EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES /NY/
10-Q, 1999-05-17
INSURANCE AGENTS, BROKERS & SERVICE
Previous: IDS LIFE INSURANCE CO, 10-Q, 1999-05-17
Next: ROULSTON & CO INC, 13F-HR, 1999-05-17




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

                                    FORM 10-Q

                   QUARTERLY REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934


For the Quarter Ended March 31, 1999            Commission File No. 0-25280
- ---------------------------------------- ---------------------------------------


            The Equitable Life Assurance Society of the United States
             (Exact name of registrant as specified in its charter)


                      New York                                  13-5570651
- --------------------------------------------------- ----------------------------
           (State or other jurisdiction of                   (I.R.S. Employer
           incorporation or organization)                  Identification No.)


   1290 Avenue of the Americas, New York, New York               10104
- --------------------------------------------------- ----------------------------
      (Address of principal executive offices)                 (Zip Code)


 Registrant's telephone number, including area code             (212) 554-1234
                                                            --------------------

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required to file such reports), and (2) 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.


                                                     Shares Outstanding
             Class                                     at May 12, 1999
- ----------------------------------------------   -------------------------------

 Common Stock, $1.25 par value                            2,000,000









                                                                    Page 1 of 34


<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                                    FORM 10-Q
                    FOR THE THREE MONTHS ENDED MARCH 31, 1999

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

<S>            <C>                                                                                 <C>
                                                                                                   Page #
PART I          FINANCIAL INFORMATION                                                                         

Item 1:         Unaudited Consolidated Financial Statements
                Consolidated Balance Sheets as of March 31, 1999 and December 31, 1998........      3
                Consolidated Statements of Earnings for the Three Months Ended
                  March 31, 1999 and 1998.....................................................      4
                Consolidated Statements of Shareholder's Equity and Comprehensive
                  Income for the Three Months Ended March 31, 1999 and 1998...................      5
                Consolidated Statements of Cash Flows for the Three Months Ended
                  March 31, 1999 and 1998.....................................................      6
                Notes to Consolidated Financial Statements....................................      7

Item 2:         Management's Discussion and Analysis of Financial Condition and
                Results of Operations.........................................................     14

PART II         OTHER INFORMATION

Item 1:         Legal Proceedings.............................................................     32

Item 6:         Exhibits and Reports on Form 8-K..............................................     33

SIGNATURES....................................................................................     34
</TABLE>

                                       2
<PAGE>

PART I  FINANCIAL INFORMATION
        Item 1:  Unaudited Consolidated Financial Statements.
            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                 March 31,          December 31,
                                                                                   1999                 1998
                                                                              -----------------    -----------------
                                                                                         (In Millions)
<S>                                                                           <C>                  <C>  
ASSETS
Investments:
  Fixed maturities:
    Available for sale, at estimated fair value.............................  $    20,119.5        $    18,993.7
    Held to maturity, at amortized cost.....................................          126.8                125.0
  Mortgage loans on real estate.............................................        2,987.5              2,809.9
  Equity real estate........................................................        1,623.7              1,676.9
  Policy loans..............................................................        2,112.0              2,086.7
  Other equity investments..................................................          773.2                713.3
  Investment in and loans to affiliates.....................................          972.2                928.5
  Other invested assets.....................................................          866.2                808.2
                                                                              -----------------    -----------------
      Total investments.....................................................       29,581.1             28,142.2
Cash and cash equivalents...................................................          856.9              1,245.5
Deferred policy acquisition costs...........................................        3,667.5              3,563.8
Other assets................................................................        3,190.6              3,054.6
Closed Block assets.........................................................        8,602.6              8,632.4
Separate Accounts assets....................................................       45,092.6             43,302.3
                                                                              -----------------    -----------------

Total Assets................................................................  $    90,991.3        $    87,940.8
                                                                              =================    =================

LIABILITIES
Policyholders' account balances.............................................  $    20,989.6        $    20,889.7
Future policy benefits and other policyholders' liabilities.................        4,754.7              4,694.2
Short-term and long-term debt...............................................        1,522.1              1,181.7
Other liabilities...........................................................        4,333.5              3,474.3
Closed Block liabilities....................................................        9,046.6              9,077.0
Separate Accounts liabilities...............................................       44,993.2             43,211.3
                                                                              -----------------    -----------------
      Total liabilities.....................................................       85,639.7             82,528.2
                                                                              -----------------    -----------------

Commitments and contingencies (Note 7)

SHAREHOLDER'S EQUITY
Common stock, $1.25 par value, 2.0 million shares authorized,
  issued and outstanding....................................................            2.5                  2.5
Capital in excess of par value..............................................        3,110.2              3,110.2
Retained earnings...........................................................        2,126.1              1,944.1
Accumulated other comprehensive income......................................          112.8                355.8
                                                                              -----------------    -----------------
      Total shareholder's equity............................................        5,351.6              5,412.6
                                                                              -----------------    -----------------

Total Liabilities and Shareholder's Equity..................................  $    90,991.3        $    87,940.8
                                                                              =================    =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                       3
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                    1999                 1998
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
REVENUES
Universal life and investment-type product policy fee income................  $       296.7        $       259.6
Premiums....................................................................          134.9                146.5
Net investment income.......................................................          568.5                600.1
Investment (losses) gains, net..............................................          (19.3)                72.4
Commissions, fees and other income..........................................          484.6                377.1
Contribution from the Closed Block..........................................           18.9                 14.5
                                                                              -----------------    -----------------
      Total revenues........................................................        1,484.3              1,470.2
                                                                              -----------------    -----------------

BENEFITS AND OTHER DEDUCTIONS
Interest credited to policyholders' account balances........................          270.2                299.5
Policyholders' benefits.....................................................          240.8                262.2
Other operating costs and expenses..........................................          643.5                566.3
                                                                              -----------------    -----------------
      Total benefits and other deductions...................................        1,154.5              1,128.0
                                                                              -----------------    -----------------

Earnings from continuing operations before Federal income taxes
  and minority interest.....................................................          329.8                342.2
Federal income taxes........................................................          100.4                 99.9
Minority interest in net income of consolidated subsidiaries................           42.1                 29.5
                                                                              -----------------    -----------------
Earnings from continuing operations.........................................          187.3                212.8
Discontinued operations, net of Federal income taxes........................           (5.3)                  .5
                                                                              -----------------    -----------------

Net Earnings................................................................  $       182.0        $       213.3
                                                                              =================    =================
</TABLE>







                 See Notes to Consolidated Financial Statements.

                                       4
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                            AND COMPREHENSIVE INCOME
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                    1999                 1998
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
SHAREHOLDER'S EQUITY
Common stock, at par value, beginning of year and end of period.............  $         2.5        $         2.5
                                                                              -----------------    -----------------

Capital in excess of par value, beginning of year and end of period.........        3,110.2              3,105.8
                                                                              -----------------    -----------------

Retained earnings, beginning of year........................................        1,944.1              1,235.9
Net earnings................................................................          182.0                213.3
                                                                              -----------------    -----------------
Retained earnings, end of period............................................        2,126.1              1,449.2
                                                                              -----------------    -----------------

Accumulated other comprehensive income, beginning of year...................          355.8                516.3
Other comprehensive income..................................................         (243.0)                23.1
                                                                              -----------------    -----------------
Accumulated other comprehensive income, end of period.......................          112.8                539.4
                                                                              -----------------    -----------------

Total Shareholder's Equity, End of Period...................................  $     5,351.6        $     5,096.9
                                                                              =================    =================

COMPREHENSIVE INCOME
Net earnings................................................................  $       182.0        $       213.3
                                                                              -----------------    -----------------

Change in unrealized gains (losses), net of reclassification adjustment.....         (243.0)                23.1
Minimum pension liability adjustment........................................            -                    -
                                                                              -----------------    -----------------
Other comprehensive income..................................................         (243.0)                23.1
                                                                              -----------------    -----------------

Comprehensive (Loss) Income.................................................  $       (61.0)       $       236.4
                                                                              =================    =================
</TABLE>





                 See Notes to Consolidated Financial Statements.

                                       5
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                   THREE MONTHS ENDED MARCH 31, 1999 AND 1998
                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                    1999                 1998
                                                                              -----------------    -----------------
                                                                                          (In Millions)
<S>                                                                           <C>                  <C>          
Net earnings................................................................  $       182.0        $       213.3
  Adjustments to reconcile net earnings to net cash provided
    by operating activities:
    Interest credited to policyholders' account balances....................          270.2                299.5
    Universal life and investment-type policy fee income....................         (296.7)              (259.6)
    Investment losses (gains)...............................................           19.3                (72.4)
    Change in Federal income tax payable....................................          101.6                 74.5
    Other, net..............................................................         (151.8)               103.2
                                                                              -----------------    -----------------

Net cash provided by operating activities...................................          124.6                358.5
                                                                              -----------------    -----------------

Cash flows from investing activities:
  Maturities and repayments.................................................          541.0                471.9
  Sales....................................................................         1,719.2              3,893.5
  Purchases.................................................................       (3,118.6)            (4,327.9)
  Increase in short-term investments........................................           42.5                184.2
  Decrease in loans to discontinued operations..............................            -                  300.0
  Other, net................................................................         (181.2)              (343.4)
                                                                              -----------------    -----------------

Net cash (used) provided by investing activities............................         (997.1)               178.3
                                                                              -----------------    -----------------

Cash flows from financing activities:
 Policyholders' account balances:
    Deposits................................................................          616.1                325.7
    Withdrawals.............................................................         (453.9)              (423.8)
  Increase in short-term financings.........................................          357.0                  1.6
  Repayments of long-term debt..............................................           (5.8)                (5.8)
  Other, net................................................................          (29.5)               (98.4)
                                                                              -----------------    -----------------

Net cash provided (used) by financing activities............................          483.9               (200.7)
                                                                              -----------------    -----------------

Change in cash and cash equivalents.........................................         (388.6)               336.1
Cash and cash equivalents, beginning of year................................        1,245.5                300.5
                                                                              -----------------    -----------------

Cash and Cash Equivalents, End of Period....................................  $       856.9        $       636.6
                                                                              =================    =================

Supplemental cash flow information
  Interest Paid.............................................................  $         6.9        $        53.9
                                                                              =================    =================
  Income Taxes Paid.........................................................  $         -          $        20.0
                                                                              =================    =================
</TABLE>


                 See Notes to Consolidated Financial Statements.

                                       6
<PAGE>

            THE EQUITABLE LIFE ASSURANCE SOCIETY OF THE UNITED STATES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)


 1)   BASIS OF PRESENTATION

      The  accompanying   consolidated  financial  statements  are  prepared  in
      conformity  with GAAP which  requires  management  to make  estimates  and
      assumptions that affect the reported amounts of assets and liabilities and
      disclosure  of  contingent  assets  and  liabilities  at the  date  of the
      financial  statements  and the  reported  amounts of revenues and expenses
      during  the  reporting   period.   These  statements  should  be  read  in
      conjunction with the consolidated  financial statements of the Company for
      the year ended  December 31, 1998. The results of operations for the three
      months ended March 31, 1999 are not necessarily  indicative of the results
      to be expected for the full year.

      The terms "first quarter 1999" and "first quarter 1998" refer to the three
      months ended March 31, 1999 and 1998, respectively.

      Certain  reclassifications  have been made in the  amounts  presented  for
      prior periods to conform these periods with the current presentation.

 2)   INVESTMENTS

      Investment valuation allowances and changes thereto are shown below:
<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
                                                                                           (In Millions)
      <S>                                                                       <C>                 <C>        
      Balances, beginning of year............................................... $      230.6        $     384.5
      Additions charged to income...............................................          9.1               35.6
      Deductions for writedowns and asset dispositions..........................        (26.0)             (28.3)
                                                                                 ---------------     ---------------
      Balances, End of Period................................................... $      213.7        $     391.8
                                                                                 ===============     ===============

      Balances, end of period:
        Mortgage loans on real estate........................................... $       34.1        $      63.5
        Equity real estate......................................................        179.6              328.3
                                                                                 ---------------     ---------------
      Total..................................................................... $      213.7        $     391.8
                                                                                 ===============     ===============
</TABLE>

      For the first quarters of 1999 and 1998, investment income is shown net of
      investment  expenses  (including  interest  expense to finance  short-term
      trading instruments) of $60.2 million and $80.3 million, respectively.

