): On September 1, 1995, a Final Judgment
      Approving Settlement and Dismissing Case with Prejudice was entered by
      the Circuit Court of Jackson County, Missouri in the Castle case. Under
      the terms of the settlement agreed to by the parties, Modern American
      paid the Plaintiffs cash in the amount of $4.0 million and Modern
      American's parent, the Company, delivered to Plaintiffs an unsecured
      promissory note in the amount of $3.0 million, bearing interest at the
      prime rate, payable in one installment in December 1997. In addition,
      the Defendants' paid Plaintiffs' court costs of approximately
      $94,282.64. Also, as part of the settlement of the Castle case, the
      Plaintiffs in the Meyer case agreed to the entry on October 16, 1995 of
      a Stipulation of Dismissal and a Final Judgment in the Circuit Court of
      Cole County, Missouri. Those filings dismissed with prejudice the appeal
      by the Plaintiffs in the Meyer case and affirmed in all respects the
      Order of the Missouri Department of Insurance entered on September 13,
      1993, as amended by the Order entered on October 12, 1993. This matter
      was previously reported in the Company's Report on Form 10-Q for the
      periods ended March 31, 1995 and June 30, 1995.

            2. In Re Southwestern Life Corporation Securities Litigation: On
      August 24, 1995, the United States District Court for the Northern
      District of Texas (the "Court") consolidated each of : (1) Civil Action
      No. 3:95-CV-0516-G, Charles Opitz, et al., Plaintiffs v. Robert L.
      Beisenherz, et al., Defendants; (2) Civil Action No. 3:95-CV-0626-G;
      David Golde, et al., Plaintiffs v. Daniel B. Gail et al., Defendants;
      (3) Civil Action No. 3:95-CV-0627-G; Michael Sheniak, et al., Plaintiffs
      v. Southwestern Life Corporation, et al., Defendants; and (4) Civil
      Action No. 3:95-CV-0696-G; Marion Antonicello, Plaintiff v. Robert L.
      Beisenherz, et al., Defendants, into In Re Southwestern Life Corporation
      Securities Litigation, Master File No. 3-95CV-0516-G, for all purposes,
      including pretrial proceedings and trial. On October 6, 1995, Plaintiffs
      filed a Derivative and Consolidated Amended Complaint in the
      consolidated action against the Company and certain of its present and
      former officers and directors. On October 11, 1995, the Company filed a
      Suggestion of Bankruptcy stating that it had filed a voluntary petition
      for relief pursuant to Chapter 11 of the United States Bankruptcy Code,
      as amended, and that the automatic stay provisions of the Bankruptcy
      Code Section 362 were then in effect. On October 13, 1995, the Court
      issued an Order stating that claims against the Company were "closed,"
      subject to being reopened, without prejudice, on the motion of any party
      in the bankruptcy proceeding, and that all other claims were unaffected.
      The automatic stay remains in effect with respect to the Company. This
      matter was previously reported in the Company's Report on Form 10-Q for
      the periods ended March 31, 1995 and June 30, 1995.

            3. IRS Proceedings. The terms of the settlement with the IRS
      relative to the Notices of Proposed Deficiencies for the tax year 1986
      through 1989 have been finalized, and the Company's insurance
      subsidiaries have agreed to pay additional income taxes and interest
      totaling $68.2 million. See Note 4 of Notes to Consolidated Financial
      Statements included elsewhere in this Report on Form 10-Q.

      The Company has no developments to report for the quarter ended
September 30, 1995 in any other previously reported legal proceeding.

      On October 10, 1995, the Company, and its wholly owned subsidiaries,
Facilities Management Installation Inc., Care Financial Corporation and SWL
Holding Corporation (collectively the "Debtors") each filed voluntary
petitions under Chapter 11 of Title 11 of the United States Code in the United
States Bankruptcy Court for the Northern District of Texas, Dallas Division
(the "Chapter 11 Proceeding"), which cases are captioned as In Re: I.C.H.
Corporation, f/k/a/ Southwestern Life Corporation, Case No. 393-36351-RCM-11;
SWL Holding Corporation, Case No. 395-36352-HCA-11, Care Financial
Corporation, Case No. 395-36354-SAF-11; Facilities Management

                                      28<PAGE>



<PAGE>

Installation, Inc., Case No. 395-36353-RCM-11; Jointly Administered Under Case
No. 395-36351-RCM-11. On October 18, 1995, the United States Trustee appointed
the members of the Official Unsecured Creditors' Committee. On October 20,
1995, the Bankruptcy Court entered the Order Scheduling the Sale Approval
Hearing and Authorizing and Approving (A) the Competitive Offer Procedure, (B)
the Uniform Notice Procedure, and (C) Payment of the Termination Amount and
the Reimbursement of Certain Expenses (the "Sale Procedure Order"). The Sale
Procedure Order provided for the following: (X) a subsequent hearing (the
"Sale Approval Hearing") to begin November 28, 1995, at which time the
Bankruptcy Court will (i) consider the motion of the Debtors to approve the
transactions contemplated by the Purchase Agreement dated as of October 9,
1995 between the Debtors and Shinnecock Holdings Inc. and Shinnecock Services
Corp. and (ii) any competing bids submitted by third parties in accordance
with the Competitive Offer Procedure set forth in the Sale Procedure Order;
(Y) authorized the Debtors to give notice of the Sale Approval Hearing and the
Competitive Offer Procedure to, among others, certain parties previously
contacted with respect to a purchase of Debtors' assets and all of the
Debtors' creditors and all of the Company's preferred and common stockholders
of record, and (Z) authorized payment by the Debtors to Shinnecock Holdings of
a total of up to $6.0 million in the event that under certain conditions the
Shinnecock Holdings transaction is not consummated.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

      (a)   The filing by the Company of the Chapter 11 Proceeding may
            constitute an Event of Default under (i) that certain Indenture
            dated as of November 15, 1986, between the Company and Mid-
            American Bank of Louisville and Trust Company, as Successor
            Trustee, with respect to the Company's 11 1/4% Senior Subordinated
            Notes Due 1996 and (ii) that certain Indenture dated as of
            November 12, 1993, from the Company to Mid-American Bank of
            Louisville and Trust Company, as Trustee, with respect to the
            Company's 11 1/4% Senior Subordinated Notes Due 2003.

      (b)   The payment of dividends on the Company's $1.75 Convertible
            Exchangeable Preferred Stock, Series 1986-A, has been suspended.
            As of the date of filing of this Report on Form 10-Q, the total
            amount of arrearage is $10,500,000.

ITEM 5. OTHER INFORMATION.

      By letter dated November 1, 1995, the American Stock Exchange (the
"Exchange") informed the Company that pursuant to Section 12(d) of the
Securities Exchange Act of 1934 and Rule 12d2-2(c) promulgated by the
Securities and Exchange Commission (the "Commission"), the Exchange filed an
application with the Commission to strike from listing and registration on the
Exchange, effective at the opening of the trading session on November 15,
1995, the Company's Common Stock, Par Value $1 and the Company's $1.75
Convertible Preferred Stock, Series 1986-A.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.

      (a)   The exhibits listed on the Index to Exhibits appearing on page 31
            are filed herewith.