      As of March 31, 1999 and December 31, 1998, fixed maturities classified as
      available for sale had amortized costs of $19,833.2  million and $18,453.8
      million  and  fixed  maturities  in the  held to  maturity  portfolio  had
      estimated fair values of $126.8 million and $125.0 million,  respectively.
      Other equity investments include equity securities with carrying values of
      $190.1  million and $150.7  million  and costs of $46.9  million and $58.3
      million as of March 31, 1999 and December 31, 1998, respectively.

                                       7
<PAGE>

      On  January  1,  1999,   investments  in  publicly-traded   common  equity
      securities  in  the  General   Account   portfolio   within  other  equity
      investments  amounting to $102.3 million were  transferred  from available
      for sale securities to trading  securities.  As a result of this transfer,
      unrealized investment gains of $83.3 million ($43.2 million net of related
      DAC and Federal income taxes) were recognized as realized investment gains
      in the consolidated  statement of earnings.  In the first quarter of 1999,
      $71.4 million  ($37.1 million net of related DAC and Federal income taxes)
      of  unrealized  gains on the trading  portfolios  were  recognized  as net
      investment  income  in the  consolidated  statements  of  earnings.  These
      trading  securities  had a carrying  value of $168.8  million and costs of
      $13.8 million at March 31, 1999.

      For the first  quarters  of 1999 and 1998,  proceeds  received on sales of
      fixed  maturities  classified  as available  for sale amounted to $1,592.6
      million and $3,699.5 million,  respectively.  Gross gains of $17.3 million
      and $54.0 million and gross losses of $56.7 million and $37.0 million were
      realized  on  these  sales  for  the  first  quarters  of 1999  and  1998,
      respectively.  Unrealized  investment  gains  related to fixed  maturities
      classified as available for sale  decreased by $253.6  million  during the
      first three months of 1999,  resulting  in a balance of $286.3  million at
      March 31, 1999.

      Impaired  mortgage loans along with the related  provision for losses were
      as follows:
<TABLE>
<CAPTION>

                                                                                  March 31,          December 31,
                                                                                     1999                1998
                                                                                ---------------    -----------------
                                                                                           (In Millions)
      <S>                                                                        <C>                <C>        
      Impaired mortgage loans with provision for losses.......................   $     126.9        $     125.4
      Impaired mortgage loans without provision for losses....................           6.6                8.6
                                                                                ---------------    -----------------
      Recorded investment in impaired mortgage loans..........................         133.5              134.0
      Provision for losses....................................................         (28.8)             (29.0)
                                                                                ---------------    -----------------
      Net Impaired Mortgage Loans.............................................   $     104.7        $     105.0
                                                                                ===============    =================
</TABLE>

      During the first  quarters of 1999 and 1998,  respectively,  the Company's
      average recorded  investment in impaired mortgage loans was $133.8 million
      and $167.1 million.  Interest income recognized on these impaired mortgage
      loans  totaled $1.9 million and $3.2 million ($.3 million  recognized on a
      cash  basis  for  1998)  for  the  first   quarters   of  1999  and  1998,
      respectively.

                                       8
<PAGE>

 3)   CLOSED BLOCK

      Summarized financial information for the Closed Block follows:
<TABLE>
<CAPTION>

                                                                                 March 31,           December 31,
                                                                                    1999                 1998
                                                                              -----------------    -----------------
                                                                                          (In Millions)
      <S>                                                                     <C>                  <C>          
      Assets
      Fixed maturities:
        Available for sale, at estimated fair value (amortized cost of
          $4,138.3 and $4,149.0)............................................. $     4,283.4        $     4,373.2
      Mortgage loans on real estate..........................................       1,700.2              1,633.4
      Policy loans...........................................................       1,630.1              1,641.2
      Cash and other invested assets.........................................          37.6                 86.5
      Deferred policy acquisition costs......................................         734.2                676.5
      Other assets...........................................................         217.1                221.6
                                                                              -----------------    -----------------
      Total Assets........................................................... $     8,602.6        $     8,632.4
                                                                              =================    =================

      Liabilities
      Future policy benefits and other policyholders' account balances....... $     9,007.9        $     9,013.1
      Other liabilities......................................................          38.7                 63.9
                                                                              -----------------    -----------------
      Total Liabilities...................................................... $     9,046.6        $     9,077.0
                                                                              =================    =================
</TABLE>

<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ----------------    ---------------
                                                                                           (In Millions)
      <S>                                                                       <C>                 <C>  
      Revenues
      Premiums and other income................................................. $      156.0        $      167.1
      Investment income (net of investment expenses of $5.2 and $5.4)...........        142.0               136.4
      Investment losses, net....................................................         (1.9)               (4.7)
                                                                                 ---------------     ---------------
      Total revenues............................................................        296.1               298.8
                                                                                 ---------------     ---------------

      Benefits and Other Deductions
      Policyholders' benefits and dividends.....................................        266.4               277.3
      Other operating costs and expenses........................................         10.8                 7.0
                                                                                 ---------------     ---------------
      Total benefits and other deductions.......................................        277.2               284.3
                                                                                 ---------------     ---------------

      Contribution from the Closed Block........................................ $       18.9        $       14.5
                                                                                 ===============     ===============
</TABLE>

      Investment valuation allowances amounted to $8.5 million and $11.1 million
      on  mortgage  loans and $16.5  million  and $15.5  million on equity  real
      estate at March 31, 1999 and December 31, 1998, respectively.

                                       9
<PAGE>

      Impaired  mortgage loans along with the related  provision for losses were
      as follows:
<TABLE>
<CAPTION>

                                                                                 March 31,          December 31,
                                                                                    1999                1998
                                                                              -----------------  -------------------
                                                                                          (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $        28.7      $         55.5
      Impaired mortgage loans without provision for losses...................            7.6                 7.6
                                                                              -----------------  -------------------
      Recorded investment in impaired mortgages..............................           36.3                63.1
      Provision for losses...................................................           (7.4)              (10.1)
                                                                              -----------------  -------------------
      Net Impaired Mortgage Loans............................................  $        28.9      $         53.0
                                                                              =================  ===================
</TABLE>

      During  the first  quarters  of 1999 and 1998,  respectively,  the  Closed
      Block's average recorded  investment in impaired  mortgage loans was $49.8
      million and $109.3 million.  Interest income  recognized on these impaired
      mortgage   loans  totaled  $.7  million  and  $1.3  million  ($.6  million
      recognized  on a cash basis for 1998) for the first  quarters  of 1999 and
      1998, respectively.

 4)   DISCONTINUED OPERATIONS

      Summarized financial information for discontinued operations follows:
<TABLE>
<CAPTION>

                                                                                 March 31,          December 31,
                                                                                    1999                1998
                                                                              -----------------  -------------------
                                                                                          (In Millions)
      <S>                                                                      <C>                <C>           
      Assets
      Mortgage loans on real estate..........................................  $       531.0      $        553.9
      Equity real estate.....................................................          599.7               611.0
      Other equity investments...............................................           99.2               115.1
      Other invested assets..................................................           24.4                24.9
                                                                              -----------------  -------------------
        Total investments....................................................        1,254.3             1,304.9
      Cash and cash equivalents..............................................            -                  34.7
      Other assets...........................................................          241.0               219.0
                                                                              -----------------  -------------------
      Total Assets...........................................................  $     1,495.3      $      1,558.6
                                                                              =================  ===================

      Liabilities
      Policyholders' liabilities.............................................  $     1,014.3      $      1,021.7
      Allowance for future losses............................................          298.7               305.1
      Other liabilities......................................................          182.3               231.8
                                                                              -----------------  -------------------
      Total Liabilities......................................................  $     1,495.3      $      1,558.6
                                                                              =================  ===================
</TABLE>

                                       10
<PAGE>

<TABLE>
<CAPTION>
                                                                                          Three Months Ended
                                                                                              March 31,
                                                                                 -------------------------------------
                                                                                       1999                1998
                                                                                 -----------------   -----------------
                                                                                            (In Millions)
      <S>                                                                        <C>                <C> 
      Revenues
      Investment income (net of investment expenses of $13.1 and $19.5).........  $        19.6       $       28.0
      Investment (losses) gains, net............................................           (7.0)               5.6
      Policy fees, premiums and other income....................................            -                  (.1)
                                                                                 -----------------   -----------------
      Total revenues............................................................           12.6               33.5

      Benefits and Other Deductions.............................................           25.4               38.5
      Losses charged to allowance for future losses.............................          (12.8)              (5.0)
                                                                                 -----------------   -----------------
      Pre-tax results from operations...........................................            -                  -
      Pre-tax (loss from strengthening) earnings from releasing the
        allowance for future losses.............................................           (8.2)                .7
      Federal income tax benefit (expense)......................................            2.9                (.2)
                                                                                 -----------------   -----------------
      (Loss) Earnings from Discontinued Operations..............................  $        (5.3)      $         .5
                                                                                 =================   =================
</TABLE>

      The Company's  quarterly  process for  evaluating the allowance for future
      losses applies the current  period's  results of  discontinued  operations
      against  the  allowance,  re-estimates  future  losses,  and  adjusts  the
      allowance, if appropriate. The evaluations performed in the first quarters
      of 1999 and 1998  resulted  in  management's  decision to  strengthen  the
      allowance by $8.2 million for the first quarter of 1999 and to release the
      allowance by $.7 million for the first  quarter of 1998.  This resulted in
      after-tax  losses of $5.3 million for first  quarter 1999 and in after-tax
      earnings of $.5 million for first quarter 1998.

      Management  believes the  allowance for future losses at March 31, 1999 is
      adequate to provide for all future losses;  however,  the determination of
      the  allowance  involves  numerous  estimates  and  subjective   judgments
      regarding the expected performance of Discontinued  Operations  Investment
      Assets.  There can be no assurance the losses provided for will not differ
      from the  losses  ultimately  realized.  To the extent  actual  results or
      future  projections of discontinued  operations  differ from  management's
      current  estimates  and  assumptions  underlying  the allowance for future
      losses,  the difference would be reflected in the consolidated  statements
      of earnings  in  discontinued  operations.  In  particular,  to the extent
      income,  sales proceeds and holding  periods for equity real estate differ
      from management's previous  assumptions,  periodic adjustments to the loss
      allowance are likely to result.

      Investment  valuation allowances amounted to $3.0 million and $3.0 million
      on  mortgage  loans and $38.1  million  and $34.8  million on equity  real
      estate at March 31, 1999 and December 31, 1998, respectively.

      Impaired  mortgage loans along with the related  provision for losses were
      as follows:
<TABLE>
<CAPTION>

                                                                                 March 31,          December 31,
                                                                                    1999                1998
                                                                              -----------------  -------------------
                                                                                          (In Millions)
      <S>                                                                      <C>                <C>           
      Impaired mortgage loans with provision for losses......................  $         6.6      $          6.7
      Impaired mortgage loans without provision for losses...................            8.3                 8.5
                                                                              -----------------  -------------------
      Recorded investment in impaired mortgages..............................           14.9                15.2
      Provision for losses...................................................           (2.1)               (2.1)
                                                                              -----------------  -------------------
      Net Impaired Mortgage Loans............................................  $        12.8      $         13.1
                                                                              =================  ===================
</TABLE>

                                       11
<PAGE>

      During  the  first  quarters  of 1999 and 1998,  discontinued  operations'
      average recorded  investment in impaired  mortgage loans was $15.2 million
      and $117.8  million,  respectively.  Interest  income  recognized on these
      impaired mortgage loans totaled $.3 million and $1.6 million ($1.3 million
      recognized  on a cash basis for 1998) for the first  quarters  of 1999 and
      1998, respectively.

      Benefits and other  deductions  included $10.1 million of interest expense
      related to amounts  borrowed from continuing  operations for first quarter
      1998.

 5)   FEDERAL INCOME TAXES

      Federal  income  taxes for interim  periods  have been  computed  using an
      estimated annual  effective tax rate. This rate is revised,  if necessary,
      at the end of each  successive  interim  period  to  reflect  the  current
      estimate of the annual effective tax rate.

 6)   RESTRUCTURING COSTS

      At March 31, 1999,  the  liabilities  included  costs  related to employee
      termination and exit costs,  the  termination of operating  leases and the
      consolidation  of insurance  operations'  service  centers and amounted to
      $17.3  million.  The amounts paid during  first  quarter 1999 totaled $6.2
      million.