      (b)   On October 23, 1995, the Company filed one Report on Form 8-K,
            dated October 9, 1995, to report, (i) under Item 3 of that Form
            that the Company had filed a voluntary petition under Chapter 11
            of Title 11 of the United States Code in the United States
            Bankruptcy Court for the Northern District of Texas, Dallas
            Division and (ii) under Item 5 of that Form that (A) effective
            October 9, 1995, the Company had amended its Certificate of
            Incorporation to read: "ARTICLE ONE. The name of the corporation
            is I.C.H. Corporation." and (B) on October 9, 1995, the Company
            and certain of its wholly owned subsidiaries had executed a
            Purchase Agreement to sell the principal insurance subsidiaries of
            the Company.



                                      29<PAGE>



<PAGE>

                                  SIGNATURES

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

                                          I.C.H. CORPORATION



                                          By:/s/Glenn H. Gettier, Jr.
                                             ------------------------
                                             Glenn H. Gettier, Jr.
                                             Chairman of the Board and
                                             Chief Executive Officer



                                          By:/s/John T. Hull
                                             ------------------------
                                             John T. Hull
                                             Executive Vice President, Chief
                                             Financial Officer and Treasurer

Date: November 14, 1995































                                      30<PAGE>



<PAGE>

                               INDEX TO EXHIBITS



 Exhibit                                                       Sequential
   No.                    Description                           Page No.
 -------                  -----------                          ----------
  10.1    Purchase Agreement dated October 5, 1995, among
          I.C.H. Corporation, SWL Holding Corporation, Care
          Financial Corporation, Facilities Management
          Installation, Inc. And Shinnecock Holdings Inc. And
          Shinnecock Services Corp. (filed as Exhibit No. 2 to
          the  Registrant's Current Report on Form 8-K dated
          October 9, 1995, and incorporated herein by
          reference)
          
  10.2    Termination  and  Expense Security Agreement dated as
          of October 9, 1995, among  I.C.H.  Corporation,
          Shinnecock Holdings Inc. and Texas Commerce Bank
          National Association  . . . . . . . . . . . . . . . .    32

  11.1    Computation of Earnings (Loss) Per Share of Common
          Stock on Average Shares Outstanding and Fully Diluted
          Bases for the Three Months and Nine Months Ended
          September 30, 1995 and 1994 . . . . . . . . . . . . .    54
          
   27     Financial Data Schedule   . . . . . . . . . . . . . .    55















                                      31<PAGE>


                  TERMINATION AND EXPENSE SECURITY AGREEMENT

            This TERMINATION AND EXPENSE SECURITY AGREEMENT (this
"Agreement"), dated as of October 9, 1995, among I.C.H. Corporation, a
Delaware corporation (the "Pledgor"), Shinnecock Holdings Inc., a Delaware
corporation (the "Secured Party"), and Texas Commerce Bank National
Association, as collateral agent (the "Collateral Agent"). Unless otherwise
defined herein, the terms defined in Chapters 8 and 9 of the Texas Business
and Commerce Code (as in effect and amended from time to time, the "Texas
Code") are used herein as defined in the Texas Code.

            1.    Collateral Accounts.

            (a)   The Pledgor hereby establishes with the Collateral Agent
(i) a collateral account, number 3855124229 (together with any replacement or
substitute account, the "Expense Collateral Account"), into which the Pledgor
shall deposit $4,000,000 in cash and (ii) a collateral account, number
3855124238 (together with any replacement or substitute account, the
"Termination Collateral Account", and, together with the Expense Collateral
Account, collectively referred to herein as the "Collateral Accounts"), into
which the Pledgor shall deposit $10,000,000 in cash, each deposit to be held
by the Collateral Agent as pledgee on behalf of the Secured Party.
Contemporaneously herewith, the Pledgor has adopted the necessary resolutions
and executed the necessary documentation to establish the Collateral Accounts
in the manner contemplated herein.

            (b)   The Collateral Agent is hereby irrevocably authorized and
directed by the Pledgor and the Secured Party to invest and reinvest the funds
from time to time held in the Collateral Accounts in securities that are
direct obligations of the United States for the payment of which its full
faith and credit is pledged (collectively, the "Investments") pursuant to the
written instructions of the Secured Party. Before December 31, 1995, the
Investments shall have a maturity of not more than thirteen weeks after their
deposit in the Collateral Account. If this Agreement has not terminated on or
prior to December 31, 1995, one-half of the Investments, measured by principal
amount at the time of investment, shall have a maturity of not more than three
months from the date of investment, and the other one-half of such
Investments, measured by principal amount at the time of investment, shall
have a maturity of not more than twelve months from the date of investment.
Any income or gain on the Investments from time to time held in any Collateral
Account shall be
























                                       1<PAGE>








<PAGE>
promptly reinvested by the Collateral Agent as a part of such Collateral
Account and any net loss on any such Investments shall be charged against such
Collateral Account.

            (c)   All certificates or instruments constituting any part of the
Collateral hereinafter defined shall be delivered to the Collateral Agent in
form suitable for transfer by delivery.

            (d)   The Collateral Accounts shall be maintained in the name of
the Collateral Agent, as pledgee of the Collateral Accounts for the sole and
absolute benefit of the Secured Party. The Collateral Agent shall retain
exclusive control over the deposit to and withdrawal from the Collateral
Accounts of any funds or securities, subject only to compliance with the terms
of this Agreement. The parties hereto acknowledge and agree to the following:

            (1)   that the Collateral Agent shall hold and maintain the
      Collateral (hereafter defined) and the Collateral Accounts as a
      "securities intermediary" (as such term is defined in Section 8.102 of
      the Texas Code);

            (2)   that the Collateral Accounts constitute accounts to which
      the Investments will be credited and such accounts shall not be deemed
      to be demand, time, savings, passbook or like accounts; and

            (3)   that the Collateral Agent shall only comply with
      "entitlement orders" (as such term is defined in Section 8.102 of the
      Texas Code) originated by Secured Party without further consent by
      Pledgor.

            2.    The Security Interests.

            (a)   In order to secure (i) the full payment and performance when
due of the obligation (the "Expense Reimbursement Obligation") of the Pledgor
under Section 9.2(c) of the Purchase Agreement, dated as of October 9, 1995,
among the Pledgor, Facilities Management Installation, Inc., SWL Holding
Corporation, Care Financial Corporation, the Secured Party and Shinnecock
Services Corp. (the "Purchase Agreement") and (ii) the performance by the
Pledgor of its obligations hereunder, the Pledgor hereby grants, assigns,
transfers and sets over to the Collateral Agent, for the benefit of the
Secured Party, a continuing security interest (the "Expense Security
Interest") in and lien on all of the following property of the Pledgor,
whether now owned or hereafter acquired or arising and regardless of where
located (collectively, the "Expense Collateral"):












                                       2<PAGE>








<PAGE>
            (1)   the Expense Collateral Account and all certificates,
      instruments, documents and other writings from time to time representing
      or evidencing the Expense Collateral Account;

            (2)   the balance of cash from time to time contained in the
      Expense Collateral Account credited thereto and payable thereon,
      together with all Investments, instruments, certificates, security
      entitlements or investment property from time to time contained in the
      Expense Collateral Account;

            (3)   all Investments acquired or obtained by the Collateral Agent
      using funds from time to time held in the Expense Collateral Account,
      together with all instruments, certificates, security entitlements or
      investment property from time to time representing or evidencing such
      Investments; and

            (4)   all general intangibles related to or arising from, and all
      proceeds of, any of the Collateral referenced in clauses (1) through (3)
      above, all reinvestments, renewals and substitutions of such Collateral
      and all interest and other income earned or accrued on or in respect of
      any such Collateral.