 7)   LITIGATION

      There  have  been  no new  material  legal  proceedings  and  no  material
      developments in specific litigations previously described in the Company's
      Notes to Consolidated Financial Statements for the year ended December 31,
      1998, except as follows:

      DLJSC

      In  Rickel,  the  complaint  was  dismissed  in April  1999 by the  Court.
      Plaintiff's  time to appeal has not yet expired.  Although there can be no
      assurance,  DLJ's management does not believe that the ultimate outcome of
      this litigation will have a material adverse effect on DLJ's  consolidated
      financial  condition  or DLJ's  results of  operations  in any  particular
      period.

      In the complaint alleging violations of civil provisions of RICO involving
      investments  in The  Securities  Groups,  DLJSC  and all  plaintiffs  have
      reached  settlements,  which are in the process of being completed.  DLJ's
      management believes that such settlements will not have a material adverse
      effect on DLJ's consolidated  financial condition or results of operations
      in any particular period.

      The  Mid-American  Waste  Systems  action  pending  in the Court of Common
      Pleas,  Franklin County,  Ohio, and the Mid-American  Waste Systems action
      pending  in New York  Supreme  Court have been  settled as against  DLJSC,
      subject to completing settlement documentation.  DLJ's management believes
      that such  settlements  will not have a material  adverse  effect on DLJ's
      consolidated financial condition or results of operation in any particular
      period.

      In November 1998, three purported class actions (Gillet v. Goldman,  Sachs
      & Co.  et al.,  Prager  v.  Goldman,  Sachs & Co. et al.  and  Holzman  v.
      Goldman, Sachs & Co. et al.) were filed in the U.S. District Court for the
      Southern District of New York against more than 25 underwriters of initial
      public offering  securities,  including DLJSC. The complaints  allege that
      defendants conspired to fix the "fee" paid for underwriting initial public
      offering  securities by setting the underwriters'  discount or "spread" at
      7%, in violation of the federal antitrust laws. The complaints seek treble
      damages  in an  unspecified  amount  and  injunctive  relief  as  well  as
      attorney's  fees and costs.  On March 15,  1999,  the  plaintiffs  filed a
      Consolidated  Amended  Complaint  captioned  In  re  Public  Offering  Fee
      Antitrust Litigation. A motion by all defendants to dismiss the complaints
      on several grounds is pending.  Separately, the U.S. Department of Justice
      has  issued a Civil  Investigative  Demand to several  investment  banking
      firms,  including  DLJSC,  seeking  documents and information  relating to
      "alleged"  price  fixing with respect to  underwriting  spreads in initial

                                       12
<PAGE>

      public offerings. The government has not made any charges against DLJSC or
      the other investment  banking firms. DLJSC is cooperating with the Justice
      Department  in providing the  requested  information  and believes that no
      violation  of  law  by  DLJSC  has  occurred.  Although  there  can  be no
      assurance,  DLJ's management does not believe that the ultimate outcome of
      these matters will have a material  adverse  effect on DLJ's  consolidated
      financial condition. Based upon the information currently available to it,
      DLJ's  management  cannot predict whether or not these matters will have a
      material  adverse  effect on DLJ's results of operations in any particular
      period.

      In addition to the matters  previously  reported and the matters described
      above,  the Holding Company and its  subsidiaries  are involved in various
      legal actions and proceedings in connection with their businesses. Some of
      the actions and proceedings have been brought on behalf of various alleged
      classes of  claimants  and  certain  of these  claimants  seek  damages of
      unspecified amounts.  While the ultimate outcome of such matters cannot be
      predicted with  certainty,  in the opinion of management no such matter is
      likely to have a material  adverse  effect on the  Company's  consolidated
      financial position or results of operations.

 8)   BUSINESS SEGMENT INFORMATION
<TABLE>
<CAPTION>

                                                                 Investment
                                              Insurance           Services        Elimination           Total
                                            ---------------   -----------------  ---------------   -----------------
                                                                         (In Millions)
      <S>                                   <C>               <C>                <C>               <C>         
     
      Three Months Ended
      March 31, 1999
      ---------------------------------------
      Segment revenues.....................  $     1,042.6     $      456.2       $        (1.4)    $    1,497.4
      Investment (losses) gains............          (23.5)            10.4                 -              (13.1)
                                            ---------------   -----------------  ---------------   -----------------
      Total Revenues.......................  $     1,019.1     $      466.6       $        (1.4)    $    1,484.3
                                            ===============   =================  ===============   =================

      Pre-tax operating earnings...........  $       221.2     $       86.1       $         -       $      307.3
      Investment (losses) gains , net
        of DAC and other charges...........          (35.0)            10.2                 -              (24.8)
      Pre-tax minority interest............            -               47.3                 -               47.3
                                            ---------------   -----------------  ---------------   -----------------
      Earnings from Continuing
        Operations.........................  $       186.2     $      143.6       $         -       $      329.8
                                            ===============   =================  ===============   =================

      Three Months Ended
      March 31, 1998
      ---------------------------------------

      Segment revenues.....................  $     1,041.3     $      357.7       $       (1.2)     $    1,397.8
      Investment gains.....................           40.9             31.5                -                72.4
                                            ---------------   -----------------  ---------------   -----------------
      Total Revenues.......................  $     1,082.2     $      389.2       $       (1.2)     $    1,470.2
                                            ===============   =================  ===============   =================

      Pre-tax operating earnings...........  $       174.3     $       77.5       $        -        $      251.8
      Investment gains, net of
        DAC and other charges..............           32.5             24.4                -                56.9
      Pre-tax minority interest............            -               33.5                -                33.5
                                            ---------------   -----------------  ---------------   -----------------
      Earnings from Continuing
        Operations.........................  $       206.8     $      135.4       $        -        $      342.2
                                            ===============   =================  ===============   =================

      Total Assets at March 31, 1999.......  $    78,122.5     $   12,946.2       $      (77.4)     $   90,991.3
                                            ===============   =================  ===============   =================

      Total Assets at December 31, 1998....  $    75,626.0     $   12,379.2       $      (64.4)     $   87,940.8
                                            ===============   =================  ===============   =================
</TABLE>

                                       13
<PAGE>

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


The  following  analysis of the  consolidated  operating  results and  financial
condition of the Company  should be read in  conjunction  with the  Consolidated
Financial Statements and the related Notes to Consolidated  Financial Statements
included  elsewhere  herein,  and with the Management's  Discussion and Analysis
("MD&A")  section  included in the Company's 1998 Report on Form 10-K. The terms
"first  quarter  1999" and "first  quarter 1998" refer to the three months ended
March 31, 1999 and 1998, respectively.

COMBINED OPERATING RESULTS

The  combined  and  segment  level  discussions  in this MD&A are on an adjusted
basis;  amounts reported in the GAAP financial  statements have been adjusted to
exclude the effect of unusual or  non-recurring  events and  transactions and to
exclude certain revenue and expense categories. The following table presents the
combined operating results of operations outside of the Closed Block combined on
a line-by-line  basis with the  contribution of the Closed Block.  The Insurance
analysis, which begins on page 15, likewise reflects the Closed Block amounts on
a line-by-line  basis. The MD&A addresses the combined  operating results unless
noted otherwise. The Investment Services discussion begins on page 18.
<TABLE>
<CAPTION>

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
                                                                                           (In Millions)
<S>                                                                              <C>                <C>  
Operating Results:
  Policy fee income and premiums................................................ $      587.1        $     573.4
  Net investment income.........................................................        704.5              736.5
  Commissions, fees and other income............................................        483.0              372.2
                                                                                 ---------------     ---------------
    Total revenues..............................................................      1,774.6            1,682.1
    Total benefits and other deductions.........................................      1,420.0            1,396.8
                                                                                 ---------------     ---------------

  Pre-tax operating earnings before minority interest...........................        354.6              285.3
  Minority interest.............................................................        (47.3)             (33.5)
                                                                                 ---------------     ---------------
  Pre-tax operating earnings....................................................        307.3              251.8

Pre-tax Adjustments:
  Investment (losses) gains, net of DAC and other charges.......................        (24.8)              56.9
  Minority interest.............................................................         47.3               33.5
                                                                                 ---------------     ---------------
GAAP Reported:
  Earnings from continuing operations before Federal income taxes
    and minority interest.......................................................        329.8              342.2
  Federal income taxes..........................................................        100.4               99.9
  Minority interest in net income of consolidated subsidiaries..................         42.1               29.5
                                                                                 ---------------     ---------------

Earnings from Continuing Operations............................................. $      187.3        $     212.8
                                                                                 ===============     ===============
</TABLE>

Adjustments to GAAP reported earnings in first quarter 1999 excluded  investment
losses of $24.8 million (net of DAC and other totaling $5.5 million) as compared
to net  investment  gains of $56.9  million (net of DAC and other  totaling $8.3
million) in first quarter 1998.  The 1999 net losses were primarily due to $84.2
million of writedowns and $37.9 million of losses on sales of fixed  maturities,
partially offset by the $83.5 million of gains recognized upon  reclassification
of  publicly-traded  common  equities to a trading  portfolio  (see page 25) and
$10.2  million  of  gains  on the  exercise  of  Alliance  and DLJ  options  and
conversion of DLJ restricted stock units ("RSU").  The gains in 1998 principally
resulted  from gross gains of $35.5  million on the exercise of Alliance and DLJ
options  and on RSU  conversions  and from gains on General  Account  Investment
Assets.

                                       14
<PAGE>

Continuing Operations

Compared to first quarter 1998, the higher pre-tax operating  earnings for first
quarter 1999 reflected increased earnings of $46.9 million for the Insurance and
$8.6 million for the  Investment  Services  segments.  Minority  interest in net
income of  consolidated  subsidiaries  was higher due to  increased  earnings at
Alliance.

The $92.5 million increase in revenues for first quarter 1999 from first quarter
1998 was  attributed  primarily to the $110.8 million  increase in  commissions,
fees and other income  principally  due to increased  business  activity  within
Investment  Services  offset by a $32.0 million  decrease in  investment  income
principally in Insurance.

For first quarter 1999, total benefits and other  deductions  increased by $23.2
million from the comparable 1998 period reflecting  increases in other operating
costs and expenses of $84.8  million  partially  offset by $32.3  million  lower
policyholder   benefits   and  $29.3   million   lower   interest   credited  on
policyholders'  accounts.  The  increase in other  operating  costs and expenses
principally  resulted from $76.1 million higher costs  associated with increased
segment revenues.


COMBINED OPERATING RESULTS BY SEGMENT

Insurance

The following table combines the Closed Block amounts with the reported  results
of operations outside of the Closed Block on a line-by-line basis.
<TABLE>
<CAPTION>

                     Insurance - Combined Operating Results
                                  (In Millions)

                                                                    Three Months Ended March 31,
                                                  ------------------------------------------------------------------
                                                                       1999
                                                  ------------------------------------------------
                                                       As             Closed                              1998
                                                    Reported           Block           Combined         Combined
                                                  -------------    --------------    -------------    --------------
<S>                                              <C>                <C>               <C>              <C>    
Operating Results:
  Policy fees, premiums and other income........  $    474.8       $    154.1        $      628.9     $      604.5
  Net investment income.........................       548.9            142.0               690.9            721.1
  Contribution from the Closed Block............        18.9            (18.9)                -                -
                                                  -------------    --------------    -------------    --------------
    Total revenues..............................     1,042.6            277.2             1,319.8          1,325.6
  Total benefits and other deductions...........       821.4            277.2             1,098.6          1,151.3
                                                  -------------    --------------    -------------    --------------
Pre-tax operating earnings......................       221.2              -                 221.2            174.3

Pre-tax Adjustments:
  Investment gains (losses), net of DAC
    and other charges...........................       (35.0)             -                 (35.0)            32.5
                                                  -------------    --------------    -------------    --------------
GAAP Reported:
  Earnings from Continuing Operations
    before Federal Income Taxes and
    Minority Interest...........................  $    186.2       $      -          $      186.2     $      206.8
                                                  =============    ==============    =============    ==============
</TABLE>

                                       15
<PAGE>

For first quarter 1999,  Insurance  operating  earnings reflected an increase of
$46.9 million from the year earlier  period.  Higher policy fees on variable and
interest-sensitive life and individual annuities contracts, lower life insurance
mortality  and  slightly  higher  margins  between  investment  income  interest
credited  on  policyholders'   account  balances  contributed  to  the  improved
earnings.