            (b)   In order to secure (i) the full payment and performance when
due of the obligation (the "Termination Fee Obligation") of the Pledgor under
Section 9.3(b) of the Purchase Agreement, and (ii) the performance by the
Pledgor of its obligations hereunder, the Pledgor hereby grants, assigns,
transfers and sets over to the Collateral Agent, for the benefit of the
Secured Party, a continuing security interest (the "Termination Security
Interest," and together with the Expense Security Interest, the "Security
Interests") in and lien on all of the following property of the Pledgor,
whether now owned or hereafter acquired or arising and regardless of where
located (collectively, the "Termination Collateral" and, together with the
Expense Collateral, the "Collateral"):

            (1)   the Termination Collateral Account and all certificates and
      instruments, documents and other writings from time to time representing
      or evidencing the Termination Collateral Account;

            (2)   the balance of cash from time to time contained in the
      Termination Collateral Account credited thereto or payable thereon,
      together with all Investments, instruments, certificates, security
      entitlements or investment property from time to time contained in the
      Termination Collateral Account;












                                       3<PAGE>








<PAGE>
            (3)   all Investments acquired or obtained by the Collateral Agent
      using funds from time to time held in the Termination Collateral
      Account, together with all instruments, certificates, security
      entitlements or investment property from time to time representing or
      evidencing such Investments; and

            (4)   all general intangibles related to or arising from, and all
      proceeds of, any of the Collateral referenced in clauses (1) through (3)
      above, all reinvestments, renewals and substitutions of such Collateral
      and all interest and other income earned or accrued on or in respect of
      any such Collateral.

            (c)   The Security Interests are granted as security only and
shall not subject the Collateral Agent to, or transfer or in any way affect or
modify, any obligation or liability of the Pledgor with respect to any of the
Collateral or any transaction in connection therewith.

            3.    Representations and Warranties. The Pledgor represents and
warrants as follows:

            (a)   The Pledgor (i) is the sole legal and beneficial owner of
the Collateral free and clear of any security interest, lien or other
encumbrance including but not limited to those arising from a mortgage,
encumbrance, pledge, conditional sale or trust receipt or a lease, consignment
or bailment for security purposes (a "Lien"), except for the Security
Interests created by this Agreement, and (ii) will own each item of Collateral
hereafter acquired in addition to any then existing Collateral free and clear
of all such Liens.

            (b)   Each of the Security Interests is a valid and perfected
first priority security interest in the Expense Collateral or the Termination
Collateral, as the case may be (subject to no prior Lien) securing the
performance of the Expense Reimbursement Obligations and the obligations set
forth in Section 2(a)(ii), or the Termination Fee Obligations and the
obligations set forth in Section 2(b)(ii), as the case may be. Except as
contemplated by the Purchase Agreement, the Pledgor has not performed any acts
which might prevent the Collateral Agent from enforcing any of the terms and
conditions of this Agreement or which would limit the Collateral Agent in any
such enforcement.

            (c)   Except for the approval of the Bankruptcy Court contemplated
by the Purchase Agreement, no authorization, approval, or other action by, and
no notice to or filing with, any governmental authority or regulatory body is
required to be











                                       4<PAGE>








<PAGE>
obtained or made by the Pledgor either (1) for the pledge by the Pledgor of
the Collateral pursuant to this Agreement or for the execution, delivery or
performance of this Agreement by the Pledgor, or (2) for the exercise by the
Collateral Agent of any rights provided for in this Agreement or the remedies
in respect of the Collateral pursuant to this Agreement.

            (d)   Pledgor has established the Collateral Accounts with the
Collateral Agent in the name of the Collateral Agent, and the Collateral and
the Collateral Accounts are within the sole dominion and control of the
Collateral Agent.

            4.    Further Assurances; Covenants.

            (a)   The Pledgor shall, from time to time, at its expense,
execute, deliver, file and record any instrument, document, agreement or other
paper and take any other action, that the Collateral Agent or the Secured
Party may reasonably request from time to time, or that the Pledgor shall
become aware may be necessary or desirable, in order to create, preserve,
perfect, confirm or validate the Security Interests or to enable the
Collateral Agent, for the benefit of the Secured Party, to obtain the full
benefits of this Agreement, or to enable the Collateral Agent to exercise and
enforce any of its rights, powers and remedies hereunder with respect to any
of the Collateral. The Pledgor shall pay the costs of, or incidental to, any
recording or filing of any instrument, document, agreement or other paper con-
cerning the Collateral.

            (b)   The Pledgor shall keep full and accurate books and records
relating to the Collateral, and stamp or otherwise mark such books and records
in such manner as the Collateral Agent or the Secured Party may reasonably
require in order to reflect the Security Interests.

            (c)   From time to time upon request by the Collateral Agent or
the Secured Party the Pledgor shall, at its cost and expense, cause to be
delivered to the Collateral Agent an opinion of counsel reasonably
satisfactory to the Collateral Agent and the Secured Party as to such matters
relating to the transactions contemplated hereby as the Collateral Agent or
the Secured Party may reasonably request.

            5.    Distributions to the Secured Party.

            (a)   Following receipt of a certificate substantially in the form
of Exhibit A (the "Expense Certificate") of the Secured Party indicating that
the Pledgor has failed to pay when due the Expense Reimbursement Obligation to
the Secured











                                       5<PAGE>








<PAGE>
Party, the Collateral Agent shall, without demand of performance or other
demand, advertisement or notice of any kind to or upon the Pledgor or any
other person (all rights to any such demand, advertisement or notice being
hereby expressly waived by the Pledgor), take action in accordance with the
Texas Code to realize upon the Expense Collateral or any part thereof
sufficient to pay to the Secured Party the amount set forth in paragraph (2)
of the Expense Certificate (the "Expense Amount") and make the payment
pursuant to clause (c) below and subject to Section 8 hereof. In addition to
the rights and remedies granted to the Collateral Agent under this Agreement,
the Collateral Agent may exercise all rights of a secured party under the
Texas Code as in effect in the State of Texas and under any other applicable
law, as the same may from time to time be in effect, including, without
limitation, the right to apply by way of offset the amounts then maintained in
the Expense Collateral Account.

            (b)   Following receipt of a certificate substantially in the form
of Exhibit B of the Secured Party indicating that the Pledgor has failed to
pay when due the Termination Fee Obligation to the Secured Party, the
Collateral Agent shall, without demand of performance or other demand,
advertisement or notice of any kind to or upon the Pledgor or any other person
(all rights to any such demand, advertisement or notice being hereby expressly
waived by the Pledgor), take action in accordance with the Texas Code to
realize upon the Termination Collateral or any part thereof sufficient to pay
the Secured Party $10 million, pursuant to clause (c) below and subject to
Section 8 hereof. In addition to the rights and remedies granted to the
Collateral Agent under this Agreement, the Collateral Agent may exercise all
rights of a secured party under the Texas Code as in effect in the State of
Texas and under any other applicable law, as the same may from time to time be
in effect, including, without limitation, the right to apply by way of offset
the amounts then maintained in the Termination Collateral Account.

            (c)   On the tenth calendar day after receipt of a certificate
pursuant to clause (a) or (b) (or as soon thereafter as reasonably
practicable), the Collateral Agent shall apply against (i) the Expense
Reimbursement Obligation an amount equal to the Expense Amount or (ii) the
Termination Fee Obligation an amount equal to $10 million, as the case may be,
and disburse such amounts by wire transfer of immediately available funds, or
as otherwise directed, to the Secured Party. Simultaneously with the delivery
of a certificate pursuant to Section 5(a) or 5(b) hereof to the Collateral
Agent, the Secured Party shall deliver a copy to the Pledgor.

            (d)   The Collateral Accounts shall at all times be maintained
with Collateral Agent, in the name of Collateral Agent, and shall be within
the sole











                                       6<PAGE>








<PAGE>
dominion and control of the Collateral Agent. Pledgor shall not have any right
to the effect withdrawals or issue entitlement orders with respect to the
Collateral Accounts.

            (e)   All Investments, instruments, certificates, security
entitlements or investment property representing or evidencing the Collateral
Accounts or the Collateral shall be, or in the case of proceeds of,
reinvestments, renewals or substitutions for, the Collateral Accounts, or in
the case of Collateral hereafter acquired, immediately upon acquisition shall
be, delivered to and held by or on behalf of the Collateral Agent pursuant
hereto and shall be in suitable form for transfer or delivery, or shall be
accompanied by duly executed instruments of transfer or assignment in blank,
all in form and substance satisfactory to the Secured Party and the Collateral
Agent. The Collateral Agent shall have the right, at any time in its
discretion without notice to the Pledgor, to transfer to or register in the
name of the Collateral Agent or any of its nominees any or all of the
Collateral. In addition, the Collateral Agent shall have the right at any time
to exchange certificates or instruments representing or evidencing the
Collateral in its possession for certificates or instruments of smaller or
larger denominations.

            (f)   To the extent any Investment (or any certificates,
instruments or other investment property (if any) from time to time
representing or evidencing such Investment) is at any time in the custody of a
clearing corporation or a nominee subject to the control of a clearing
corporation, then the Pledgor shall cause a pledge of such Investment to be
effected hereunder by causing appropriate entries to be made on the books of
the clearing corporation reducing the account of Pledgor or its financial
intermediary and increasing the account of Collateral Agent or its financial
intermediary.

            6.    Agreements Pertaining to Collateral Agent.  (a) Except for
the exercise of reasonable care in the custody thereof, the Collateral Agent
shall have no duty as to any Collateral in its possession or control or in the
possession or control of any agent or bailee of the Collateral Agent. The
Collateral Agent shall be deemed to have exercised reasonable care in the
custody of the Collateral in its possession if the Collateral is accorded
treatment substantially equal to that which the Collateral Agent accords its
own property, and shall not be liable or responsible for any loss or damage to
any of the Collateral, or for any diminution in the value thereof, by reason
of the act or omission of the Collateral Agent or of any agent or bailee
selected by the Collateral Agent in good faith.













                                       7<PAGE>








<PAGE>
            (b)   The Collateral Agent takes no responsibility for any matter
contained in the Purchase Agreement and referred to herein. The Collateral
Agent shall have no liability or responsibility for the adequacy or
sufficiency of the amounts in the Collateral Accounts for any purpose. It is
the intention of the parties hereto that the Collateral Agent shall never be
required to use, advance or risk its own funds or otherwise incur financial
liability in the performance of any of its duties or the exercise of any of
its rights and powers hereunder. The Collateral Agent shall have no liability
to any person for any action or omission taken by it hereunder in the absence
of gross negligence or willful misconduct.

            (c)   The Collateral Agent may execute and exercise any of the
rights or powers hereby vested in it or perform any duty hereunder either
itself or by or through its attorneys or agents.

            (d)   The Collateral Agent may consult at any time with counsel
satisfactory to it (other than counsel to any party having any interest in the
Collateral Accounts), may rely on and shall not incur any liability or
responsibility in respect of any action taken, suffered or omitted by the
Collateral Agent in good faith and in accordance with the opinion or the
advice of such counsel, and, if not paid by any party as provided in Section 8
hereof, may pay any reasonable fees and costs incurred in connection therewith
from any amounts in the Collateral Accounts.

            (e)   The Collateral Agent shall be entitled to rely upon the
genuineness and validity of all signatures of the Secured Party and the
Pledgor and to rely and act or refrain from acting on the basis of any notice,
instrument or other paper believed by the Collateral Agent to be genuine which
is delivered in accordance with the provisions hereof.

            (f)   This Agreement sets forth exclusively the duties of the
Collateral Agent with respect to any and all matters pertinent hereto, and the
Collateral Agent shall neither refer to nor be bound by, the provisions of any
other agreement (including the Purchase Agreement), document or instrument,
except any order or process of courts of law, and the Collateral Agent is
hereby expressly authorized to comply with and obey any order, judgment or
decree of any court directed to the Collateral Agent of which the Collateral
Agent has notice.

            (g)   The Secured Party and the Pledgor hereby jointly and
severally indemnify the Collateral Agent for, and hold it harmless against any
loss, liability or expense incurred without gross negligence or wilful
misconduct on the part of the












                                       8<PAGE>








<PAGE>
Collateral Agent and arising out of or in connection with the performance by
the Collateral Agent of its duties under this Agreement, including the
reasonable costs and expenses of defending itself against any claim or
liability or in any lawsuit in connection with the exercise or performance of
its duties hereunder. As between the Pledgor and the Secured Party only, one-
half of such amount shall be borne by the Pledgor and the other one-half by
the Secured Party. The Collateral Agent shall be entitled to deduct the amount
of indemnification owed to it by any party from any amounts in Collateral
Accounts.

            (h)   The Pledgor shall pay or reimburse the Collateral Agent upon
request for any transfer taxes or other taxes relating to the Collateral
Accounts incurred in connection herewith and shall indemnify and hold harmless
the Collateral Agent from any amounts that it is obligated to pay in the way
of such taxes. The Collateral Agent shall be entitled to charge against the
respective Collateral Accounts, and any interest and other income earned on
the amounts in the Collateral Accounts owing to the Pledgor, any transfer
taxes or other taxes incurred in connection therewith. Any payments from the
Collateral Accounts shall be subject to applicable withholding regulations
then in force with respect to United States taxes. The parties hereto will
provide the Collateral Agent with appropriate W-9 forms for tax identification
number certification. The parties acknowledge and agree that the Pledgor shall
be treated as owner of all earnings in respect of the Collateral Accounts for
all U.S. federal, state, local and foreign tax purposes, and the Pledgor shall
report such earnings in accordance with applicable law. To the extent required
by applicable law, the Collateral Agent shall file annually or otherwise as
required by applicable law all required tax information reports or forms (or
other tax returns that may be required by applicable law) reporting such
earnings as being for the Pledgor's tax account. It is understood that the
Collateral Agent shall be responsible for tax reporting only with respect to
earnings on investment of funds that are a part of the Collateral Accounts and
is not responsible for any other reporting. This clause and clause (g) of this
Section 6 and Section 8 shall survive notwithstanding termination of this
Agreement or the resignation of the Collateral Agent.

            (i)   Any party hereto may from time to time, but not more
frequently than on a monthly basis, request that the Collateral Agent render a
detailed accounting, which will be distributed to all of the parties hereto,
of the amounts held in the Collateral Accounts, which request will be complied
with by the Collateral Agent within 30 days of such request.