Total  revenues  decreased  by $5.8  million  primarily  due to a $30.2  million
decrease  in  investment  income  and a  $23.4  million  decrease  in  premiums,
partially  offset by a $47.8  million  increase in policy fees and other income.
Lower yields on General Account Investment Assets  principally  related to fixed
maturities  and policy  loans and lower  earnings  on amounts  invested in other
equity investments  contributed to the decrease in investment income. Policy fee
income rose $37.1 million to $296.7 million due to higher  insurance and annuity
account balances.

Total  benefits and other  deductions  for first  quarter 1999  decreased  $52.7
million from the comparable 1998 period reflecting decreases primarily resulting
from lower policyholders' benefits, lower mortality experience and by a decrease
in interest credited on  policyholders'  account balances due to lower crediting
rates,  partially offset by an increase in DAC amortization due to reactivity to
higher gross margins.

Premiums,  Deposits  and Mutual  Fund Sales - The  following  table  lists gross
premiums and deposits,  including  universal life and  investment-type  contract
deposits,  as well as mutual fund sales for Insurance  distribution channels and
major product lines.
<TABLE>
<CAPTION>

                    Premiums, Deposits and Mutual Fund Sales
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
<S>                                                                              <C>                <C>  
Retail:
Individual annuities
  First year.................................................................... $      810.8        $     707.1
  Renewal.......................................................................        388.7              367.9
                                                                                 ---------------     ---------------
                                                                                      1,199.5            1,075.0
Individual life(1)
  First year....................................................................         83.2              102.1
  Renewal.......................................................................        563.5              560.2
                                                                                 ---------------     ---------------
                                                                                        646.7              662.3
Other(2)
  First year....................................................................          1.9                3.7
  Renewal.......................................................................        193.5              191.2
  Mutual fund sales.............................................................        670.4              593.6
                                                                                 ---------------     ---------------
                                                                                        865.8              788.5
                                                                                 ---------------     ---------------
    Total retail................................................................      2,712.0            2,525.8
                                                                                 ---------------     ---------------

Wholesale:
Individual Annuities
  First year....................................................................        404.7              274.1
  Renewal.......................................................................          6.7                 .4
                                                                                 ---------------     ---------------
    Total wholesale.............................................................        411.4              274.5
                                                                                 ---------------     ---------------

Total Premiums, Deposits and Mutual Fund Sales.................................. $    3,123.4        $   2,800.3
                                                                                 ===============     ===============
<FN>
(1)      Includes variable and interest-sensitive and traditional life products.
(2)      Includes group pension, health insurance and reinsurance assumed.
</FN>
</TABLE>

                                       16
<PAGE>

First year premiums and deposits for  insurance  and annuity  products for first
quarter 1999 increased from prior year levels by $213.6 million primarily due to
higher  sales  of  individual   annuities  by  both  the  retail  and  wholesale
distribution  channels  offset by an $18.9 million  decline in  individual  life
policies.  Renewal premiums and deposits increased by $32.7 million during first
quarter  1999 over the prior year  period as  increases  in the larger  block of
individual  annuities  were partially  offset by decreases in  traditional  life
policies.  During  second  quarter  1999, a new series of variable life products
will be introduced which management believes will result in increased sales over
the course of the year.

Surrenders  and  Withdrawals  - The  following  table  presents  surrenders  and
withdrawals,  including universal life and investment-type contract withdrawals,
for major individual insurance and annuity product lines.
<TABLE>
<CAPTION>

                           Surrenders and Withdrawals
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
<S>                                                                             <C>                <C>  
Individual Insurance and Annuity Product Lines:
  Individual annuities.......................................................... $      929.4        $     694.2
  Variable and interest-sensitive life..........................................        168.1              697.3
  Traditional life..............................................................         92.9               98.6
                                                                                 ---------------     ---------------
Total........................................................................... $    1,190.4        $   1,490.1
                                                                                 ===============     ===============
</TABLE>

Policy and contract  surrenders and withdrawals  decreased $299.7 million during
first  quarter 1999 compared to the same period in 1998  principally  due to the
first quarter 1998  surrender of $561.8  million  related to a single large COLI
contract. Since there were outstanding policy loans on the surrendered contract,
there were no cash  outflows.  Excluding the effect of this one  surrender,  the
$262.1  million  increase in first  quarter 1999  compared to first quarter 1998
resulted from $267.8  million higher  surrenders  and  withdrawals in the larger
book of individual annuities and variable and  interest-sensitive  life policies
as well as an increase in the individual  annuities' surrender rate from 9.6% in
first quarter 1998 to 10.5% in first quarter 1999.

                                       17
<PAGE>

Investment Services

The  following  table  summarizes  the  results  of  continuing  operations  for
Investment Services.
<TABLE>
<CAPTION>

                     Investment Services - Operating Results
                                  (In Millions)

                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
<S>                                                                              <C>                <C>  
Operating Results:
  Investment advisory and service fees.......................................... $      305.4        $     235.5
  Distribution revenues.........................................................         93.6               66.2
  Equity in DLJ's earnings......................................................         37.1               41.7
  Other income..................................................................         20.1               14.3
                                                                                 ---------------     ---------------
    Total revenues..............................................................        456.2              357.7
                                                                                 ---------------     ---------------
  Promotion and servicing.......................................................        139.1              101.1
  Employee compensation and benefits............................................        118.3               87.8
  All other operating expenses..................................................         65.4               57.8
                                                                                 ---------------     ---------------
    Total expenses..............................................................        322.8              246.7
                                                                                 ---------------     ---------------

  Pre-tax operating earnings before minority interest...........................        133.4              111.0
  Minority interest.............................................................        (47.3)             (33.5)
                                                                                 ---------------     ---------------
  Pre-tax operating earnings....................................................         86.1               77.5

Pre-tax Adjustments:
  Investment gains (losses), net of DAC.........................................         10.2               24.4
Minority interest...............................................................         47.3               33.5
                                                                                 ---------------     ---------------
GAAP Reported:
  Earnings from Continuing Operations before Federal Income
    Taxes and Minority Interest................................................. $      143.6        $     135.4
                                                                                 ===============     ===============
</TABLE>

For first quarter  1999,  pre-tax  operating  earnings for  Investment  Services
increased by $8.6 million from the  year-earlier  period primarily due to higher
earnings  for  Alliance  offset by a lower  equity  in  earnings  by DLJ.  DLJ's
earnings  contribution  was 11.0%  lower in 1999  largely  due to flat  revenues
period to period  and  higher  occupancy,  equipment  and  communications  costs
related to DLJ's  geographic  expansion  and to higher  brokerage,  clearing and
exchange  fees.  Total  segment  revenues  were up $98.5  million  due to higher
revenues at  Alliance.  Investment  advisory and service  fees  increased  $69.9
million  while  distribution  revenues  grew by $27.4  million.  The increase in
investment  advisory  and service  fees  primarily  resulted  from  increases in
average assets under  management due to market  appreciation  and net new client
and  existing  client  accounts  and to $8.5 million  higher  performance  fees,
reflecting  favorable market activity.  The growth in distribution  revenues was
principally due to higher mutual fund assets under management from strong sales,
particularly of U.S. equity mutual funds, and from market appreciation.

Total costs and expenses  increased by $76.1  million for first  quarter 1999 as
compared to the same period in 1998 principally reflecting increases in employee
compensation  and  benefits  and mutual fund  promotional  expenses at Alliance.
Promotion and servicing increased 37.6% primarily due to increased  distribution
plan payments  related to the higher average mutual fund assets under management
and higher amortization of deferred sales commissions, as well as higher travel,
entertainment  and promotional  expenses incurred in connection with mutual fund
sales initiatives. Higher compensation and benefits were due to higher incentive
compensation  due to the  increased  operating  earnings and to  increased  base
compensation and commissions  reflecting increased headcounts in the mutual fund
and technology areas along with salary  increases.  The 1998 expenses included a
$10.0 million  provision for the estimated buyout price of the minority interest
in Cursitor.

                                       18
<PAGE>

Fees and Assets Under Management.

As the following table  illustrates,  third party clients  represent the primary
source of fees from assets under management.
<TABLE>
<CAPTION>

                        Fees and Assets Under Management
                                  (In Millions)

                                                                                           At or For the
                                                                                         Three Months Ended
                                                                                             March 31,
                                                                                 -----------------------------------
                                                                                      1999                1998
                                                                                 ---------------     ---------------
<S>                                                                              <C>               <C> 
FEES:
Third parties................................................................... $     315.5         $    254.3
Equitable Life Separate Accounts................................................        25.2               22.4
Equitable Life General Account and other........................................        10.9               10.9
                                                                                 --------------      --------------
Total Fees...................................................................... $     351.6         $    287.6
                                                                                 ==============      ==============

ASSETS UNDER MANAGEMENT:
Assets by Manager
Alliance:
  Third Party................................................................... $   240,759         $  189,711
  Equitable Life General Account and Holding Company............................      25,635             26,135
  Equitable Life Separate Accounts..............................................      34,959             32,179
                                                                                 ---------------     ---------------
Total...........................................................................     301,353            248,025
                                                                                 ---------------     ---------------

DLJ:
  Third Party...................................................................      25,016             19,508
  DLJ Invested Assets...........................................................      16,103             19,178
                                                                                 ---------------     ---------------
Total DLJ.......................................................................      41,119             38,686
                                                                                 ---------------     ---------------

Equitable Life and Affiliates:
  Equitable Life (non-Alliance) General Account.................................      13,619             13,265
  Equitable Life Separate Accounts - EQAT(1)....................................       3,571              1,437
  Equitable Life real estate related Separate Accounts..........................       4,098              4,464
  Equitable Life Separate Accounts - Other......................................       2,465              1,661
                                                                                 ---------------     ---------------
Total Equitable Life and Affiliates.............................................      23,753             20,827
                                                                                 ---------------     ---------------

Total by Account:
  Third Party...................................................................     265,775            209,219
  General Account and Other.....................................................      55,357             58,578
  Separate Accounts.............................................................      45,093             39,741
                                                                                 ===============     ===============
Total Assets Under Management................................................... $   366,225         $  307,538
                                                                                 ===============     ===============
<FN>
(1) Equitable Advisors Trust.
</FN>
</TABLE>

Fees from assets under  management  increased  22.3% for first quarter 1999 from
the  comparable  1998 period  principally  as a result of growth in assets under
management  for third parties  principally at Alliance.  The Alliance  growth in
first  quarter 1999 was primarily  due to market  appreciation  and net sales of
mutual  funds and other  products.  DLJ's third party  assets  under  management
increased in first  quarter 1999 by $5.51  billion as compared to first  quarter
1998 principally due to new business in its Asset Management Group.

                                       19
<PAGE>

GENERAL ACCOUNT INVESTMENT PORTFOLIO

This discussion of the General Account  portfolio  analyzes the results of major
investment  asset  categories,  including the Closed  Block's  investments.  The
following  table  reconciles  the  consolidated  balance  sheet asset amounts to
General Account Investment Assets.
<TABLE>
<CAPTION>

                General Account Investment Asset Carrying Values
                                 March 31, 1999
                                  (In Millions)

                                                                                                       General
                                                                                                       Account
                                                     Balance          Closed                          Investment
Balance Sheet Captions:                               Sheet            Block           Other          Assets(1)
- ----------------------------------------------    ---------------  --------------  ---------------   -------------
<S>                                             <C>                <C>             <C>               <C>        
Fixed maturities:
  Available for sale(2).......................  $    20,119.5      $   4,283.4     $      202.1      $  24,200.8
  Held to maturity............................          126.8              -                -              126.8
Mortgage loans on real estate.................        2,987.5          1,700.2            (34.0)         4,721.7
Equity real estate............................        1,623.7            117.9            (15.1)         1,756.7
Policy loans..................................        2,112.0          1,630.1              -            3,742.1
Other equity investments......................          773.2             45.6            (84.3)           903.1
Other invested assets.........................        1,838.4            (67.2)         1,495.0            276.2
                                                -----------------  --------------  ---------------   -------------
  Total investments...........................       29,581.1          7,710.0          1,563.7         35,727.4
Cash and cash equivalents.....................          856.9            (58.9)           168.6            629.4
Corporate debt and other investment
  related amounts(3)..........................            -                -              670.0           (670.0)
                                                -----------------  --------------  ---------------   -------------
Total.........................................  $    30,438.0      $   7,651.1     $    2,402.3      $  35,686.8
                                                =================  ==============  ===============   =============
<FN>
(1)  General Account  Investment Assets are computed by adding the Balance Sheet
     and Closed Block and deducting the Other amounts.
(2)  At March 31, 1999,  the amortized cost of the General  Account's  available
     for sale and held to  maturity  fixed  maturities  portfolios  were  $23.74
     billion and $126.8 million,  respectively,  compared with estimated  market
     values of $24.20 billion and $126.8 million, respectively.
(3)  Includes Equitable Life debt and other miscellaneous assets and liabilities
     related to General Account  Investment  assets and found in various balance
     sheet lines.
</FN>
</TABLE>

The General Account  Investment  Assets  presentation set forth in the following
pages  includes the  investments  of the Closed Block on a  line-by-line  basis.
Management  believes it is appropriate to discuss the  information on a combined
basis in view of the  similar  asset  quality  characteristics  of  major  asset
categories in the portfolios.