                                       9<PAGE>








<PAGE>
            (j)   Excluding the Security Interests and the rights of offset
accorded to Collateral Agent expressly set forth herein, Collateral Agent
hereby waives, and agrees that Collateral Agent will not exercise or claim:
(i) any right of offset, banker's lien or other similar rights against the
Collateral or the Collateral Accounts; or (ii) any other assignment, security
interest or other interest in the Collateral or the Collateral Accounts.
Collateral Agent further waives, and releases to Secured Party, any right or
claim which Collateral Agent may have as a financial intermediary (as defined
on the Texas Code) in any of the Collateral or the Collateral Accounts to
secure the payments of any indebtedness, obligations or liabilities of Pledgor
other than the obligations of Pledgor secured by this Agreement.

            7.    Appointment as Attorney-in Fact. The Pledgor hereby
irrevocably appoints the Collateral Agent as its true and lawful attorney-in-
fact, with full power of substitution, in the name of the Pledgor, the
Collateral Agent or otherwise, for the sole use and benefit of the Collateral
Agent but at the Pledgor's expense, at any time and from time to time in the
Collateral Agent's discretion to take any action and to execute any instrument
which the Collateral Agent may deem necessary or advisable to accomplish the
purposes of this Agreement.

            8.    Certain Expenses. In the event that the Pledgor fails to
comply with the provisions of this Agreement or the Purchase Agreement, such
that the value of the Collateral or the validity, perfection, rank or value of
the Security Interests is thereby diminished or potentially diminished or put
at risk, the Collateral Agent may, to the fullest extent permitted by
applicable law, effect such compliance on behalf of the Pledgor and the
Pledgor shall reimburse the Collateral Agent for the costs thereof on demand;
and if the Pledgor fails to pay promptly any portion thereof when due, the
Collateral Agent may, at its option, to the fullest extent permitted by
applicable law, pay the same and charge the Collateral Accounts therefor, and
the Pledgor agrees to replenish the Collateral Accounts therefor on demand.
All expenses of protecting, storing, insuring, handling, maintaining and
shipping the Collateral, and any and all excise, property, sales and use taxes
imposed by any state, federal or local authority on any of the Collateral, or
in respect of the sale or other disposition thereof, shall be borne and paid
by the Pledgor; and if the Pledgor fails to pay promptly any portion thereof
when due, the Collateral Agent may, at its option, to the fullest extent
permitted by applicable law, pay the same and charge the Collateral Accounts
therefor, and the Pledgor agrees to replenish the Collateral Accounts therefor
on demand. All sums so paid or incurred by the Collateral Agent for any of the
foregoing and any and all other sums for which the Pledgor may become liable
hereunder and all costs and expenses (including attorneys' fees, legal
expenses and court costs) reasonably incurred











                                      10<PAGE>








<PAGE>
by the Collateral Agent in enforcing or protecting the Security Interests or
any of its rights or remedies under this Agreement, shall, together with
interest thereon until paid at the higher of (a) the Federal Funds Rate, as
published by the Federal Reserve Bank of New York plus 0.5% and (b) the prime
commercial lending rate of the Collateral Agent, as announced from time to
time at its head office, be additional secured obligations hereunder and the
Collateral Agent shall be entitled to set off against the Collateral Accounts
for the full amount thereof.

            9.    Termination of Security Interests; Release of Collateral.

            (a)   The Security Interest in the Expense Collateral shall
terminate and all rights to such Collateral shall revert to the Pledgor (i) at
the Closing of the Purchase Agreement, if any, or (ii) in the event the
Purchase Agreement is terminated because of a material breach by Secured Party
of its obligations under the Purchase Agreement. Upon receipt by the
Collateral Agent of a certificate from the Secured Party substantially in the
form of Exhibit C confirming that one of the conditions for the return of the
Expense Collateral to the Pledgor set forth in Section 2.6.5 or Section 9.2(c)
of the Purchase Agreement has been satisfied, the Expense Security Interest
shall terminate and all rights to the Expense Collateral shall revert to the
Pledgor, and as promptly as practicable thereafter the Collateral Agent shall
close the Expense Collateral Account, and release the funds or return
securities then held in the Expense Collateral Account to the Pledgor as soon
as reasonably practicable, with any cash funds being delivered by wire
transfer of immediately available funds to an account designated by the
Pledgor by notice prior to the release of such funds.

            (b)   The Security Interests in the Termination Collateral shall
terminate and all rights to such Collateral shall revert to the Pledgor (i) at
the Closing of the Purchase Agreement, (ii) in the event the Secured Party has
failed to give notice to Pledgor after electing to close or terminating the
Purchase Agreement, as contemplated by Section 9.2(c) of the Purchase
Agreement, or (iii) in the event the period of the Pledgor's potential
liability under Section 9.3(b) of the Purchase Agreement has expired. Upon
receipt by the Collateral Agent of a certificate from the Secured Party
substantially in the form of Exhibit D confirming that one of the conditions
for the return of the Termination Collateral to the Pledgor set forth in
Section 2.6.5 or Section 9.3(c) of the Purchase Agreement has been satisfied
or that the period of the Pledgor's potential liability under Section 9.3(b)
of the Purchase Agreement has expired, the Termination Security Interest shall
terminate and all rights to the Termination Collateral shall revert to the
Pledgor, and as promptly as practicable thereafter the Collateral Agent shall
close the Termination Collateral Account, and











                                      11<PAGE>








<PAGE>
release the funds or return securities then held in the Termination Collateral
Account to the Pledgor as soon as reasonably practicable, with any cash funds
being delivered by wire transfer of immediately available funds to an account
designated by the Pledgor by notice prior to the release of such funds.

            (c)   Upon any termination of the Security Interests in, or
release of, the Expense Collateral or the Termination Collateral, the
Collateral Agent will, at the expense of the Pledgor, execute and deliver to
the Pledgor such documents as the Pledgor shall reasonably request to evidence
the termination of such Security Interests or the release of such Collateral,
as the case may be.

            10.   Notices. All notices, requests, demands and other com-
munications required or permitted hereunder shall be deemed to be duly given
when delivered by hand or two days after being mailed by certified or
registered mail, return receipt requested, with postage prepaid, or when
telecopied subject to confirmation of receipt:

            (a) If to the Collateral Agent, to:

                  Texas Commerce Bank National Association
                  2200 Ross Avenue, 5th Floor
                  Dallas, Texas 75201
                  Attention: Gary Jones
                  Telecopy: (214) 965-3577

            (b) If to the Pledgor, to:

                  I.C.H. Corporation
                  500 North Akard, 12th Floor
                  Dallas, Texas 75201
                  Attention: Daniel B. Gail, Executive Vice             
                         President and General Counsel
                  Telecopy: (214) 954-7717





















                                      12<PAGE>








<PAGE>
                  with a copy to:

                  Winstead Sechrest & Minick P.C.
                  5400 Renaissance Tower
                  1201 Elm Street
                  Dallas, Texas 75270
                  Attention: Edward A. Peterson, Esq.
                  Telecopy: (214) 745-5390

            (c)  If to the Secured Party to:

                  Shinnecock Holdings Inc.
                  c/o Shinnecock Group, L.L.C.
                  1999 Avenue of the Stars, 9th Floor
                  Los Angeles, California 90067
                  Attention: Alan C. Snyder
                  Telecopy: (310) 788-3379

                  with a copy to:

                  Debevoise & Plimpton
                  875 Third Avenue
                  New York, New York 10022
                  Attention: Stephen J. Friedman, Esq.
                  Telecopy: (212) 909-6836

Any person entitled to notice hereunder may designate another person or
another address at which notices are to be sent by giving notice as provided
herein.

            11.   Resignation or Removal of Collateral Agent; Successor.  (a)
The Collateral Agent may resign as such following the giving of 30 days' prior
written notice to the Pledgor and the Secured Party, and may be removed and
replaced following the giving of 30 days' prior written notice to the
Collateral Agent by the Pledgor and the Secured Party. In either event, the
duties of the Collateral Agent shall terminate 30 days after the date of such
notice (or at such earlier date as may be mutually agreeable) and the
Collateral Agent shall then deliver the balance of the Collateral Amount in
its possession and all books and records relating to the Collateral Amount to
a successor Collateral Agent as shall be appointed by the Secured Party and
the Pledgor as evidenced by a written notice filed with the Collateral Agent.














                                      13<PAGE>








<PAGE>
            (b) If for any reason any successor bank is unwilling to serve as
successor Collateral Agent and if the other parties hereto are unable to agree
upon a successor or have failed to appoint a successor prior to the expiration
of 30 days following the date of the notice of resignation or removal, the
then acting Collateral Agent may petition any court of competent jurisdiction
for the appointment of a successor Collateral Agent (a bank or other entity
licensed as a trust company by the State of Texas) or other appropriate relief
and any such resulting appointment will bind all of the parties hereto.

            (c) Every successor appointed hereunder will execute, acknowledge
and deliver to its predecessor and also to the Secured Party and the Pledgor,
an instrument in writing accepting such appointment hereunder, and thereupon
such successor, without any further act, will become fully vested with all the
duties, responsibilities and obligations of its predecessor; but such
predecessor will, nevertheless, on the written request of its successor or any
of the parties hereto, execute and deliver an instrument or instruments
transferring to such successor all the rights of such predecessor hereunder,
and will duly assign, transfer and deliver all property, securities and monies
held by it pursuant to this Agreement to its successor. Should any instrument
be required by any successor for more fully vesting in such successor the
duties, responsibilities and obligations hereby vested or intended to be
vested in the predecessor, any and all such instruments in writing will, on
the request of any of the other parties hereto, be executed, acknowledged and
delivered by the predecessor.

            (d) In the event of an appointment of a successor, the predecessor
shall cease to be custodian of any funds, securities or other assets and
records it may hold pursuant to this Agreement, and the successor shall become
such custodian.

            (e) Upon acknowledgment by any successor Collateral Agent of the
receipt of the then remaining balance of the Collateral Accounts, the then
acting Collateral Agent will be fully released and relieved of all duties,
responsibilities and obligations under this Agreement.

            12.   Compensation of Collateral Agent. The Collateral Agent shall
be entitled to compensation for performing its duties hereunder in accordance
with Exhibit E attached hereto and shall be further entitled to reimbursement
of all reasonable expenses incurred by it in connection with this Agreement,
including, without limitation, the expenses set forth in Section 8. Such
compensation and expenses shall be borne by the Pledgor. Failing payment of
any compensation and reimbursement of the Collateral Agent, the Collateral
Agent shall be entitled to deduct such compensation












                                      14<PAGE>








<PAGE>
and reimbursement from any amounts in the Collateral Accounts. All bills for
such compensation and expenses shall be mailed by the Collateral Agent to the
Pledgor, with a copy to the Secured Party.

            13.   Waivers, Non-Exclusive Remedies. No failure on the part of
the Collateral Agent to exercise, and no delay in exercising and no course of
dealing with respect to, any right under this Agreement shall operate as a
waiver thereof; nor shall any single or partial exercise by the Collateral
Agent of any right under the Purchase Agreement or this Agreement preclude any
other or further exercise thereof or the exercise of any other right. The
rights in this Agreement and the Purchase Agreement are cumulative and are not
exclusive of any other remedies provided by law.

            14.   Assigns. This Agreement is for the benefit of the Collateral
Agent and its successors and assigns, and the Secured Party and its permitted
assigns under the Purchase Agreement, and in the event of an assignment of all
or any of the obligations secured hereby, the rights hereunder, to the extent
applicable to the obligations so assigned, may be transferred with such
obligations. This Agreement shall be binding on the Pledgor and its successors
and assigns.

            15.   Changes in Writing. Neither this Agreement nor any provision
hereof may be changed, waived, discharged or terminated orally, but only in
writing signed by the Pledgor, the Collateral Agent and the Secured Party.

            16.   GOVERNING LAW; JURISDICTION.  (a) THIS AGREEMENT SHALL BE
GOVERNED BY AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH THE LAWS OF THE
STATE OF NEW YORK WITHOUT REGARD TO THE PRINCIPLES OF CONFLICT OF LAWS, EXCEPT
WITH RESPECT TO PERFECTION, PRIORITY AND ENFORCEMENT OF LIENS AND SECURITY
INTERESTS IN THE COLLATERAL, WHICH SHALL BE GOVERNED BY THE LAWS OF THE STATE
OF TEXAS INCLUDING WITHOUT LIMITATION THE TEXAS CODE.

            (b) THE PARTIES SUBMIT TO THE JURISDICTION OF THE BANKRUPTCY COURT
TO THE SAME EXTENT CONTEMPLATED BY THE PURCHASE AGREEMENT, INCLUDING WITHOUT
LIMITATION SECTION 10.12 THEREOF. SUBJECT TO THE PRECEDING SENTENCE, EACH OF
THE PARTIES HERETO HEREBY IRREVOCABLY SUBMITS TO THE JURISDICTION OF THE
COURTS OF THE STATE OF NEW YORK AND THE FEDERAL COURTS OF THE UNITED STATES OF
AMERICA LOCATED IN THE STATE,

















                                      15<PAGE>








<PAGE>
CITY AND COUNTY OF NEW YORK. SOLELY IN RESPECT OF THE INTERPRETATION AND
ENFORCEMENT OF THE PROVISIONS OF THIS AGREEMENT AND OF THE DOCUMENTS REFERRED
TO IN THIS AGREEMENT, AND IN RESPECT OF THE TRANSACTIONS CONTEMPLATED HEREBY
AND THEREBY, AND HEREBY WAIVES, AND AGREES NOT TO ASSERT, AS A DEFENSE IN ANY
ACTION, SUIT OR PROCEEDING FOR THE INTERPRETATION OR ENFORCEMENT HEREOF OR OF
ANY SUCH DOCUMENT, THAT IT IS NOT SUBJECT THERETO OR THAT SUCH ACTION, SUIT OR
PROCEEDING MAY NOT BE BROUGHT OR IS NOT MAINTAINABLE IN SAID COURTS OR THAT
THE VENUE THEREOF MAY NOT BE APPROPRIATE OR THAT THIS AGREEMENT OR ANY SUCH
DOCUMENT MAY NOT BE ENFORCED IN OR BY SUCH COURTS, AND THE PARTIES HERETO
IRREVOCABLY AGREE THAT ALL CLAIMS WITH RESPECT TO SUCH ACTION OR PROCEEDING
SHALL BE HEARD AND DETERMINED IN SUCH A NEW YORK STATE OR FEDERAL COURT. EACH
OF THE PARTIES HERETO HEREBY CONSENTS TO AND GRANTS ANY SUCH COURT JURIS-
DICTION OVER THE PERSON OF SUCH PARTY AND OVER THE SUBJECT MATTER OF ANY SUCH
DISPUTE AND AGREE THAT MAILING OF PROCESS OR OTHER PAPERS IN CONNECTION WITH
ANY SUCH ACTION OR PROCEEDING IN THE MANNER PROVIDED IN SECTION 10 OR IN SUCH
OTHER MANNER AS MAY BE PERMITTED BY LAW, SHALL BE VALID AND SUFFICIENT SERVICE
THEREOF. 