                                       20
<PAGE>

Investment Results of General Account Investment Assets
<TABLE>
<CAPTION>

                                             Investment Results by Asset Category
                                                     (Dollars In Millions)

                                                                            Three Months Ended March 31,
                                                              ---------------------------------------------------------
                                                                         1999                          1998
                                                              ---------------------------   ---------------------------
                                                                 (1)                           (1)
                                                                Yield          Amount         Yield          Amount
                                                              -----------   -------------   -----------   -------------
<S>                                                             <C>         <C>              <C>          <C> 
Fixed Maturities:
  Income....................................................     7.90%      $     449.0        8.04%      $     460.2
  Investment Gains/(Losses).................................    (2.19)%          (122.1)       0.27%             15.1
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     5.71%      $     326.9        8.31%      $     475.3
  Ending Assets(2)..........................................                $  23,866.9                   $  23,698.6
Mortgages:
  Income....................................................     8.86%      $      97.5       10.28%      $      97.6
  Investment Gains/(Losses).................................     0.16%              1.8       (0.75)%            (6.9)
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     9.02%      $      99.3        9.53%      $      90.7
  Ending Assets(3)..........................................                $   4,721.7                   $   3,969.6
Equity Real Estate:
  Income(4).................................................     6.86%      $      22.9        5.53%      $      26.5
  Investment Gains/(Losses).................................     2.63%              8.5        0.53%              2.5
                                                              -----------   -------------   -----------   -------------
  Total.....................................................     9.49%      $      31.4        6.06%      $      29.0
  Ending Assets(4)..........................................                $   1,371.7                   $   1,972.4
Other Equity Investments:
  Income....................................................    35.35%      $      63.8       22.92%      $      68.5
  Investment Gains/(Losses).................................    52.94%             75.3        9.50%             25.6
                                                              -----------   -------------   -----------   -------------
  Total.....................................................    88.29%      $     139.1       32.42%      $      94.1
  Ending Assets(5)..........................................                $     903.1                   $   1,412.5
Policy Loans:
  Income....................................................     6.63%      $      59.9        7.48%      $      69.9
  Ending Assets.............................................                $   3,742.1                   $   3,630.7
Cash and Short-term Investments:
  Income....................................................     6.53%      $      20.0       16.37%      $      15.5
  Ending Assets(6)..........................................                $     905.6                   $     490.9
Equitable Life Debt and Other:
  Interest expense and other................................     7.32%      $     (11.2)       6.78%      $     (10.2)
  Ending Liabilities........................................                $    (670.0)                  $    (597.4)
Total:
  Income(7).................................................     8.40%      $     701.9        8.73%      $     728.0
  Investment Gains/(Losses).................................    (0.45)%           (36.5)       0.45%             36.3
                                                              -----------   -------------   -----------   -------------
  Total(8)..................................................     7.95%      $     665.4        9.18%      $     764.3
  Ending Net Assets.........................................                $  34,841.1                   $  34,577.3
<FN>
(1)   Yields have been  calculated  on a compound  annual  effective  rate basis
      using the quarterly  average asset carrying  values  excluding  unrealized
      gains (losses) in fixed  maturities and adjusted for the current  periods'
      income, gains and fees.  Annualized yields are not necessarily  indicative
      of a full year's results.
(2)   Fixed maturities  investment assets are shown net of securities  purchased
      but not yet paid for of $749.7  million  and $809.5  million,  and include
      accrued  income of $385.8  million  and $402.4  million,  amounts due from
      securities  sales of $26.6  million  and $75.6  million,  amounts due from
      discontinued  operations  of $0.0  million  and $360.0  million  and other
      assets of $28.6  million and $28.0  million as of March 31, 1999 and 1998,
      respectively.
(3)   Mortgage  investment  assets  include  accrued income of $56.9 million and
      $56.1 million and are adjusted for related  liability  balances of $(22.9)
      million and $(26.3) million as of March 31, 1999 and 1998, respectively.

                                       21
<PAGE>

(4)   Equity real estate investment assets are shown net of third party debt and
      minority interest in real estate of $385.0 million and $543.2 million, and
      include accrued income of $30.1 million and $32.2 million and are adjusted
      for related  liability  balances of $(18.0) million and $(29.3) million as
      of March 31, 1999 and 1998,  respectively.  Equity  real estate  income is
      shown  net of  operating  expenses,  depreciation,  third  party  interest
      expense and minority  interest.  Third party interest expense and minority
      interest totaled $6.0 million and $11.0 million for first quarter 1999 and
      1998, respectively.
(5)   Other equity  investment  assets include  adjustment for accrued income
      and pending settlements of $(1.9) million and $6.7 million as of March 31,
      1999 and 1998, respectively.
(6)   Cash and short-term investments are shown net of financing arrangements of
      $168.8 million and $307.0 million and other adjustments for accrued income
      and cash in transit of $4.4  million and $0.8 million as of March 31, 1999
      and 1998, respectively.
(7)   Total  investment  income  includes  non-cash  income  from  amortization,
      payments-in-kind  distributions and undistributed equity earnings of $24.5
      million and $15.1 million for first  quarter 1999 and 1998,  respectively.
      Investment  income is shown net of  depreciation of $5.5 million and $11.6
      million for the same respective periods.
(8)   Total  yields  are  shown  before  deducting  investment  fees paid to its
      investment  advisors.  These fees include asset  management,  acquisition,
      disposition,  accounting  and  legal  fees.  If  investment  fees had been
      deducted,  total  yields  would  have  been  7.70% and 8.83% for the first
      quarters of 1999 and 1998, respectively.
</FN>
</TABLE>


Asset Valuation Allowances and Writedowns

Writedowns on fixed maturities were $84.2 million and $6.1 million for the first
quarters  of 1999 and  1998,  respectively.  The  following  table  shows  asset
valuation  allowances and additions to and deductions  from such  allowances for
mortgages and equity real estate for the first quarters of 1999 and 1998.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                              Valuation Allowances
                                  (In Millions)

                                                                                    Equity Real
                                                                  Mortgages            Estate             Total
                                                                ---------------    ---------------    --------------
<S>                                                             <C>                <C>                <C>        
March 31, 1999
Beginning balances............................................  $     45.4         $     211.8        $     257.2
Additions.....................................................          .3                10.0               10.3
Deductions(1).................................................        (3.1)              (25.7)             (28.8)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     42.6         $     196.1        $     238.7
                                                                ===============    ===============    ==============

March 31, 1998
Beginning balances............................................  $     74.3         $     345.5        $     419.8
Additions.....................................................        10.0                33.9               43.9
Deductions(1).................................................        (7.7)              (28.2)             (35.9)
                                                                ---------------    ---------------    --------------
Ending Balances...............................................  $     76.6         $     351.2        $     427.8
                                                                ===============    ===============    ==============
<FN>
(1) Primarily reflected releases of allowances due to asset dispositions and writedowns.
</FN>
</TABLE>

                                       22
<PAGE>

General Account Investment Assets

The following  table shows the major  categories of General  Account  Investment
Assets by amortized cost,  valuation  allowances and net amortized cost at March
31, 1999 and by net amortized cost at December 31, 1998.
<TABLE>
<CAPTION>

                        General Account Investment Assets
                                  (In Millions)

                                                           March 31, 1999                        December 31, 1998
                                           ------------------------------------------------    ----------------------
                                                                                 Net                    Net
                                             Amortized       Valuation        Amortized              Amortized
                                                Cost         Allowances          Cost                  Cost
                                           ---------------  -------------   ---------------    ----------------------
<S>                                        <C>             <C>               <C>               <C>             
Fixed maturities(1)......................  $   24,175.6    $        -        $    24,175.6     $       22,805.8
Mortgages................................       4,730.3           (42.6)           4,687.7              4,443.3
Equity real estate.......................       1,940.7          (196.1)           1,744.6              1,774.1
Other equity investments.................         905.0             -                905.0                859.1
Policy loans.............................       3,742.1             -              3,742.1              3,727.9
Cash and short-term investments..........       1,070.0             -              1,070.0              1,619.7
Corporate debt and other.................        (670.0)            -               (670.0)              (598.1)
                                           ---------------  -------------   ---------------    ----------------------
Total....................................  $   35,893.7    $     (238.7)     $    35,655.0     $       34,631.8
                                           =============== ===============   ===============    ======================
<FN>
(1)   Excludes  unrealized  gains of $460.7  million and $814.3 million in fixed
      maturities classified as available for sale at March 31, 1999 and December
      31, 1998, respectively.
</FN>
</TABLE>

Fixed Maturities. Fixed maturities consist of publicly-traded debt and privately
placed debt securities and small amounts of redeemable  preferred  stock,  which
represented 75.9%, 23.2% and 0.9%,  respectively,  of the amortized cost of this
asset  category at March 31, 1999.  The $122.1  million of investment  losses in
first  quarter 1999 were due to $84.3  million of  writedowns  on high yield and
emerging market securities and $37.8 million of losses on sales.
<TABLE>
<CAPTION>

                       Fixed Maturities By Credit Quality
                              (Dollars In Millions)

                                                March 31, 1999                         December 31, 1998
                                       --------------------------------------   -------------------------------------
                   Rating Agency
  NAIC              Equivalent           Amortized             Estimated          Amortized             Estimated
 Rating             Designation             Cost               Fair Value           Cost               Fair Value
- --------------  ---------------------- -------------------  -----------------   ------------------   ----------------
     <S>        <C>                     <C>                 <C>                  <C>                  <C>        
     1-2        Aaa/Aa/A and Baa......  $     21,073.0       $    21,777.5       $    19,588.1        $   20,712.6
     3-6        Ba and lower..........         3,102.6             2,858.8             3,217.7             2,907.5
                                       -------------------  -----------------   ------------------   ----------------
Total Fixed Maturities...............   $     24,175.6       $    24,636.3       $    22,805.8        $   23,620.1
                                       ===================  =================   ==================   ================
</TABLE>

At March 31, 1999, The Equitable held mortgage  pass-through  securities with an
amortized cost of $3.06 billion,  $2.30 billion of CMOs, including $2.16 billion
in  publicly-traded  CMOs,  and $1.51 billion of public and private asset backed
securities,  primarily  backed  by home  equity,  mortgage,  airline  and  other
equipment, and credit card receivables.

The amortized cost of problem and potential  problem fixed maturities was $115.6
million (0.5% of the amortized  cost of this  category) and $57.7 million (0.2%)
at March 31,  1999,  respectively,  compared to $94.9  million  (0.4%) and $74.9
million (0.3%) at December 31, 1998, respectively.

Mortgages. Mortgages consist of commercial,  agricultural and residential loans.
At March 31, 1999,  commercial  mortgages  totaled $2.79  billion  (58.9% of the
amortized cost of the category),  agricultural  loans were $1.94 billion (41.1%)
and residential loans were $1.0 million (0.0%).