            (c) EACH PARTY ACKNOWLEDGES AND AGREES THAT ANY CONTROVERSY WHICH
MAY ARISE UNDER THIS AGREEMENT IS LIKELY TO INVOLVE COMPLICATED AND DIFFICULT
ISSUES, AND THEREFORE EACH SUCH PARTY HEREBY IRREVOCABLY AND UNCONDITIONALLY
WAIVES ANY RIGHT SUCH PARTY MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY
LITIGATION DIRECTLY OR INDIRECTLY ARISING OUT OF OR RELATING TO THIS
AGREEMENT, OR THE BREACH, TERMINATION OR VALIDITY OF THIS AGREEMENT, OR THE
TRANSACTIONS CONTEMPLATED BY THIS AGREEMENT. EACH PARTY CERTIFIES AND ACKNOWL-
EDGES THAT (A) NO REPRESENTATIVE, AGENT OR ATTORNEY OF ANY OTHER PARTY HAS
REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY WOULD NOT, IN THE
EVENT OF LITIGATION, SEEK TO ENFORCE THE FOREGOING WAIVER, (B) EACH SUCH PARTY
UNDERSTANDS AND HAS CONSIDERED THE IMPLICATIONS OF THIS WAIVER, (C) EACH SUCH
PARTY MAKES THIS WAIVER VOLUNTARILY, AND (D) EACH SUCH PARTY HAS BEEN INDUCED
TO ENTER INTO THIS
























                                      16<PAGE>








<PAGE>
AGREEMENT BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND CERTIFICATIONS IN
THIS SECTION 16.

            (d) Each party hereto agrees that the Collateral Agent is not a
necessary party to any controversy between the Pledgor and the Secured Party
pertaining to the subject matter of this Agreement.

            17.   Severability. If any provision hereof is invalid or unen-
forceable in any jurisdiction, then, to the fullest extent permitted by law,
(a) the other provisions hereof shall remain in full force and effect in such
jurisdiction and shall be liberally construed in favor of the Collateral Agent
for the benefit of the Secured Party in order to carry out the intentions of
the parties hereto as nearly as may be possible; and (b) the invalidity or
unenforceability of any provision hereof in any jurisdiction shall not affect
the validity or enforceability of such provision in any other jurisdiction.

            18.   Term and Termination. This Agreement shall begin on the date
hereof and shall continue through the close of business on the date upon which
the Security Interests in the Expense Collateral and the Termination
Collateral shall terminate in accordance with Section 9 hereof. Within two (2)
business days following the termination of this Agreement, the Collateral
Agent shall release all amounts then remaining in the Collateral Accounts to
the Pledgor.

            19.   Counterparts. This Agreement may be executed in one or more
counterparts, which together shall constitute but one instrument. It shall not
be necessary for each party to sign each counterpart so long as each party has
signed at least one counterpart.



























                                      17<PAGE>








<PAGE>
            IN WITNESS WHEREOF, the parties hereto have caused this Agreement
to be duly executed by their respective authorized officers as of the day and
year first above written.

                                    I.C.H. CORPORATION


                                    By:    /s/Glenn H. Gettier, Jr.
                                           ------------------------
                                    Name:  Glenn H. Gettier, Jr.
                                    Title: Chairman and Chief
                                           Executive Officer

                                    SHINNECOCK HOLDINGS INC.


                                    By:    /s/Alan C. Snyder
                                           -----------------------
                                    Name:  Alan C. Snyder
                                    Title: Chairman, President and 
                                           Chief Executive Officer

                                    TEXAS COMMERCE BANK NATIONAL ASSOCIATION
                                    as Collateral Agent


                                    By:    /s/Gary Jones
                                           -----------------------
                                    Name:  Gary Jones
                                    Title: Vice President






























                                      18<PAGE>








                                                                EXHIBIT A 
                                                                   to      
                                                            Security Agreement




<PAGE>
                           SHINNECOCK HOLDINGS INC.

                         Certificate for Payment from
                          Expense Collateral Account

            The undersigned, a duly authorized senior officer of Shinnecock
Holdings Inc., a Delaware corporation (the "Secured Party"), hereby certifies
to Texas Commerce Bank National Association, as Collateral Agent (the
"Collateral Agent"), with reference to the Termination and Expense Security
Agreement (the "Security Agreement"), dated as of October ___, 1995, among
I.C.H. Corporation, as Pledgor, the Secured Party and the Collateral Agent, as
follows (capitalized terms used herein without definition having the
respective meanings specified in the Security Agreement):

            (1)   The Purchase Agreement terminated effective [fill in date]
      pursuant to Section 10.1__ [fill in subsection] of the Purchase
      Agreement other than by reason of a material breach by the undersigned.

            (2)   The amount required to be paid to the Secured Party pursuant
      to Section 9.2(c) of the Purchase Agreement hereof is $_______, which
      amount has not been paid when due.


Dated:  ______________              SHINNECOCK HOLDINGS INC.


                                    By _____________________________
                                       Name:
                                       Title:

cc:   I.C.H. Corporation
      500 North Akard, 12th Floor
      Dallas, Texas 75201
      Attention:<PAGE>








                                                               EXHIBIT B    
                                                                   to       
                                                           Security Agreement



<PAGE>
                           SHINNECOCK HOLDINGS INC.

                         Certificate for Payment from
                        Termination Collateral Account

            The undersigned, a duly authorized senior officer of Shinnecock
Holdings Inc., a Delaware corporation (the "Secured Party"), hereby certifies
to Texas Commerce Bank National Association, as Collateral Agent (the
"Collateral Agent"), with reference to the Termination and Expense Security
Agreement (the "Security Agreement"), dated as of October ___, 1995, among
I.C.H. Corporation, as Pledgor, the Secured Party and the Collateral Agent, as
follows (capitalized terms used herein without definition having the
respective meanings specified in the Security Agreement):

            (1)   This notice is delivered pursuant to Section 9.3(b) of the
      Purchase Agreement.

            (2)   The condition set forth in Section 9.3(b) of the Purchase
      Agreement for the Secured Party to receive $10 million has been
      satisfied, and such amount has not been paid when due.



Dated:_________________             SHINNECOCK HOLDINGS INC.


                                    By _____________________________
                                       Name:
                                       Title:
cc:   I.C.H. Corporation
      500 North Akard, 12th Floor
      Dallas, Texas 75201
      Attention:<PAGE>








                                                               EXHIBIT C    
                                                                   to       
                                                           Security Agreement



<PAGE>
                           SHINNECOCK HOLDINGS INC.

                         Certificate for Release from
                      Funds in Expense Collateral Account

            The undersigned, a duly authorized officer of Shinnecock Holdings
Inc., a Delaware corporation (the "Secured Party"), hereby certifies to Texas
Commerce Bank National Association, as Collateral Agent (the "Collateral
Agent"), with reference to the Termination and Expense Security Agreement (the
"Security Agreement"), dated as of October ___, 1995, among I.C.H.
Corporation, as Pledgor, the Secured Party and the Collateral Agent, as
follows (capitalized terms used herein without definition having the
respective meanings specified in the Security Agreement):

            (1)   A condition set forth in Section 2.6.5 or Section 9.2(c) of
      the Purchase Agreement for the release of all funds or securities in the
      Expense Collateral Account to the Pledgor has been satisfied.