                                       23
<PAGE>

<TABLE>
<CAPTION>

              Problem, Potential Problem and Restructured Mortgages
                                 Amortized Cost
                              (Dollars In Millions)

                                                                                  March 31,          December 31,
                                                                                     1999                1998
                                                                                ---------------    -----------------
<S>                                                                             <C>                <C>          
COMMERCIAL MORTGAGES..........................................................  $   2,790.1        $     2,660.7
Problem commercial mortgages(1)...............................................          0.4                   .4
Potential problem commercial mortgages........................................        102.8                170.7
Restructured commercial mortgages(2)..........................................        157.8                116.4

AGRICULTURAL MORTGAGES........................................................  $   1,939.2        $     1,826.9
Problem agricultural mortgages................................................         22.9                 11.7
<FN>
(1)   Includes  delinquent  mortgage  loans of $0.4  million and $0.4 million at
      March 31, 1999 and December 31, 1998, respectively.
(2)   Excludes  $19.6  million  and $24.5  million  of  restructured  commercial
      mortgages  that are shown as  potential  problems  at March  31,  1999 and
      December 31, 1998, respectively.
</FN>
</TABLE>

The original  weighted average coupon rate on the $157.8 million of restructured
mortgages  was  9.0%.  As a result  of these  restructurings,  the  restructured
weighted average coupon rate was 8.2% and the restructured weighted average cash
payment rate was 8.2%.

At March  31,  1999  and  1998,  respectively,  management  identified  impaired
mortgage loans with carrying  values of $129.1 million and $234.9  million.  The
provisions for losses for these  impaired  mortgage loans were $36.2 million and
$71.2 million at March 31, 1999 and 1998,  respectively.  For the first quarters
of 1999 and 1998,  respectively,  income accrued on these loans was $2.6 million
and $4.5 million, including cash received of $2.5 million and $3.1 million.

For  first  quarter  1999,   scheduled  principal   amortization   payments  and
prepayments on commercial  mortgage loans received  aggregated $30.1 million. In
addition,  $48.4  million of commercial  mortgage  loan  maturity  payments were
scheduled,  of which $47.9 million were granted  short-term  extensions.  Of the
amount not paid, $0.4 million were in default.

Equity Real Estate.  As of March 31, 1999, on the basis of amortized  cost,  the
equity  real  estate  category   included  $1.22  billion  (66.6%)  acquired  as
investment real estate and $725.1 million (37.4%) acquired through or in lieu of
foreclosure (including in-substance foreclosures).

During the first quarters of 1999 and 1998, respectively, proceeds from the sale
of equity real estate  totaled  $69.1 million and $91.0  million,  with gains of
$12.2 million and $35.8 million. The carrying value of the equity real estate at
the  date  of  sale  reflected  total  writedowns  and  additions  to  valuation
allowances  on the  properties  taken in  periods  prior to their  sale of $19.3
million and $28.2 million, respectively.

At March 31, 1999, the vacancy rate for the Company's office properties was 7.6%
in total, with a vacancy rate of 5.4% for properties acquired as investment real
estate and 18.0% for  properties  acquired  through  foreclosure.  The  national
commercial office vacancy rate was 8.9% (as of December 31, 1998) as measured by
CB Commercial.

                                       24
<PAGE>

Other Equity  Investments.  Other equity investments  consist of private equity,
LBO, mezzanine,  venture capital and other limited partnership interests ($439.2
million or 48.6% of the  amortized  cost of this  portfolio at March 31,  1999),
alternative limited  partnerships ($181.0 million or 21.1%) and common stock and
other equity  securities,  including the excess of Separate  Account assets over
Separate  Account  liabilities,  ($282.9  million or 31.3%).  Alternative  funds
utilize  trading  strategies  that may be  leveraged;  they  attempt  to protect
against  market  risk  through a variety  of  methods,  including  short  sales,
financial futures,  options and other derivative instruments.  Effective January
1, 1999, the Company designated all direct investments in publicly-traded common
equity securities in the General Account  portfolios as "trading  securities" as
defined by SFAS No. 115.  Investment  gains of $83.5 million were  recognized at
that date on the  portfolio.  Changes in the  investments'  fair value for first
quarter 1999 totaled $71.0 million and are included in investment income.  Other
equity investments can produce significant volatility in investment income since
these  investments  are  accounted  for using the  estimated  fair  value of the
underlying assets (or allocable  portion thereof,  in the case of partnerships),
and increases and decreases in fair value,  whether  realized or unrealized,  on
substantially all of the portfolio are reflected as investment income or loss to
the Company.  Returns on all equity investments are very volatile and investment
results for any period are not representative of any other period.


YEAR 2000

Equitable Life, DLJ and Alliance  continue their Year 2000  compliance  efforts;
related costs are being funded by operating cash flows with costs being expensed
as incurred.

Equitable Life - Equitable Life began addressing the Year 2000 issue in 1995. In
addition to significant internal resources, third parties have been assisting in
renovating and testing computer hardware and software  ("computer  systems") and
embedded systems and in overall project control.  The following process has been
undertaken:

(1)   Equitable Life  established a Year 2000 project office,  which developed a
      strategic  approach and created broad awareness of the Year 2000 issues at
      Equitable Life through  meetings with the Audit  Committee of the Board of
      Directors and executive and senior  management,  presentations to business
      areas and employee newsletters.
(2)   Corporate-developed  computer  systems were  inventoried  and assessed for
      Year 2000  compliance.  Third  party  providers  of  computer  systems and
      services,  including embedded systems, were contacted. Of the 95% who have
      responded,  approximately 75% indicated their systems or services are Year
      2000  compliant,  approximately  8%  have  indicated  that  they  will  be
      compliant,  and 12% will be replaced or the function  will be  eliminated.
      The 5% who have not  responded  will be  replaced or their  function  will
      either be eliminated or be the subject of contingency plans if no response
      is received by June 30, 1999.
(3)   The  renovation or  replacement  of  mission-critical  corporate-developed
      computer  systems  was  substantially  completed  by  year  end  1998  and
      management  expects the work of renovating or replacing all  non-compliant
      corporate-developed  systems  to be  substantially  completed  by June 30,
      1999. After  renovation or replacement,  the systems are then subjected to
      Year 2000  compliance  testing as  described in the  following  paragraph.
      Management  continues  to  monitor  Year 2000  compliance  by third  party
      providers of computer systems,  including embedded systems,  and services.
      Management  believes it is on schedule for  substantially all such systems
      and services, including those considered mission-critical, to be confirmed
      by the end of second quarter 1999 as Year 2000 compliant or be the subject
      of a  satisfactory  plan  for  compliance.  If  such  confirmation  is not
      received  by June 30,  1999,  the  system  or  service  will be  replaced,
      eliminated or the subject of contingency plans.
(4)   Year 2000 compliance  testing is an ongoing  three-part  process:  after a
      system has been renovated,  it is tested to determine if it still performs
      its intended business function correctly;  next, it undergoes a simulation
      test using dates  occurring  after  December  31, 1999;  last,  integrated
      systems  tests are  conducted to verify that the systems  continue to work
      together with the computers' internal clocks set to post December 31, 1999
      dates.  Management  plans to  complete  the first two phases of testing by
      June 30, 1999. Integrated systems testing will continue throughout 1999 as
      needed.  To date,  the testing  process has  revealed  performance  issues
      related to Equitable  Life's  replacement  general  ledger  system,  which
      management  believes will be resolved on a timely basis.  All  significant

                                       25
<PAGE>

      automated data  interfaces with third parties will also be tested for Year
      2000  compliance,  including  those with Lend Lease,  Alliance,  The Chase
      Manhattan Bank, Sunguard,  Pershing and Computer Science Corporation,  who
      provide, among other services, material investment management, accounting,
      banking,   annuity  processing  and  securities   clearance  services  for
      Equitable Life's General and certain of its Separate  Accounts.  Equitable
      Life has retained third parties to assist with selective  verification  of
      the Year 2000 renovation of certain systems.
(5)   Existing  business  continuity  and disaster  recovery plans cover certain
      categories  of  contingencies  that  could  arise as a result of Year 2000
      related   failures.   These  plans  are  being   supplemented  to  address
      contingencies unique to the millennium change. Management anticipates that
      Year 2000  specific  contingency  plans  will be  developed  by the end of
      second  quarter  1999.  Equitable  Life has retained a consulting  firm to
      assist with planning for contingencies.

Equitable Life's Year 2000 compliance project is currently estimated to cost $30
million  through  the end of 1999,  of which  approximately  $26.4  million  was
incurred  through  March 31, 1999.  Equitable  Life's new  computer  application
development and  procurement  have not been subject to any delay caused in whole
or part by Year 2000 efforts that is expected to have a material  adverse effect
on The Equitable's financial condition or results of operations.

Investment  Subsidiaries - DLJ and Alliance's  Year 2000 related  activities and
progress  to date are  summarized  below.  For  further  information,  see their
respective filings on Form 10-K for the year ended December 31, 1998.

DLJ - As a result of DLJ's recent  business  expansion and  headquarters'  move,
many of its computer  systems are Year 2000  compliant.  Year 2000 project plans
have been developed and management oversight groups and project managers monitor
DLJ's decentralized implementation of those plans for its information technology
("IT") and non-IT  systems.  DLJ has  identified  mission  critical  systems and
determined   which  of  these  systems  are  not  Year  2000  compliant.   DLJ's
correspondent  clearance business has renovated,  tested and returned all of its
non-Year 2000  compliant  applications  to production,  as remediation  has been
completed.  With  respect to the rest of DLJ's  systems,  all  mission  critical
systems have been renovated,  implemented and tested.  The same process is being
performed for non-critical systems and is expected to be completed by the second
quarter of 1999. None of DLJ's other major information  technology projects have
been affected  significantly due to the implementation of the Year 2000 project.
DLJ has identified  all  significant  third parties and has received  assurances
they all are  taking the  necessary  steps to  prepare  for the Year  2000.  DLJ
participates  in various types of testing  scheduling  sponsored by a securities
industry  association.  To date, DLJ has achieved  successful results in each of
the tests in which it has participated. Testing of internal and external systems
will continue throughout 1999 to ensure all remediated systems remain compliant.

DLJ currently  estimates its Year 2000 costs at approximately $90 million,  with
$86 million  incurred  through  March 31,  1999.  DLJ is  assessing  contingency
requirements  and  will  develop  a  contingency  plan by June 30,  1999.  DLJ's
correspondent  clearance business has a written general  contingency plan, which
covers a variety of  independent  events that may  require  recovery/contingency
plans,  including  Year 2000 system  failures.  To enhance this plan,  Year 2000
specific  scenarios  are  being  developed.  While its  correspondent  clearance
business has a formal general contingency plan which covers a variety of events,
DLJ expects to develop a formal Year 2000 specific  contingency  plan by the end
of second quarter 1999.

Alliance - During 1997, Alliance began a formal Year 2000 initiative, managed by
a Year 2000 project office and focusing on both IT and non-IT systems.  Alliance
has  retained  a number of  consulting  firms with  expertise  in  advising  and
assisting  clients with regard to Year 2000 issues.  By June 30, 1998,  Alliance
had  completed an inventory  and  assessment  of its domestic and  international
computer  systems,  identified  its  mission-critical  and  non-mission-critical
systems, and determined which of these systems were not Year 2000 compliant. All
third  party  suppliers  of  mission-critical  systems  and  services  have been
contacted;  substantially  all of those contacted have responded.  Approximately
90% of the responses  indicate their systems are or will be Year 2000 compliant.
Alliance  will seek  alternative  solutions  or third  party  suppliers  for all
suppliers who do not furnish a satisfactory  response by June 30, 1999. The same
process is being  performed for  non-mission-critical  systems with an estimated
completion date of June 30, 1999.  Alliance has remediated,  replaced or retired
all of its  non-compliant  mission-critical  systems and  applications  with the
exception of one  portfolio  management  system which will be replaced by a Year
2000 compliant  system by August 31, 1999.  Remediation of  non-mission-critical

                                       26
<PAGE>

systems is expected to be completed by June 30, 1999. Alliance has completed the
business  functionality and the post-December 31, 1999 testing for approximately
98%   of   its   mission-critical   systems   and   approximately   89%  of  its
non-mission-critical systems. Full integration testing of all remediated systems
is estimated to be completed by June 30, 1999.  Testing of interfaces with third
party  suppliers  has begun and will  continue  throughout  1999.  Alliance  has
completed an inventory of its technical  infrastructure and corporate facilities
and has begun to evaluate and test these  systems.  Alliance  expects them to be
fully  operable in the Year 2000.  Certain  other  planned IT projects have been
deferred  until after the Year 2000  initiative is completed.  Such delay is not
expected to have a material adverse effect on Alliance's  financial condition or
results of  operations.  Assisted by a consulting  firm,  Alliance is developing
formal Year 2000 specific  contingency  plans with emphasis on  mission-critical
systems.  These plans seek to provide  alternative  methods of processing in the
event  of a  failure  that  is  outside  of  Alliance's  control.  The  targeted
completion date of these plans is June 30, 1999.

Alliance  estimates its cost of the Year 2000  initiative will range between $40
million and $45 million. Such costs consist principally of remediation costs and
costs to develop formal Year 2000 specific  contingency plans. Through March 31,
1999, Alliance has incurred approximately $28 million of those costs.

Risks - There are many risks  associated  with Year 2000 issues,  including  the
risk that the Company's computer systems will not operate as intended. There can
be no assurance that the systems, services and products of third parties will be
Year  2000  compliant.  Likewise,  there  can  be no  assurance  the  compliance
schedules outlined above will be met.

Any  significant  unresolved  difficulties  related to the Year 2000  compliance
initiatives could result in an interruption in, or a failure of, normal business
activities or operations, or the incurrence of unanticipated expenses related to
resolving  such  difficulties,  regulatory  actions,  damage  to  the  Company's
franchise, and legal liabilities and, accordingly, could have a material adverse
effect on the Company's business  operations and financial  results.  Due to the
pervasive  nature,  the external as well as internal  interdependencies  and the
inherent  risks  and  uncertainties  of Year 2000  issues,  the  Company  cannot
determine  which  risks are most  reasonably  likely to occur,  if any,  nor the
effects of any particular failure to be Year 2000 compliant.

The  forward-looking  statements under "Year 2000" should be read in conjunction
with the disclosure set forth under "Forward-Looking  Statements" on page 28. To
the fullest  extent  permitted by law, the foregoing  Year 2000  discussion is a
"Year 2000 Readiness Disclosure" within the meaning of The Year 2000 Information
and Readiness Disclosure Act.


LIQUIDITY AND CAPITAL RESOURCES

In  first  quarter  1999,  DLJ  filed  a  registration   statement,   which  was
subsequently  amended  on May 6,  1999,  with the SEC  relating  to a  proposed,
initial  public  offering  of a new class of common  stock  that will  track the
performance of DLJdirect, its online brokerage business. Based on the amendment,
DLJ intends to offer 15 million shares of stock at $13 to $15 per share.

In March 1999, DLJ filed a registration  statement with the SEC,  establishing a
$2.0 billion shelf of senior or subordinated debt securities or preferred stock.
In April 1999,  DLJ issued $650  million 5 7/8% Senior  Notes due 2002 from this
shelf.

On April 8, 1999,  Alliance announced a proposed  reorganization of its business
that will give Alliance  Unitholders  the choice  between (1) continuing to hold
liquid  Alliance Units listed on the New York Stock Exchange that are subject to
a Federal  tax on  Alliance's  gross  business  income and (2)  holding a highly
illiquid  interest in a new private limited  partnership  that is not subject to
the tax. The proposed  reorganization will require the approval of a majority of
Alliance's  unaffiliated  public  Unitholders and certain other  contractual and
regulatory  approvals.  Alliance  expects  that the  reorganization  and  public
exchange  offer will be completed in the third quarter of 1999.  Equitable  Life
and its  subsidiaries  intend to exchange  substantially  all of their  Alliance
Units for limited partnership  interests and a general  partnership  interest in
the new private limited partnership  immediately  following,  and subject to the
same terms and conditions as, the public exchange offer.

                                       27
<PAGE>

Equitable  Life has a  commercial  paper  program  with an issue  limit of up to
$500.0 million.  This program is available for general corporate purposes and is
supported by Equitable  Life's  existing  $350.0  million bank credit  facility,
which expires in June 2000.  Equitable  Life uses this program from time to time
in its liquidity management.  At March 31, 1999, approximately $70.0 million was
outstanding  under the  commercial  paper program;  no amounts were  outstanding
under the revolving credit facility.

In March 1998, the NAIC approved its Codification  project.  Equitable Life will
be subject  to  Codification  to the extent and in the form  adopted in New York
State,  which would require action by both the New York  legislature and the New
York Insurance Department.  It is not possible to predict whether, in what form,
or when  Codification  will be adopted in New York,  and  accordingly  it is not
possible to predict the effect of Codification on Equitable Life.

Consolidated Cash Flows

Net cash provided by operating  activities  was $124.6 million for first quarter
1999 compared to $358.5 million for first quarter 1998.

Net cash used by investing  activities was $997.1 million for first quarter 1999
as compared to net cash provided by investing  activities of $178.3  million for
the same period in 1998. In first quarter  1999,  purchases of investment  asset
exceeded sales maturities and repayments by $858.4 million. In 1998,  investment
sales,  maturities and repayments exceeded purchases by $37.5 million.  Loans to
the discontinued GIC segment were reduced by $300.0 million during first quarter
of 1998.

Net cash provided by financing  activities  was $483.9 million for first quarter
1999 as compared to net cash used by financing  activities of $200.7 million for
first quarter 1997. In first quarter 1999,  short-term  financings  increased by
$357.0 million and deposits to policyholders'  accounts exceeded  withdrawals by
$162.2  million.  During first quarter  1998,  withdrawals  from  policyholders'
accounts exceeded additions by $98.1 million.

The operating,  investing and financing activities described above resulted in a
decrease in cash and cash  equivalents  during the first three months of 1999 of
$388.6 million to $856.9 million.


FORWARD-LOOKING STATEMENTS

The Company's management has made in this report, and from time to time may make
in its public  filings and press releases as well as in oral  presentations  and
discussions,  forward-looking  statements  concerning the Company's  operations,
economic  performance  and  financial  condition.   Forward-looking   statements
include,  among other things,  discussions  concerning  the Company's  potential
exposure  to  market  risks,  as  well  as  statements  expressing  management's
expectations,  beliefs,  estimates,  forecasts,  projections and assumptions, as
indicated by words such as "believes,"  "estimates,"  "intends,"  "anticipates,"
"expects,"   "projects,"   "should,"   "probably,"  "risk,"  "target,"  "goals,"
"objectives," or similar expressions. The Company claims the protection afforded
by the safe  harbor for  forward-looking  statements  contained  in the  Private
Securities  Litigation  Reform  Act of 1995,  and  assumes no duty to update any
forward-looking statement.  Forward-looking statements are based on management's
expectations  and beliefs  concerning  future  developments  and their potential
effects and are subject to risks and uncertainties.  Actual results could differ
materially from those anticipated by forward-looking  statements due to a number
of important factors  including those discussed  elsewhere in this report and in
the Company's  other public  filings,  press releases,  oral  presentations  and
discussions.  The following  discussion  highlights  some of the more  important
factors that could cause such differences.

Market Risk. The businesses of the Company and its Investment  subsidiaries  are
subject to market risks arising from its insurance  asset/liability  management,
asset management and trading activities.  Primary market risk exposures exist in
the  insurance  and  investment  banking  segments and result from interest rate
fluctuations,  equity price  movements,  changes in credit  quality and, at DLJ,
foreign  currency  exchange  exposure.  The  nature  of each of  these  risks is
discussed under the captions  "Investment  Results of General Account Investment
Assets  Other  Equity   Investments"  and  "Market  Risk,  Risk  Management  and
Derivative Financial Instruments" as well as in Note 13 of Notes to Consolidated
Financial Statements in the Company's 1998 report on Form 10-K.

                                       28
<PAGE>

Year 2000.  Equitable  Life,  DLJ and  Alliance  continue  to address  Year 2000
compliance issues.  There can be no assurance that compliance  schedules will be
met;  that the  Company's  computer  systems will operate as intended;  that the
systems,  services and products of third parties will be Year 2000  compliant or
that cost estimates will be met. Any significant unresolved difficulties related
to the Year 2000 compliance initiatives could result in an interruption in, or a
failure of, normal  business  activities  or  operations,  or the  incurrence of
unanticipated  expenses  related  to  resolving  such  difficulties,  regulatory
actions,  damage  to  the  Company's  franchise,   and  legal  liabilities  and,
accordingly,  could have a material  adverse  effect on the  Company's  business
operations and financial results.  See "Year 2000" for a detailed  discussion of
the Company's compliance initiatives.

Strategic  Initiatives.  The Company  continues to implement  certain  strategic
initiatives  identified  after a comprehensive  review of its  organization  and
strategy  conducted  in late 1997.  These  initiatives  are designed to make the
Company a premier provider of financial planning, insurance and asset management
products and services.  The "branding"  initiative,  which consists in part of a
reorganization of certain wholly owned  subsidiaries and changes to the names of
such  subsidiaries  and the Holding  Company,  is  designed to separate  product
manufacturing  under the "Equitable"  name from product  distribution  under the
"AXA" name.  Implementation of these strategic initiatives is subject to various
uncertainties,  including those relating to timing and expense,  and the results
of the  implementation  of these initiatives could be other than what management
intends.  The Company  may,  from time to time,  explore  selective  acquisition
opportunities in its core insurance and asset management businesses.

Insurance.  The  Insurance  Group's  future sales of life  insurance and annuity
products are dependent on numerous factors including  successful  implementation
of the strategic  initiatives  referred to above,  the intensity of  competition
from other  insurance  companies,  banks and other financial  institutions,  the
strength and professionalism of distribution channels, the continued development
of additional  channels,  the  financial and claims paying  ratings of Equitable
Life, its reputation and visibility in the market place, its ability to develop,
distribute  and  administer  competitive  products  and  services  in a  timely,
cost-effective  manner and its investment management  performance.  In addition,
the markets for products sold by the Insurance Group may be materially  affected
by changes in laws and  regulations,  including  changes  relating  to  savings,
retirement funding and taxation. The Administration's year 2000 budget proposals
contain  provisions  which, if enacted,  could have a material adverse impact on
sales of certain  insurance  products and would adversely affect the taxation of
insurance  companies.  See  "Business - Segment  Information  -  Insurance"  and
"Business - Regulation - Federal  Initiatives"  in the Company's  1998 report on
Form 10-K.  The  profitability  of  Insurance  depends  on a number of  factors,
including  levels  of  operating  expenses,  secular  trends  and the  Company's
mortality,  morbidity,  persistency  and claims  experience,  and profit margins
between  investment  results from General Account Investment Assets and interest
credited on  individual  insurance  and annuity  products.  The  performance  of
General  Account  Investment  Assets depends,  among other things,  on levels of
interest rates and the markets for equity  securities and real estate,  the need
for asset  valuation  allowances and  writedowns,  and the performance of equity
investments which have, and in the future may, create significant  volatility in
investment income. See "Investment Results of General Account Investment Assets"
in this report and in the 1998 Form 10-K. The ability of the Company to continue
its  accelerated  real estate sales  program  during 1999 without  incurring net
losses will depend on real estate markets for the remaining  properties held for
sale and the negotiation of transactions which confirm management's expectations
regarding  property  values.  For  further  information,  including  information
concerning  the  writedown  in the  fourth  quarter of 1997 in  connection  with
management's  decision to accelerate the sale of certain real estate assets, see
"Investment  Results of General Account Investment Assets Equity Real Estate" in
the 1998 Form 10-K.  The  Company's  disability  income ("DI") and group pension
businesses  produced  pre-tax  losses  in 1995  and  1996.  In late  1996,  loss
recognition studies for the DI and group pension businesses were completed. As a
result,  $145.0 million of  unamortized  DAC on DI policies at December 31, 1996
was written off;  reserves for directly  written DI policies and DI  reinsurance
assumed  were  strengthened  by  $175.0  million;  and  a  Pension  Par  premium
deficiency  reserve was  established  which resulted in a $73.0 million  pre-tax
charge to results of continuing  operations  at December 31, 1996.  Based on the
experience  that  emerged on these two books of  business  during 1998 and 1997,
management  continues to believe the  assumptions  and estimates used to develop
the 1996 DI and Pension  Par reserve  strengthenings  are  reasonable.  However,
there can be no assurance that they will be sufficient to provide for all future
liabilities.  Equitable Life no longer  underwrites  new DI policies.  Equitable
Life is  reviewing  the  arrangements  pursuant to which a third  party  manages
claims  incurred  under DI policies  previously  issued by Equitable Life and is
exploring  its ability to dispose of the DI business  through  reinsurance.  See
"Combined Operating Results by Segment - Insurance" in the 1998 Form 10-K.

                                       29
<PAGE>

Investment  Services.  Alliance's  revenues  are largely  dependent on the total
value and composition of assets under its management and are therefore  affected
by market  appreciation  or  depreciation,  additions and withdrawals of assets,
purchases and redemptions of mutual funds and shifts of assets between  accounts
or products with different fee structures.  See "Combined  Operating  Results by
Segment - Investment Services - Fees and Assets Under Management" in this report
and  in the  1998  Form  10-K.  DLJ's  business  activities  include  securities
underwriting,  sales and trading, merchant banking, financial advisory services,
investment research,  venture capital,  correspondent brokerage services, online
interactive  brokerage  services  and asset  management.  These  activities  are
subject to various risks, including volatile trading markets and fluctuations in
the volume of market activity.  Consequently, DLJ's net income and revenues have
been,  and may  continue to be,  subject to wide  fluctuations,  reflecting  the
impact  of many  factors  beyond  DLJ's  control,  including  securities  market
conditions,  the level and volatility of interest rates,  competitive conditions
and the size and  timing of  transactions.  Over the last  several  years  DLJ's
results have been at historically high levels.  See "Combined  Operating Results
by Segment - Investment Services" in this report and in the 1998 Form 10-K for a
discussion  of the negative  impact on equity in DLJ's  earnings  from losses in
emerging  markets.  Potential  losses could result from DLJ's  merchant  banking
activities as a result of their capital intensive nature.

Discontinued  Operations.  The  determination of the allowance for future losses
for the discontinued  Wind-Up  Annuities and GIC lines of business  continues to
involve numerous  estimates and subjective  judgments  including those regarding
expected  performance of investment assets,  ultimate  mortality  experience and
other factors which affect investment and benefit  projections.  There can be no
assurance  the losses  provided  for will not differ from the losses  ultimately
realized.  To the extent actual results or future  projections  of  discontinued
operations  differ from  management's  current  best  estimates  underlying  the
allowance,   the  difference  would  be  reflected  as  earnings  or  loss  from
discontinued  operations  within the  consolidated  statements  of earnings.  In
particular,  to the extent income, sales proceeds and holding periods for equity
real estate differ from management's previous assumptions,  periodic adjustments
to the allowance are likely to result. See "Discontinued Operations" in the 1998
Form 10-K for further  information  including  discussion of significant reserve
strengthening  in 1997 and 1996 and the  assumptions  used in  making  cash flow
projections.

Technology  and  Information  Systems.  The  Company's  information  systems are
central to, among other things,  designing and pricing  products,  marketing and
selling   products   and   services,   processing   policyholder   and  investor
transactions,  client  recordkeeping,  communicating with agents,  employees and
clients,  and recording  information  for accounting and management  information
purposes.  Any  significant  difficulty  associated  with the  operation of such
systems,   or  any  material   delay  or  inability  to  develop  needed  system
capabilities,  could have a material adverse affect on the results of operations
of the Company and its Investment Subsidiaries and, ultimately, their ability to
achieve their strategic goals.

Legal Environment.  A number of lawsuits have been filed against life and health
insurers involving insurers' sales practices, alleged agent misconduct,  failure
to  properly  supervise  agents and other  matters.  Some of the  lawsuits  have
resulted in the award of substantial judgments against other insurers, including
material amounts of punitive  damages,  or in substantial  settlements.  In some
states,  juries have substantial  discretion in awarding punitive  damages.  The
Company,  like other life and health  insurers,  is involved in such litigation.
While no such  lawsuit has  resulted in an award or  settlement  of any material
amount  against the Company to date,  its results of  operations  and  financial
condition  could be affected by defense and settlement  costs and any unexpected
material  adverse  outcomes  in such  litigations  as well as in other  material
litigations  pending  against  the  Company  and its  subsidiaries  and DLJ.  In
addition,  examinations by Federal and state  regulators could result in adverse
publicity,  sanctions  and  fines.  For  further  information  see  "Business  -
Regulation"   and  "Legal   Proceedings"  in  the  1998  Form  10-K  and  "Legal
Proceedings" in Part II, Item 1. of this report.

Future Accounting  Pronouncements.  In the future, new accounting pronouncements
may have material effects on the Company's  consolidated  statements of earnings
and  shareholders'  equity.  See  Note  2 of  Notes  to  Consolidated  Financial
Statements in the 1998 Form 10-K for pronouncements  issued but not implemented.
In addition, the NAIC approved its Codification project providing regulators and
insurers  with uniform  statutory  guidance,  addressing  areas where  statutory
accounting  previously  was  silent  and  changing  certain  existing  statutory
positions.  Equitable Life will be subject to  Codification to the extent and in
the form adopted in New York State,  which would require  action by both the New
York  legislature and the New York Insurance  Department.  It is not possible to
predict whether, in what form, or when Codification will be adopted in New York,
and  accordingly  it is not  possible to predict the effect of  Codification  on
Equitable Life.

                                       30
<PAGE>

Regulation and Statutory  Capital and Surplus.  The businesses  conducted by the
Company and its subsidiaries and affiliates are subject to extensive  regulation
and  supervision by state  insurance  departments and Federal and state agencies
regulating,   among  other   things,   insurance   and   annuities,   securities
transactions,  investment banking, investment companies and investment advisors.
Changes in the regulatory environment could have a material impact on operations
and  results.  The  activities  of  the  Insurance  Group  are  subject  to  the
supervision  of  the  insurance  regulators  of  each  of the  50  states.  Such
regulators have the  discretionary  authority,  in connection with the continual
licensing of members of the Insurance  Group, to limit or prohibit new issuances
of business to policyholders  within their jurisdiction when, in their judgment,
such regulators determine that such member is not maintaining adequate statutory
surplus or capital.  See "Liquidity and Capital Resources Insurance" in the 1998
Form 10-K.

                                       31
<PAGE>

PART II        OTHER INFORMATION

Item 1.        Legal Proceedings.

There have been no new material legal  proceedings and no material  developments
in matters which were previously  reported in the Registrant's Form 10-K for the
year ended December 31, 1998, except as described below:

In Bradley,  a hearing on plaintiff's  motions to compel discovery and for class
certification,  and on EVLICO's and EOC's motion for summary judgment,  has been
re-scheduled.

In Hallabrin,  the parties  entered into an agreement  settling on an individual
basis, with prejudice,  all claims against Equitable Life and EQ Financial.  The
court has  dismissed all claims  against  Equitable  Life and EQ Financial  with
prejudice.

In  Greenwald,  in April  1999,  Equitable  Life filed a motion to  dismiss  the
complaint.

In Hill, in April 1999,  Equitable Life and EVLICO filed a motion to dismiss the
complaint.

In Rickel,  complaint was dismissed in April 1999 by the Court. Plaintiff's time
to  appeal  has not yet  expired.  Although  there  can be no  assurance,  DLJ's
management  does not believe that the ultimate  outcome of this  litigation will
have a material  adverse  effect on DLJ's  consolidated  financial  condition or
DLJ's results of operations in any particular period.

In  Dayton   Monetary   Associates,   DLJSC  and  all  plaintiffs  have  reached
settlements,  which are in the  process  of being  completed.  DLJ's  management
believes that such  settlements will not have a material adverse effect on DLJ's
consolidated  financial  condition or results of  operations  in any  particular
period.

The  Mid-American  Waste  Systems  action  pending in the Court of Common Pleas,
Franklin County,  Ohio, and the Mid-American Waste Systems action pending in New
York Supreme  Court have been settled as against  DLJSC,  subject to  completing
settlement  documentation.  DLJ's management believes that such settlements will
not have a material adverse effect on DLJ's consolidated  financial condition or
results of operation in any particular period.

In November 1998, three purported class actions (Gillet v. Goldman,  Sachs & Co.
et al.,  Prager v. Goldman,  Sachs & Co. et al. and Holzman v. Goldman,  Sachs &
Co. et al.) were filed in the U.S.  District Court for the Southern  District of
New  York  against  more  than  25   underwriters  of  initial  public  offering
securities,  including DLJSC. The complaints allege that defendants conspired to
fix the "fee"  paid for  underwriting  initial  public  offering  securities  by
setting  the  underwriters'  discount or  "spread"  at 7%, in  violation  of the
federal  antitrust  laws. The  complaints  seek treble damages in an unspecified
amount and injunctive  relief as well as attorney's fees and costs. On March 15,
1999, the  plaintiffs  filed a Consolidated  Amended  Complaint  captioned In re
Public Offering Fee Antitrust Litigation.  A motion by all defendants to dismiss
the complaints on several grounds is pending. Separately, the U.S. Department of
Justice has issued a Civil  Investigative  Demand to several  investment banking
firms,  including DLJSC, seeking documents and information relating to "alleged"
price fixing with respect to underwriting  spreads in initial public  offerings.
The  government has not made any charges  against DLJSC or the other  investment
banking firms. DLJSC is cooperating with the Justice Department in providing the
requested  information  and  believes  that no  violation  of law by  DLJSC  has
occurred.  Although there can be no assurance, DLJ's management does not believe
that the ultimate  outcome of these matters will have a material  adverse effect
on DLJ's consolidated financial condition.  Based upon the information currently
available to it, DLJ's  management  cannot predict  whether or not these matters
will have a  material  adverse  effect on DLJ's  results  of  operations  in any
particular period.

                                       32
<PAGE>

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

                (a) Exhibits

                    Exhibit 27      Financial Data Schedule

                (b) Reports on Form 8-K

                    On April 8, 1999, the Company filed a Current Report on Form
                    8-K relating to the reorganization of Alliance.


                                       33
<PAGE>

                                   SIGNATURES

Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  The
Equitable  Life  Assurance  Society of the United  States has duly  caused  this
report to be signed on its behalf by the undersigned, thereunto duly authorized.


Date:    May 14, 1999              THE EQUITABLE LIFE ASSURANCE SOCIETY
                                   OF THE UNITED STATES


                                   By:      /s/Stanley B. Tulin
                                            ------------------------------------
                                            Name:   Stanley B. Tulin
                                            Title:  Vice Chairman and Chief
                                                     Financial Officer



Date:    May 14, 1999                       /s/Alvin H. Fenichel
                                            ------------------------------------
                                            Alvin H. Fenichel
                                            Senior Vice President and Controller

                                       34


<TABLE> <S> <C>

<ARTICLE>                                       7
<MULTIPLIER>                                                1,000
                                                 
<S>                                             <C>
<PERIOD-TYPE>                                   3-MOS
<FISCAL-YEAR-END>                               DEC-31-1999
<PERIOD-START>                                  JAN-01-1999
<PERIOD-END>                                    MAR-31-1999
<DEBT-HELD-FOR-SALE>                                   20,119,500
<DEBT-CARRYING-VALUE>                                     126,800
<DEBT-MARKET-VALUE>                                       126,800
<EQUITIES>                                                773,200
<MORTGAGE>                                              2,987,500
<REAL-ESTATE>                                           1,623,700
<TOTAL-INVEST>                                         29,581,100
<CASH>                                                    856,900
<RECOVER-REINSURE>                                              0
<DEFERRED-ACQUISITION>                                  3,667,500
<TOTAL-ASSETS>                                         90,991,300
<POLICY-LOSSES>                                                 0
<UNEARNED-PREMIUMS>                                             0
<POLICY-OTHER>                                          4,754,700
<POLICY-HOLDER-FUNDS>                                  20,989,600
<NOTES-PAYABLE>                                         1,522,100
                                           0
                                                     0
<COMMON>                                                    2,500
<OTHER-SE>                                              5,349,100
<TOTAL-LIABILITY-AND-EQUITY>                           90,991,300
                                                431,600
<INVESTMENT-INCOME>                                       568,500
<INVESTMENT-GAINS>                                        (19,300)
<OTHER-INCOME>                                            503,500
<BENEFITS>                                                240,800
<UNDERWRITING-AMORTIZATION>                                92,100
<UNDERWRITING-OTHER>                                      551,400
<INCOME-PRETAX>                                           329,800
<INCOME-TAX>                                              100,400
<INCOME-CONTINUING>                                       187,300
<DISCONTINUED>                                             (5,300)
<EXTRAORDINARY>                                                 0
<CHANGES>                                                       0
<NET-INCOME>                                              182,000
<EPS-PRIMARY>                                                   0
<EPS-DILUTED>                                                   0
<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