            (2)   Pursuant to Section 9(a) of the Security Agreement, all
      funds and securities in the Expense Collateral Account shall be
      transferred to the Pledgor at [fill in delivery instructions].


Dated:__________________            SHINNECOCK HOLDINGS INC.


                                    By _____________________________
                                       Name:
                                       Title:

cc:   I.C.H. Corporation
      500 North Akard, 12th Floor
      Dallas, Texas 75201
      Attention:<PAGE>








                                                               EXHIBIT D    
                                                                   to       
                                                           Security Agreement



<PAGE>
                           SHINNECOCK HOLDINGS INC.

                          Certificate for Release of
                    Funds in Termination Collateral Account

            The undersigned, a duly authorized officer of Shinnecock Holdings
Inc., a Delaware corporation (the "Secured Party"), hereby certifies to Texas
Commerce Bank National Association, as Collateral Agent (the "Collateral
Agent"), with reference to the Termination and Expense Security Agreement (the
"Security Agreement"), dated as of _______, 1995, among I.C.H. Corporation, as
Pledgor, the Secured Party and the Collateral Agent, as follows (capitalized
terms used herein without definition having the respective meanings specified
in the Security Agreement):

            (1)   A condition set forth in Section 2.6.5, Section 9.3(b) or
      Section 9.3(c) of the Purchase Agreement for the release of all funds
      and securities in the Termination Collateral Account to the Pledgor has
      been satisfied.

            (2)   Pursuant to Section 9(b) of the Security Agreement, all
      funds and securities in the Termination Collateral Account shall be
      transferred to the Pledgor at [fill in delivery instructions]. 


Dated:__________________            SHINNECOCK HOLDINGS INC.


                                    By _____________________________
                                       Name:
                                       Title:

cc:   I.C.H. Corporation
      500 North Akard, 12th Floor
      Dallas, Texas 75201
      Attention:

                                                                  EXHIBIT 11.1
                                                                  
                                I.C.H. CORPORATION
                      (Formerly Southwestern Life Corporation)
                   (Debtor in Possession as of October 10, 1995)
             COMPUTATION OF EARNINGS (LOSS) PER SHARE OF COMMON STOCK
               ON AVERAGE SHARES OUTSTANDING AND FULLY DILUTED BASES
                                   (Unaudited)
                  (Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                              Three Months Ended            Nine Months Ended
                                                                September 30,                 September 30,  
                                                        ---------------------------   ---------------------------         
                                                             1995           1994           1995           1994    
                                                        ------------   ------------   ------------   ------------      
    <S>                                                 <C>            <C>            <C>            <C>
    Computation for statements of earnings (loss):
         Net loss  . . . . . . . . . . . . . . . . . .  $   (174,868)  $       (145)  $   (186,694)  $    (34,776)
    Less dividends on preferred stock (A). . . . . . .        (3,500)        (3,500)       (10,500)       (11,325)
                                                        ------------   ------------   ------------   ------------
         Net loss applicable to common stock   . . . .  $   (178,368)  $     (3,645)  $   (197,194)  $    (46,101)
                                                        ============   ============   ============   ============
         Weighted average common shares outstanding  .    47,087,117     47,261,563     47,141,707     47,654,310
                                                        ============   ============   ============   ============
         Net loss per common share   . . . . . . . . .  $      (3.79)  $       (.08)  $      (4.18)  $       (.97)
                                                        ============   ============   ============   ============
  Additional computations (B):
         Weighted average common shares outstanding  .    47,087,117     47,261,563     47,141,707     47,654,310
         Incremental common shares applicable to common
           stock options based on the common stock daily
           average market price during the period  . .                      495,983                       646,734
                                                        ------------   ------------   ------------   ------------
         Weighted average common shares, as adjusted      47,087,117     47,757,546     47,141,707     48,301,044
                                                        ============   ============   ============   ============
         Weighted average common shares outstanding  .    47,087,117     47,261,563     47,141,707     47,654,310
         Incremental common shares applicable to common 
           stock options based on the more dilutive of
           the common stock ending or daily average
           market price during the period. . . . . . .                      548,791                       650,145
         Assumed conversion of convertible preferred
           shares  . . . . . . . . . . . . . . . . . .     6,153,755      6,153,755      6,153,755      6,153,755
         Weighted average common shares, assuming       ------------   ------------   ------------   ------------
           full dilution   . . . . . . . . . . . . . .    53,240,872     53,964,109     53,295,462     54,458,210
                                                        ============   ============   ============   ============
         Net earnings (loss) applicable to common stock
           assuming conversion of convertible preferred
           stock   . . . . . . . . . . . . . . . . . .  $   (174,868)  $       (145)  $   (186,694)  $    (34,776)
                                                        ============   ============   ============   ============
         Earnings (loss) per common share:
           Average shares outstanding  . . . . . . . .  $      (3.79)  $       (.08)  $      (4.18)  $       (.95)
                                                        ============   ============   ============   ============
           Fully diluted assuming conversion of all
             applicable securities (C) . . . . . . . .  $      (3.28)  $       --     $      (3.50)  $       (.64)
                                                        ============   ============   ============   ============
</TABLE>
____________________
(A) For the three months and nine months ended September 30, 1994, represents 
    preferred dividends actually paid. For the three and nine months ended, 
    September 30, 1995, represents aggregate undeclared and unpaid cumulative 
    preferred dividends applicable to such period.
                 
(B) These calculations are submitted in accordance with Securities Exchange Act
    of 1934 Release No. 9083, although not required by footnote 2 to paragraph
    14 of Accounting Principles Board Opinion No. 15 because they result in 
    dilution of less than 3% or antidilution.
                 
(C) Fully diluted losses as reflected in this exhibit are considered 
    antidilutive because they result in per share losses that are less than 
    per share losses as determined on the primary basis.
                                                     

<TABLE> <S> <C>

<ARTICLE> 7
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<DEBT-HELD-FOR-SALE>                         1,291,145
<DEBT-CARRYING-VALUE>                           14,612
<DEBT-MARKET-VALUE>                             13,761
<EQUITIES>                                       6,250
<MORTGAGE>                                     118,706
<REAL-ESTATE>                                   48,704
<TOTAL-INVEST>                               1,955,568
<CASH>                                         208,523
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                         192,300
<TOTAL-ASSETS>                               2,433,407
<POLICY-LOSSES>                              1,969,586
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                393,928
<COMMON>                                        48,755
                                0
                                    199,997
<OTHER-SE>                                   (343,531)
<TOTAL-LIABILITY-AND-EQUITY>                 2,433,407
                                     273,161
<INVESTMENT-INCOME>                            188,895
<INVESTMENT-GAINS>                               3,856
<OTHER-INCOME>                                  11,216
<BENEFITS>                                     322,129
<UNDERWRITING-AMORTIZATION>                     42,578
<UNDERWRITING-OTHER>                            91,104
<INCOME-PRETAX>                              (118,832)
<INCOME-TAX>                                    67,862
<INCOME-CONTINUING>                          (186,694)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 (186,694)
<EPS-PRIMARY>                                   (4.18)
<EPS-DILUTED>                                   (4.18)
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission