IDEX II SERIES FUND
N-30D, 1995-05-26
Previous: IDEX II SERIES FUND, NSAR-A, 1995-05-26
Next: COMMNET CELLULAR INC, S-3/A, 1995-05-26



<PAGE>   1
                             IDEX II SERIES FUND


                          A UNIVERSE OF OPPORTUNITY


                                MARCH 31, 1995
<PAGE>   2
                                  (PICTURE)
                                      
                                      
                                JOHN R. KENNEY
                            Chairman of the Board
                                      
                                  (PICTURE)
                                      
                                      
                                G. JOHN HURLEY
                                President and
                           Chief Executive Officer
                                      
                                    (LOGO)
                                      
                                      
                                Where Time Is
                                On Your Side.


<PAGE>   3


FELLOW SHAREHOLDERS:

   What a difference a quarter makes!

   It's been a pleasant change, these first three months of 1995. In fact, the
financial markets have seemingly gone through a complete transformation from
what was an often uncomfortable 1994. Investors somehow have cast aside the
continued instability in Mexico, the collapse of the British banking concern
Barings Securities, a free-falling dollar, and congressional failure to pass a
balanced budget amendment, focusing instead on a healthy domestic economy. More
importantly, most liked what they saw.

   It seems, at least for the moment, the Federal Reserve is on target in its
efforts to engineer the fabled "soft landing." Indeed, the Fed's tightening
spree seems to be slowing the too-vigorous pace of U.S. economic expansion at
last. Moreover, inflation has apparently remained in check while corporate
earnings have continued to grow robustly. This view, along with falling
intermediate and long-term interest rates, has helped propel the stock market
to record heights, with the Dow Industrial Average rumbling past one century
mark after another.

   Away from home, however, things were not as sweet. Even as U.S. stock funds
surged to their strongest quarterly gain in two years, financial markets abroad
stumbled and fell, sometimes badly. Disillusioned by political upheaval and
economic gridlock across the globe, investors turned their backs on markets
they once embraced. And, unfortunately, far too many are probably
questioning--wrongfully so--the wisdom of international diversification of
their portfolios.

   The rapid moves of the first quarter have come, to say the least, faster and
sooner than most anticipated. Money managers and their particular investing
styles have fared quite differently in this market. On the following pages, our
nine IDEX portfolio managers each discuss how they have responded to this
period's dramatic changes, where they've invested their respective portfolio's
assets and why. We encourage you to review these reports to help you better
understand your investment and its performance. Here, too, you will find the
pertinent data for the period, including new graphics on the major equity
positions and industry weightings. Together, the Top Five Equity Holdings
graphic and the Industry Pie Chart will give you further insight into some of
the most important factors that are driving your investment's performance. You
will also see that our industry classifications have changed to a more
standardized industry listing: The Dow Jones World Industry Groups. Major
financial publications like The Wall Street Journal use these same
classifications when discussing particular industry performance.


  "OUR COMMITMENT REMAINS TO PROVIDE YOU WITH SOLID, WELL-MANAGED INVESTMENT
                                  PRODUCTS."


   This period was also marked by the addition of four new Portfolios to the
IDEX II Series Fund: the Aggressive Growth Portfolio, managed by Fred Alger
Management, Inc.; the Capital Appreciation Portfolio, managed by Janus Capital
Corporation; the Equity-Income Portfolio, managed by Luther King Capital
Management Corporation; and the Balanced Portfolio, managed by Janus Capital
Corporation. As the performance of these Portfolios was so uniquely influenced
by their December inception, the comments from these Portfolios' managers
should be particularly interesting.

   With all that's gone on in the markets recently, this may be a good time to
review your goals and holdings to ensure your investments reflect your current
financial picture, especially with an eye towards prevailing market conditions.
And it's important to remember that no matter how gratifying the results of
this first quarter may have been, they are only short-term. There will almost
surely come other periods that will be less satisfying. But the splendid
turnaround of the first quarter of 1995 reminds us once again that the greatest
risk in investing is quite simply not to be invested.

   Just as we reminded you a year ago when the financial markets were so
decidedly negative, IDEX Funds are intended for long-term investments and are
managed with long-term results in mind. Our commitment remains to provide you
with solid, well-managed investment products; our goal continues to be to
provide you with superior service. We respect your personal task of financial
planning and greatly appreciate the opportunity to assist.

   Sincerely yours,

   /s/ John R. Kenney

   /s/ G. John Hurley

<PAGE>   4


                                GROWTH PORTFOLIO

The U.S. markets enjoyed a powerful rally in the first quarter of 1995, as the
U.S. economy began to show signs of slowing from the robust pace it set in
1994. Long and intermediate interest rates softened, and soon stocks followed
bonds by moving higher.

   For the six-month period ended March 31, 1995, the Growth Portfolio Class A
and Class C shares had a total return of 3.24% and 2.96%, respectively, while
the Standard & Poor's 500 Index for the same period advanced 9.70%. While many
of the Growth Portfolio's holdings put in very good performances, we missed the
rally in major integrated oil stocks, which are a significant segment of the
S&P 500. Our lack of participation in this group was the primary reason the
Portfolio underperformed its benchmark. I believe the long-term prospects for
the oil industry remain very weak, however, because the industry is at a
competitive disadvantage with countries that have lower finding costs. I
consider the current strength in that group to be unsustainable.

   Also, one of the major holdings in the portfolio, Lowe's Corporation, was
flat for the quarter. Lowe's operates a large chain of home improvement and
builders' supply centers in the Southeast. Unusually wet weather in the region
slowed sales of outdoor products such as paint, gardening, and landscaping
supplies. Lowe's continues to grow at almost 30% annually, however, and the
stock began performing better as the weather improved near the quarter's end.

   Although we have already enjoyed an excellent rally this year, I believe
that the environment for stocks is still very positive, especially for large
growth stocks. The economy is moderating to more sustainable levels, while
inflation remains benign. Most price increases at the raw materials and
feedstock end of the production pipeline have not been passed through to
finished goods at the retail end. One reason is that manufacturing and
administrative operations are now much more efficient in many industries, and
costs have been dramatically reduced. A second cause is fierce international
competition, which has not only held down the price of domestic goods, but has
also kept import prices in check despite a historic decline in the dollar.

   In fact, many of the Portfolio's large multinational holdings are benefiting
from the weak dollar, which has made their products less expensive and more
competitive abroad. I expect that Pfizer, a major pharmaceutical developer and
manufacturer, will take much of the dollar's weakness directly to the bottom
line, as will Coca-Cola and Microsoft. All three stocks posted substantial
gains during the quarter, as investors realized how these companies' strong
competitive positions would be enhanced by the dollar's decline. Other stocks
that gained included Merrill Lynch and Hewlett Packard, which dominates the
desk-top printer market and is rapidly expanding its position in the personal
computer market. A number of the financial stocks in the portfolio, such as
Federal National Mortgage Association and Federal Home Loan Mortgage
Corporation, were helped by declining interest rates. And finally, Intel, a
computer chip manufacturer, and Texas Instruments, a designer and manufacturer
of electronic circuits and semi-conductors, appreciated along with a strong
technology group. Technology continued to lead the market during the first
quarter of this year just as it did through much of 1994.


"IN FACT, MANY OF THE PORTFOLIO'S LARGE MULTINATIONAL HOLDINGS ARE BENEFITING
 FROM THE WEAK DOLLAR, WHICH HAS MADE THEIR PRODUCTS LESS EXPENSIVE AND MORE
                             COMPETITIVE ABROAD."


   Several positions were sold at a profit during the period. Among these
stocks were Compaq Computer and Chrysler. Lone Star Steakhouse was cut but
continued to rise after the portfolio position had been eliminated.

   The Portfolio's technology exposure has been increased, although I have been
careful not to become overly concentrated in this area. Disney, whose latest
hit, "The Lion King", is selling far above expectations, was also added to the
Portfolio. Disney has a number of other exciting films in the pipeline and has
improved the ride offerings at its Florida and California theme parks. Paper
stock Georgia Pacific was also added to the Portfolio. The long-term demand for
paper is well ahead of supply, and the current earnings cycles of these
companies should be much longer and more enduring than previous cycles.

   This quarter saw the first significant move by investors away from cyclical
stocks into traditional growth companies. I believe this trend has much further
to go as economic growth moderates and the weak dollar makes many growth
companies more competitive overseas. If the dollar declines too much, of
course, it will harm our trading partners and may lead to price increases in
imported goods, but at present that threat seems to be muted. The turmoil in
Latin America, which we were able to avoid, is also cautionary. I do not see an
early resolution to the current uncertainty in that region.

   Overall, however, I am very optimistic, and expect stocks to continue their
strong performance against a backdrop of economic moderation and interest rate
stability.


                                     /s/ THOMAS F. MARSICO
                                     ---------------------
                                         THOMAS F. MARSICO
                                     GROWTH PORTFOLIO MANAGER



<PAGE>   5
                                     GROWTH PORTFOLIO
                                      
                                      
                                         (GRAPH)


                               AVERAGE ANNUAL TOTAL RETURN**
                                                       
                                       GROWTH                  STANDARD & POOR'S
                               CLASS A          CLASS C             500 INDEX*
1 Year Ended                   
03/31/95                       -5.23%            -0.27%             15.50%
5 Years Ended
03/31/95                        9.34%            N/A                11.40%
Life of Class A
05/08/86 to 03/31/95           12.77%            N/A                11.90%
Life of Class C
10/01/93 to 03/31/95           -6.07%***         -3.35%              9.00%


*The Standard & Poor's 500 Stock Index is an unmanaged index used as a general
measure of market performance.  Calculations assume dividends and capital gains
are reinvested and do not include any managerial expenses.

**Growth Portfolio Class A Shares performance reflect the maximum sales charge
of 5.5% with dividends and capital gains paid in additional shares.  Growth
Portfolio Class C Shares performance includes dividends and capital gains paid
in additional shares.  Investment return and principal value will fluctuate;
shares when redeemed may be worth more or less than their original cost.  Past
performance does not guarantee future results.

***Average annual return of Class A shares since Class C's inception.

                                   (GRAPH)

This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.



<PAGE>   6
                               GROWTH PORTFOLIO
                        INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995

                                   (GRAPH)


Basic Materials .......................  1.8%
Consumer Cyclical .....................  8.7%
Consumer Non-Cyclical ................. 12.9%
Financial ............................. 13.3%
Industrial ............................  1.0%
Technology ............................ 42.3%
Utilities .............................  1.8%
Long Term U.S. Gov't Securities........  3.6%
Short-term Securities ................. 14.1%
Other .................................  0.5%



                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

MICROSOFT CORPORATION
  -      Microsoft Corp., founded in 1975, is the worldwide leader in software
         for personal computers.
  -      Microsoft currently is serving as a corporate supporter for the White
         House Conference on Small Business. Studies show that small businesses
         produce twice as many innovations per employee as large firms.
         Microsoft believes that technology is key to that innovation.

LOWE'S COMPANIES, INC.
  -      Lowe's Companies, Inc., a North Carolina-based company, currently
         operates 341 stores in 20 states.  This represents an increase of 17
         stores in the last 6 months.
  -      March sales grew 18% in comparison to March of 1994.
  -      Lowe's and 40 important industry vendors have joined to sponsor a
         one-hour block of prime time programming entitled "At Home With
         Lowe's" which will air on Home and Garden Television. The show will
         feature a variety of different do-it-yourself and home improvement
         topics.

FIRST DATA CORPORATION
  -      First Data Corporation provides high-quality, high-volume information
         processing and related services, including bankcard processing
         services, payment instrument transactions processing and information
         management and data processing for the cable industry.
  -      First Data recently signed an agreement to handle all credit card
         software systems and backoffice operations, including account-level
         and transaction level processing for PNC Bank, one of the largest
         banking organizations in the U.S.
  -      First Data and CellTel Data recently signed an agreement to market a
         new service which allows credit and debit transactions using cellular
         rather than traditional telephone line transmission.

INTEL CORPORATION
  -      Intel Corporation designs, develops, produces and markets advanced
         microcomputer components and related products.
  -      On March 27, 1995, Intel introduced a new higher performance version
         of its Pentium processor which uses a 0.35 micron process technology
         (a micron is approximately 1/100th the diameter of a human hair). This
         new technology translates into higher performance, higher reliability
         and lower cost products for computer users.

TEXAS INSTRUMENTS, INC.
  -      Texas Instruments, Inc. develops, produces and markets products in the
         electrical and electronics industry for industrial, consumer and
         government use.
  -      Texas Instruments was named as a finalist in DISCOVER magazine's 1995
         Technology Award for Technological Innovation. Both the Digital Light
         Processing technology, which uses 400,000 small mirrors to project
         images, and the Nightsight Thermal Vision System, which can see in the
         dark and find objects through smoke, were named as finalists.

<PAGE>   7




                          AGGRESSIVE GROWTH PORTFOLIO


The Aggressive Growth Portfolio seeks to achieve long-term capital
appreciation. From its inception date of December 2, 1994 through the period
ended March 31, 1995, Class A and Class C shares had a total return of 21.10%
and 20.90%, respectively. By comparison, the Standard & Poor's 500 Index
advanced 11.40% for the same period. The Portfolio's strong performance
relative to the S&P 500 reflects an overall improvement in the performance of
growth stocks in 1995.

   Led by the technology sector, the general market advance in growth stocks
was broad-based, with health care, communications, and selected retail stocks
each a strong contributor. This stands in contrast to 1994 when most
non-technology growth stocks experienced losses for the year. The primary
fundamental forces behind the strength of technology stocks has been the
increased technological component of consumer and industrial products and the
increased applications for computers systems. The increase in health care
stocks was driven during the period by industry consolidation, modest health
care reform, and recovery following the abandonment of extensive federally
mandated health care reform.

   There were several other macro-economic factors that contributed to the
strong growth stock performance during the first quarter as well: a stabilizing
but slowing economic outlook; recognition of current undervaluation of growth
stocks; the flight to U.S. equities; the possibility of more favorable capital
gains tax treatment; and the net reduction in shares outstanding. Moreover, we
believe these factors remain in place to positively impact performance going
forward.

   The top three weighted industry sectors in the Portfolio were technology,
47%; health care, 13%, with 7% of exposure related to pharmaceutical companies;
and communications, 12%. During the period, the Portfolio purchased 44 new
stocks and sold 10 stocks; we held 42 stocks for the full quarter, of which 32
advanced and 10 declined in price.


"THE PORTFOLIO'S BEST PERFORMING STOCKS FOR THE PERIOD - THERE WERE 15 ISSUES
    WITH GAINS OF 15% OR GREATER-FELL PRIMARILY INTO TWO INDUSTRY SECTORS,
                         TECHNOLOGY AND HEALTH CARE."


   The Portfolio's best performing stocks for the period--there were 15 issues
with gains of 15% or greater--fell primarily into two industry sectors,
technology and health care. The technology sector was led by Orbit
Semiconductor with a 110.17% price increase, while LSI Logic, Intel, Altera and
Micro Linear all experienced increases ranging from 30% to 40%; Micrel
increased 20.69%. The best performers in the health care sector included
Medtronic with a 24.72% increase, and Health Management Associates,
Columbia/HCA Heath Care, and Omnicare, with increases ranging from 15.50% to
20.00%. The Portfolio also realized good performance in two telecommunication
stocks, ADC Telecommunications and Glenayre Technologies, with increases of
18.00% and 18.18%, respectively. Other top-performing stocks included special
situations like: Alco Standard, a distributor of paper and office equipment, up
15.54%; Cracker Barrel Old Country Stores, a restaurant stock, up 20.95%; and
Lockheed, recently acquired by Martin Marietta, up 18.31%.

   We were disappointed with the significant decline, 55.34%, in Sports and
Recreation, which experienced an unanticipated earnings shortfall, and declines
in Chrysler, down 14.80%, and Compaq Computer, down 12.97%.


                                      /s/ DAVID ALGER
                                      ----------------
                                          DAVID ALGER
                              AGGRESSIVE GROWTH PORTFOLIO MANAGER


<PAGE>   8
                         AGGRESSIVE GROWTH PORTFOLIO


                                   (GRAPH)
<TABLE>
<CAPTION>

                         AVERAGE ANNUAL TOTAL RETURN**

                                                AGGRESSIVE GROWTH                               STANDARD & POOR'S
                                      CLASS A                       CLASS C                         500 INDEX*
<S>                                    <C>                          <C>                              <C>
Life of Portfolio
12/02/94 to 03/31/95                   14.46%                       20.90%                           11.40%
</TABLE>

*The Standard & Poor's 500 Index is an unmanaged index used as a general measure
of market performance.  Calculations assume dividends and capital gains are
reinvested and do not include any managerial expenses.

**Aggressive Growth Portfolio Class A Shares performance reflect the maximum
sales charge of 5.5% with dividends and capital gains paid in additional 
shares.  Aggresive Growth Portfolio Class C Shares performance includes
dividends and capital gains paid in additional shares.  Investment return and
principal value will fluctuate; shares when redeemed may be worth more or less
than their original cost.  Past performance does not guarantee future results.

                          AGGRESSIVE GROWTH PORTFOLIO
                         INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995

                                    (GRAPH)


Consumer Cyclical ............................ 12.7%
Consumer Non-Cyclical ........................ 10.6%
Financial ....................................  2.2%
Industrial ...................................  1.7%
Technology ................................... 52.7%
Utilities ....................................  0.7%
Short-term Securities ........................ 19.2%
Other ........................................  0.2%


This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.


<PAGE>   9


                          AGGRESSIVE GROWTH PORTFOLIO
                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

TEKELEC
  -      The California-based company designs, produces and markets diagnostic
         and switching systems for data communications, telecommunications and
         integrated digital communications devices and networks.
  -      Fourth quarter revenue rose 61% and orders for the company's products
         rose 134% compared to the fourth quarter of 1993.

GYMBOREE CORPORATION
  -      The California-based company designs, produces and markets high
         quality apparel and accessories under the Gymboree brand name for
         children ages newborn to seven years old. Gymboree's products are sold
         exclusively through its nationwide chain of 226 stores in 42 states.
  -      March 1995 sales increased 42% compared to a year ago.

HEWLETT-PACKARD COMPANY
  -      Hewlett-Packard Company makes computer systems, peripheral products,
         analysis instruments and computation instruments.
  -      Hewlett-Packard Company said it cut prices by up to 16% on its
         Omnibook personal computers, by up to 11% on Vectra desktop personal
         computers and by up to 13% on its Netserver server lines. Further, the
         company said increasingly efficient manufacturing and broader
         distribution channels have enabled it to pass on significant savings
         to customers.

ELI LILLY AND COMPANY
  -      Eli Lilly and Company develops, produces and markets pharmaceuticals,
         medical devices, diagnostic products, and animal health products to
         120 countries around the world.
  -      First quarter pharmaceutical sales and services grew 33% led by strong
         growth of Axid, Cefaclor, Humulin and Prozac compared to the first
         quarter of 1993.
  -      Favorable exchange rates contributed 3% to the growth in sales.

BAY NETWORKS, INC.
  -      Bay Networks, Inc. develops, produces, markets and supports high
         performance, multi-protocol internetworking products that interconnect
         multiple types of local area networks (LANs) comprised of computer
         equipment of the same or different manufacturers to form an
         interworking system.
  -      First quarter revenue rose 27% compared to the first quarter of 1994.

<PAGE>   10



                         CAPITAL APPRECIATION PORTFOLIO

The Capital Appreciation Portfolio seeks long-term growth of capital in a
manner consistent with the preservation of capital by emphasizing investments
in common stocks of companies with market capitalizations between $1 billion
and $5 billion. Strategy focuses on finding those companies able to produce
earnings through franchises, products, and management. Since its inception
December 2, 1994, through March 31, 1995, Class A and Class C shares had a
total return of 10.10% and 9.90%, respectively. The Standard & Poor's 500 Index
for the same period was up 11.40%.
   While the first quarter of 1995 saw a strong rally in U.S. markets, weakness
in several core holdings slightly dampened the performance of the Portfolio.
The biggest disappointment was Exide Corp., the largest maker of automotive and
industrial batteries in the world. The stock faltered when an historically warm
winter, both here and in Europe, led to fewer automotive battery replacements.
Though the company suffered an earnings shortfall for the quarter, its
long-term prospects are unchanged and I remain enthusiastic about the stock.
Nevertheless, for the sake of investment discipline, the position was trimmed.
   The warm winter also affected auto parts supplier APS Holdings, although not
as drastically. Once again, unseasonably warm temperatures meant fewer car
repairs and less demand for parts. Heilig Meyers, a furniture retailer with
locations in many small towns throughout the Southeast, was also disappointing
as industry demand proved to be weaker than expected.
   The last of the disappointing news this quarter was Kinnevik, the Swedish
conglomerate that manufactures paper and paper packaging, but also has
significant exposure to telecommunications and media. Kinnevik declined
moderately, a victim of the European equity markets, which were much weaker
than the U.S. during the period.
   Because the Capital Appreciation Portfolio is a non-diversified portfolio,
results tend to be more volatile--having fewer positions can exaggerate moves
either up or down. Over time, however, intensive research focused on fewer
companies can generate returns that justify the risks of the concentrated
approach.


 "I LOOK FOR COMPANIES THAT DOMINATE THEIR MARKETS, ARE UNDERFOLLOWED BY WALL
               STREET, AND HAVE EXCEPTIONAL GROWTH PROSPECTS."


   Despite the somewhat underperforming returns this quarter, I am optimistic
about the prospects for equities going forward. At the end of 1994, the economy
was surging, inflation was evident in raw materials prices, there was evidence
of labor shortages, and interest rates were threatening to go higher. Much of
that environment abated during the quarter, however, as the economy showed
signs of moderating, inflation remained benign at the retail level, and
interest rates declined. Indeed, we now have a relatively friendly backdrop for
stocks, especially for growth companies which tend to generate higher earnings
regardless of economic conditions. Economically sensitive companies, or the
cyclicals, will likely suffer a re-evaluation and downgrading in the face of
slower economic growth and lower earnings.
   Two current holdings expected to benefit from a stable economy are Paging
Network, the large low-cost paging services company, and Trigen, a provider of
steam heating and cooling services to commercial buildings. Both stocks were
basically unchanged during the quarter. Stocks that performed well and should
continue to perform in coming quarters are Minerals Technology, whose products
lower the cost of paper products, and World Acceptance Corporation, a consumer
finance company.
   I remain committed to a strategy based on careful research. I look for
companies that dominate their markets, are underfollowed by Wall Street, and
have exceptional growth prospects. I evaluate these companies as though I were
intending to buy the entire company. Despite potential short-term setbacks, I
believe this strategy will produce strong results in the long run.


                                          /s/ JAMES P. GOFF
                                          -----------------
                                              JAMES P. GOFF
                                 CAPITAL APPRECIATION PORTFOLIO MANAGER


<PAGE>   11
                        CAPTIAL APPRECIATION PORTFOLIO


                                   (GRAPH)


                        AVERAGE ANNUAL TOTAL RETURN**
                                                 
                             

                             CAPITAL APPRECIATION        STANDARD & POOR'S
                            CLASS A         CLASS C          500 INDEX*
Life of Portfolio
12/02/94 to 03/31/95         4.06%           9.90%            11.40%

*The Standard & Poor's 500 Index is an unmanaged index used as a general
measure of market performance.  Calculations assume dividends and capital gains
are reinvested and do not include any managerial expenses.

**Capital Appreciation Portfolio Class A Shares performance reflect the maximum 
sales charge of 5.5% with dividends and capital gains paid in additional
shares.  Capital Appreciation Portfolio Class C Shares performance includes
dividends and capital gains paid in additional shares.  Investment return and
principal value will fluctuate; shares when redeemed may be worth more or less
than their original cost.  Past performance does not guarantee future results.

                        CAPITAL APPRECIATION PORTFOLIO
                        INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995


                                   (GRAPH)


Basic Materials ........................  4.4%
Consumer Cyclical ...................... 26.2%
Consumer Non-Cyclical .................. 16.0%
Financial ..............................  8.9%
Independent ............................  6.3%
Industrial .............................  6.2%
Technology ............................. 16.2%
Utilities ..............................  4.7%
Short-term Securities and Other ........ 11.1%


This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.


<PAGE>   12


                         CAPITAL APPRECIATION PORTFOLIO
                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

J.D. WETHERSPOON PLC
   -     J.D. Wetherspoon PLC develops and manages one of the largest chain
         "public houses" or pubs throughout London and elsewhere in England.
         The company also provides catering services.

KINNEVIK AB
   -     Kinnevik AB is a large worldwide conglomerate with a concentration in
         the communications industry, based in Denmark.
   -     Net income for the year 1994 rose approximately 32% as compared to
         1993.
   -     Kinnevik and Ericsson Telefon are expected to sign a deal to supply
         equipment for a nationwide mobile telephone service in Vietnam.

EXIDE CORPORATION
   -     Exide Corporation is the world's leading manufacturer and marketer of
         lead acid batteries and automotive accessories.
   -     Exide Corporation is the primary battery supplier to the Chrysler
         Corp. and supplies Sears Roebuck and Company with its DieHard Weather
         Handler and specialty batteries.
   -     Exide Corporation recently acquired Evanite Fiber Corp., a leading
         manufacturer of high technology battery separators. The acquisition
         positions Exide as the only battery manufacturer that is totally
         vertically integrated.

PAGING NETWORK, INC.
   -     Paging Network, Inc. provides paging services through 78 offices
         located in 23 states and Washington, D.C.
   -     Paging Network purchased International Paging Corp., which has 45,000
         paging subscribers.

APS HOLDING CORPORATION
   -     APS Holding Corporation is a Texas-based automotive part distributor.
   -     Revenue for the month of January 1995 increased 19% from January 1994.

<PAGE>   13



                                GLOBAL PORTFOLIO

For the six months ended March 31, 1995, the total return for the Global
Portfolio Class A and Class C shares was -3.03% and -3.26%, respectively. For
the same period, the Morgan Stanley Capital International World Index advanced
4.10% and the Standard & Poor's 500 Index advanced 9.70%.

   U.S. stocks posted strong gains in the first quarter of 1995 following a
flat fourth quarter last year. The impetus for the rally in domestic equities
was the decline in U.S. interest rates, brought on by signs of a decelerating
economy. Meanwhile, foreign stocks grappled with a series of obstacles, most
notably the peso crisis in Mexico. The Portfolio's performance was constrained
by its large cash position at the beginning of the year, weakness in a few
individual positions, and the mixed returns in foreign markets.

   Technology stocks continued to lead the market; semiconductor manufacturers
were especially strong. Financials, pharmaceuticals, and airlines also gained,
but telecommunications stocks were weak. For the telecom sector good news was
bad news; new subscriptions were up sharply, which is very positive long-term,
but start-up expenses cause new subscriptions to depress earnings over the
short run, so the telecom group sold off.

   Foreign markets generally fared worse than the U.S. in spite of the weak
dollar. In Europe most markets were down--some sharply--when measured in local
currencies. When measured in U.S. dollars, however, many of these markets were
able to post gains. The dollar's spectacular drop also raises questions about
Europe's competitive position against cheaper U.S. goods and services. In
addition, interest rates remain relatively high on the Continent, where most
economies are still very robust, although at quarter's end, Germany did lower
short-term rates. The Japanese market continued to struggle under the currency
cloud as well, while the economy is recessionary with no clear end in sight.

   Certainly, the Portfolio's emphasis on the common stocks of strong European
companies was advantageous to performance. Funds with substantial asset
concentrations in Latin American and other emerging markets fell sharply during
the peso devaluation crisis. The impact of the crisis on our portfolio was
minimal, as indicated below.


"IN THE LONG-TERM, A WEAK DOLLAR WILL BE INFLATIONARY, AS FOREIGN GOODS BECOME
  MORE EXPENSIVE, BUT CURRENTLY IT IS HELPING U.S. PHARMACEUTICALS AND OTHER
                               MULTINATIONALS."


   In the long-term, a weak dollar will be inflationary, as foreign goods
become more expensive, but currently it is helping U.S. pharmaceuticals and
other multinationals. Among the Portfolio's best performers was pharmaceutical
manufacturer Pfizer. The company has an impressive array of new products and is
increasing market share in a tough, competitive environment. We also saw gains
from some new names in the portfolio, including Roche, the Swiss pharmaceutical
giant, Millipore, a manufacturer of electronic instruments, and Getronics, a
large Dutch information technology company.

   Companies that were weak were Cato Corporation, a specialty retailer,
AirTouch and Millicom, two telecommunications companies, and Grupo Finaciero
Inbursa, the Mexican financial services holding company. The Portfolio was also
hurt by a drop in Inbursa early in the quarter. I believe the loss of
confidence in the Mexican market may take longer to re-establish than investors
first expected.

   During the last six months, I increased the Portfolio's position in
Kinnevik, the Swedish conglomerate that manufactures paper and paper packaging.
The company has significant exposure to telecommunications and media, and
should benefit from the deregulation of both the cellular and long-distance
markets in Sweden. I am willing to be patient with our European holdings. These
companies sell at relatively low valuations to their growth rates and in many
cases are compelling international presences.

   The cash position has been reduced since year-end, and I believe the Global
Portfolio is poised to take advantage of any additional strength in the U.S.
equity markets. Once the dollar stabilizes, I am hopeful that rates will begin
to fall in Europe, which should create significant opportunities as the year
progresses.


                                         /s/ HELEN YOUNG HAYES
                                         ---------------------
                                             HELEN YOUNG HAYES
                                         GLOBAL PORTFOLIO MANAGER


<PAGE>   14
                               GLOBAL PORTFOLIO


                                   (GRAPH)


                         AVERAGE ANNUAL TOTAL RETURN**

<TABLE>
<CAPTION>
                                                       GLOBAL                    MORGAN STANLEY
                                         CLASS A                    CLASS C          INDEX*
<S>                                        <C>                      <C>               <C>
1 Year Ended
03/31/95                                   -4.41%                   -0.09%             9.80%
Life of Class A
10/01/92 to 03/31/95                       16.34%                    N/A              13.01%
Life of Class C
10/01/93 to 03/31/95                        6.23%***                 8.84%             8.20%
</TABLE>

*The Morgan Stanley Capital International World Index is an unmanaged index
used as a general measure of market performance. Calculations assume dividends
and capital gains are reinvested and do not include any managerial expenses.

**Global Portfolio Class A Shares performance reflect the maximum sales charge
of 5.5% with dividends and capital gains paid in additional shares. Global
Portfolio Class C Shares performance includes dividends and capital gains paid
in additional shares. Investment return and principal value will fluctuate;
shares when redeemed may be worth more or less than their original cost. Past
performance does not guarantee future results.

*** Average annual return of Class A shares since Class C's inception.

                                   (GRAPH)

This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.



<PAGE>   15


                                GLOBAL PORTFOLIO
                         INVESTMENTS BY MAJOR INDUSTRY
                                 MARCH 31, 1995


                                    (GRAPH)

Basic Materials .............................  0.3%
Consumer Cyclical ........................... 31.6%
Consumer Non-Cyclical ....................... 20.7%
Energy ......................................  1.1%
Financial ...................................  4.6%
Independent .................................  7.3%
Industrial ..................................  5.5%
Technology .................................. 24.4%
Utilities ...................................  2.4%
Short-term Securities and Other .............  2.1%



                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

KINNEVIK AB
   -     Kinnevik AB is a large worldwide conglomerate with a concentration in
         the communications industry, based in Denmark.
   -     Net income for the year 1994 rose approximately 32% as compared to
         1993.
   -     Kinnevik and Ericsson Telefon are expected to sign a deal to supply
         equipment for nationwide mobile telephone service in Vietnam.

ASTRA AB
   -     Astra is one of the fastest growing pharmaceutical companies in the
         world, highly-research oriented, with worldwide revenues totaling $3.7
         billion in 1994, an increase of 24% from 1993.
   -     Astra currently has joint ventures with Alanex Corp. and Merck & Co.
         that is allowing Astra to not only increase its research capabilities,
         but also expand on the company's marketability, making it potentially
         well-positioned for expanding growth and opportunity.

ROCHE HOLDING AG
   -     Roche Holding AG is one of the world's largest drug producers based in
         Switzerland.
   -     Roche is buying Roussel Velaf's unit, Soekami Le Francq which
         distributes over-the-counter products in France.
   -     Roche has gained approval from EU drug regulators for its Newpogen
         medication to be used in the treatment of cancer. Newpogen is seen by
         some as one of the promising methods of heamotological support in
         tumor patients undergoing chemotherapy.

ELSEVIER N.V.
   -     Elsevier N.V. is a leading publishing firm based in the Netherlands.
   -     Elsevier maintains fifty percent ownership in merged Reed Elsevier
         publishing business.
   -     Continued growth in the volume of published scientific research should
         continue to create good demand for Elsevier's traditional products and
         opportunities in electronic dissemination of scientific information.

WOLTERS KLUWER N.V.
   -     Wolters Kluwer N.V. is a Netherlands-based publishing company with
         worldwide operations.
   -     Wolters recently bought the Hungarian publisher NOVORG.
   -     Wolters acquired Prentice Hall Law & Business in November of 1994.

<PAGE>   16



                                GLOBAL PORTFOLIO
                        DISCOVERS A WORLD OF OPPORTUNITY

                                   (PICTURE)

                                Global Portfolio
                         Investment Holdings By Country
                                 March 31, 1995


             UNITED STATES

Invested ............................ 25.27%
Short-term Securities and Other .....  2.05
                                      -----
                                      27.32
                                      -----

                EUROPE

Austria .............................  1.46%
Denmark .............................  1.81
Finland .............................  6.16
France ..............................  3.52
Germany .............................  6.71
Italy ...............................  2.32
Luxembourg ..........................  0.78
Netherlands ......................... 11.14
Portugal ............................  0.19
Sweden .............................. 17.38
Switzerland .........................  5.50
United Kingdom ......................  3.35
                                      -----
                                      60.32
                                      -----

             LATIN AMERICA

Chile ...............................  0.16%
Mexico ..............................  1.12
Peru ................................  0.03
                                       ----
                                       1.31
                                       ----

            ASIA/PACIFIC RIM

China ...............................  0.17%
Hong Kong ...........................  1.20
India ...............................  0.15
Indonesia ...........................  1.62
Japan ...............................  5.24
South Korea .........................  0.31
                                       ----
                                       8.69
                                       ----
                AUSTRALIA

Australia ...........................  2.36%
                                       ----
<PAGE>   17



                               BALANCED PORTFOLIO

The Balanced Portfolio seeks long-term capital growth, consistent with
preservation of capital and balanced by current income. From its inception
December 2, 1994 through the period ended March 31, 1995, Class A and Class C
shares had a total return of 4.30% and 4.15%, respectively. For the same period
of time, the Standard & Poor's 500 Index advanced 11.40% and the Lehman
Brothers Long Government/Corporate Bond Index increased 5.40%.

   During the first quarter of 1995, the stock and bond markets rallied sharply
as the U.S. economy showed signs of slowing. Throughout the quarter, signs
emerged that the dangerous pace of economic growth might be decelerating. But
even as housing and retail sales softened and automobile sales declined,
consumer confidence, durable goods spending, and business investment remained
strong. Inflation remained subdued and interest rates declined in January,
improving the overall risk profile in the equities market.

   We invested the Portfolio's assets in companies such as EDS, the large
information processor, and Minerals Technology, whose products reduce the cost
of paper. Other additions to the Portfolio include First Bank Systems, Mattel,
and an HMO company, United Healthcare, which should benefit from the trend
towards managed health care. On the fixed-income side, corporate bonds make up
approximately 20% of the Portfolio's assets; 3.2% are invested in convertible
and high-yield bonds. Cash and three- to five-year Treasury Notes make up
approximately 27% of the Portfolio.


 "LOOKING FORWARD, I AM REASONABLY OPTIMISTIC ABOUT THE FINANCIAL MARKETS..."


   Looking forward, I am reasonably optimistic about the financial markets, so
long as rates are stable and economic growth continues to moderate. The weak
dollar is currently making several of the Portfolio's holdings, such as
Nabisco, very competitive abroad, because a declining dollar makes their
products less expensive to foreign buyers. If the dollar weakens too much, it
could eventually be harmful to our trading relationships, but at present it is
enriching the bottom line of domestic exporters and multi-nationals.

   As the year progresses, I will continue to look for good opportunities in
both growth stocks and the fixed-income market in an effort to achieve solid
and consistent returns through a balanced investment approach.


                                          /s/ JAMES P. CRAIG
                                          ------------------
                                              JAMES P. CRAIG
                                        BALANCED PORTFOLIO MANAGER


<PAGE>   18



                               BALANCED PORTFOLIO


                                   (GRAPH)

<TABLE>  
<Cation> 
                               AVERAGE ANNUAL TOTAL RETURN**
         
                                                      LEHMAN BROTHERS  
                                 BALANCED             LONG GOV'T/CORP.    STANDARD & POOR'S
                           CLASS A       CLASS C         BOND INDEX*         500 INDEX*
<S>                        <C>            <C>             <C>                  <C>
Life of Portfolio                                                      
12/02/94 to 03/31/95       -1.42%         4.15%           5.40%                11.40%

</TABLE>

*The Standard & Poor's 500 Index and Lehman Brothers Long Government/Corporate
Bond Index are unmanaged indices used as a general measure of market
performance.  Calculations assume dividends and capital gains are reinvested and
do not include any managerial expenses.

**Balanced Portfolio Class A Shares performance reflect the maximum sales 
charge of 5.5% with dividends and capital gains paid in additional shares. 
Balanced Portfolio Class C Shares performance includes dividends and capital
gains paid in additional shares.  Investment return and principal value will
fluctuate; shares when redeemed may be worth more or less than their original
cost.  Past performance does not guarantee future results.

                              BALANCED PORTFOLIO
                         INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995


                                    (GRAPH)

Basic Materials ........................  1.9%
Consumer Cyclical ...................... 22.9%
Consumer Non-Cyclical .................. 16.1%
Financial .............................. 16.1%
Industrial .............................  4.3%
Technology .............................  6.2%
Utilities ..............................  0.7%
Independent ............................  1.2%
Long Term U.S. Gov't Securities ........  3.9%
Short-term Securities .................. 20.6%
Other ..................................  6.1%

This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.



<PAGE>   19


                               BALANCED PORTFOLIO
                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

GENERAL MOTORS CORPORATION
  -      General Motors Corporation is the largest manufacturer of automobiles
         in the world. The company also produces defense products such as
         military vehicles, radar and weapon control systems, guided missile
         systems and defense satellites.
  -      Net earnings rose in the first quarter of 1995 to 2.51 dollars per
         share from 81 cents per share a year earlier.

UNUM CORPORATION
  -      UNUM Corporation provides life, disability, and health insurance.
         Related products include group pension products and reinsurance.
  -      On April 11, 1995, UNUM announced an increase of 2.5 cents to 26.5
         cents on its quarterly dividend.

ALEXANDER & ALEXANDER SERVICES, INC.
  -      Alexander & Alexander Services, Inc. conducts an insurance brokerage,
         risk management and human resource management consulting business in
         over 80 countries worldwide.
  -      Currently, Alexander & Alexander is undergoing a restructuring program
         in which the company intends to sell off certain non-core businesses
         such as Alexis, one of the three largest U.S. property-casualty third
         party administrators.

MATTEL, INC.
  -      Mattel, Inc. took over the top position as the world's largest
         toymaker last year. This climb can be attributed to the company's
         acquisition of Fisher-Price Inc. in November 1993.
  -      Mattel, Inc. had sales of $3.2 billion in 1994 and experienced
         increased profits by 34%.
  -      Mattel, Inc.'s ability to cater to a more diversified consumer base
         with new innovative Barbie, Hot Wheels and "The Lion King" merchandise
         among other creative ventures, should lead the company into the future
         with a solid core and a mindset for tomorrow.

MARRIOTT INTERNATIONAL, INC.
  -      Marriott International, Inc. operates and franchises hotels, develops
         and operates retirement communities and vacation timesharing resorts,
         and provides institutional food service and facilities management.
  -      Net earnings rose in the first quarter of 1995 to 40 cents per share
         from 32 cents per share a year earlier.
  -      Marriott entered into an agreement to purchase a majority stake in
         Ritz-Carlton Hotel Company this spring.

<PAGE>   20



                            EQUITY-INCOME PORTFOLIO

The Equity-Income Portfolio seeks to provide current income, long-term growth
of income and capital appreciation. Since its inception December 2, 1994,
through the period ended March 31, 1995, Class A and Class C shares had a total
return of 8.10% and 7.94%, respectively. For comparative purposes, the Standard
& Poor's 500 Index advanced 11.40% including dividends and the Lehman Brothers
Intermediate Government/Corporate Bond Index advanced 4.80% during the
corresponding period. As a result of its December funding and structuring, the
Portfolio experienced above-average cash holdings during the first full quarter
of its operation.
   During the first quarter, investor expectations shifted toward a belief that
the Federal Reserve was finished tightening, that economic growth would slow to
a sustainable pace between 2 and 3%, and that long-term interest rates had
peaked for this cycle. As a result, interest rates declined 50 to 100 basis
points across the yield curve, providing a strong backdrop for equity
valuations. Stock market leadership shifted away from companies dependent on
the economic cycle towards large capitalization, multinational, growth
companies. This trend has benefited the Portfolio's investment style.
   The Portfolio remains focused on stocks of companies with strong balance
sheets, established market shares within their industries, and high,
sustainable returns on shareholders' equity. We have increasingly found more
value in the stock market as price/earnings multiples have contracted with the
increase in corporate profits. Where earnings estimates have been reduced, many
franchise companies continue to trade at substantial discounts to their
underlying business value and now meet our replacement-cost investment
discipline. The asset mix at the end of the period was: 58.0% common stock,
2.0% convertible securities, 20.9% government bonds, 3.9% convertible corporate
bonds, and 36.1% in cash, treasury securities and other assets in excess of
liabilities.


  "THE PORTFOLIO REMAINS FOCUSED ON STOCKS OF COMPANIES WITH STRONG BALANCE
     SHEETS, ESTABLISHED MARKET SHARES WITHIN THEIR INDUSTRIES, AND HIGH,
                SUSTAINABLE RETURNS ON SHAREHOLDERS' EQUITY."


   We believe the primary risk in the stock market now is related to the
structural weakness in the U.S. dollar and the policies that may result from
attempting to stabilize it against our primary creditors in Germany and Japan.
If the policy prescription involves further interest rate increases
domestically, corporate profits may decline in 1996 from peak levels this year.
In that scenario, investment returns in 1995 will be more difficult to achieve
than the first quarter would indicate. Additionally, although corporate profit
expectations for 1995 continue to be revised upward, confidence in 1996
forecasts is extremely low in light of the possibility that the economy will
slow materially due to the level of Fed tightening that has already occurred.
   Our long-term outlook for stocks still remains constructive. Valuations in
many industries remain attractive, corporate profits are still rising, dividend
increases are following rising cash flows, and increased business investment
should augment the economic expansion. We expect sustained merger and
acquisition activity during 1995 due to the availability of credit, the low
valuation of the dollar, and reasonable valuations. Many industries will
undergo consolidation as larger firms seek growth through vertical and
horizontal expansion of their businesses with their healthy cash flows.


                                            /s/ LUTHER KING
                                            ---------------
                                                LUTHER KING
                                      EQUITY-INCOME PORTFOLIO MANAGER


<PAGE>   21



                            EQUITY-INCOME PORTFOLIO


                                    (GRAPH)
<TABLE>
<CAPTION>
                                          AVERAGE ANNUAL TOTAL RETURN**
                                                                                LEHMAN BROTHERS
                                       EQUITY-INCOME                         INTERMEDIATE GOV'T/CORP.     STANDARD & POOR'S
                                 CLASS A           CLASS C                         BOND INDEX*                500 INDEX*
<S>                               <C>               <C>                             <C>                        <C>
Life of Portfolio
12/02/94 to 03/31/95              2.17%             7.94%                           4.80%                      11.40%

</TABLE>

*The Standard & Poor's 500 Index and Lehman Brothers Intermediate
Government/Corporate Bond Index are unmanaged indices used as a general measure
of market performance.  Calculations assume dividends and capital gains are
reinvested and do not include any managerial expenses.

**Equity-Income Portfolio Class A Shares performance reflect the maximum sales
charge of 5.5% with dividends and capital gains paid in additional shares. 
Equity-Income Portfolio Class C Shares performance includes dividends and
capital gains paid in additional shares.  Investment return and principal value
will fluctuate; shares when redeemed may be worth more or less than original
cost.  Past performance does not guarantee future results.

                            EQUITY-INCOME PORTFOLIO
                         INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995

                                    (GRAPH)

Basic Materials .............................  6.2%
Consumer Cyclical ...........................  5.8%
Consumer Non-Cyclical .......................  9.9%
Energy ......................................  6.9%
Financial ...................................  5.4%
Independent .................................  2.9%
Industrial .................................. 18.4%
Technology ..................................  6.7%
Utilities ...................................  1.7%
Long Term U.S. Gov't Securities ............. 20.0%
Short-term Securities and Other ............. 16.1%


This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.



<PAGE>   22



                            EQUITY-INCOME PORTFOLIO
                            TOP FIVE EQUITY HOLDINGS
                                 MARCH 31, 1995

M.A. HANNA COMPANY
  -      M.A. Hanna Company, a producer of specialty rubber and plastic
         materials and a distributor of plastic resins, reported record sales
         and a 60% earnings increase in 1994.
  -      M.A. Hanna Company, with 62 locations in North America, has completed
         17 acquisitions since 1986 when it began a transformation from natural
         resources to polymers.
  -      M.A. Hanna Company is planning more global expansion in 1995, with
         plans to establish processing capability in Asia.

GENERAL ELECTRIC COMPANY
  -      General Electric Company is a diversified manufacturer and marketer
         engaged in many lines of business including high-technology consumer
         and commercial electrical and related products, aerospace, electrical
         supply houses, financial services, commercial leasing and
         entertainment.
  -      Revenues rose 18% for the  year 1994 as compared to 1993.
  -      1995 first quarter earnings rose 28% as compared to first quarter
         1994.

E.I. DU PONT DE NEMOURS AND COMPANY
  -      DuPont is engaged in five principal business segments: petroleum
         operations; polymers; fibers; chemicals; and diversified businesses.
  -      1995 first quarter net rose 49% to a record of $959 million.
  -      On April 6, 1995 DuPont bought back 156 million of its shares from
         Seagram.

AMERICAN GENERAL CORPORATION
  -      American General Corporation is one of the nation's largest consumer
         financial services organizations which offers a range of insurance
         products and financial services.
  -      1994 net income rose over 100% in comparison to 1993.

SHERWIN-WILLIAMS COMPANY
  -      Sherwin-Williams Company owns and operates 2,030 paint stores in 48
         states, Canada and Puerto Rico which distribute company products.
         Sherwin-Williams also manufactures and distributes a variety of
         coatings.
  -      On February 15, 1995 the company raised its quarterly dividend to 16
         cents per share from 14 cents per share.
  -      Sherwin-Williams acquired FLR Paints, Inc., which produces concrete
         stains and sealers.

<PAGE>   23



                             INCOME PLUS PORTFOLIO

For the six months ended March 31, 1995, the total return on the Income Plus
Portfolio Class A and Class C shares was 6.66% and 6.35%, respectively. By
comparison, the Merrill Lynch High Yield Master Index advanced 6.57% for the
same period.
   Both high-yield and investment-grade bonds performed well during the first
six months of the fiscal year, and each contributed to the Portfolio's
performance. Investors' perceptions of a gradual economic slowdown provided an
environment where not only could long rates fall, but economically-sensitive
high-yield bonds could advance as well.
   The Federal Reserve Board (the "Fed") continued its policy of tightening
monetary conditions, as exemplified by the steadily flattening yield curve
during the past six months. Short rates increased over 100 basis points (two
discount rate increases) while rates beyond five-year maturities fell. There
are signs, however, that the Fed may now have more flexibility than last year;
certain sectors of the economy, most notably the interest-sensitive sectors,
have begun to show signs of weakness. Mitigating these positive factors for
interest rates, however, are a falling dollar and pressure on the Fed from weak
economies abroad to ease its policy.
   An increase in interest rates is the key to sensitivity in the Portfolio
right now. While we had proposed last period that assuming more interest rate
risk was preferable to credit risk, current market conditions are suggesting a
softening of that stance. As investors have watched interest rates fall at the
longer end of the yield curve, they have been lengthening the duration of their
portfolios. Because we believe that investors' expectations are based on very
soft evidence, our current strategy is to do just the opposite. But as we
proceed through the year, there is a likelihood that events could unfold in
such a fashion that would lead us to once again lengthen the duration of the
Portfolio.
   The valuation level and the optimistic outlook by investors for high-yield
bonds does not provide an adequate return for their comparative risks. Spreads
are as tight as anytime in the past fifteen years and from a long-term
perspective we believe high-yield bonds will, at best, earn just a coupon
return over the remaining part of the year.
   If interest rates rise, we see limited upside unless higher inflation begins
to emerge. Also, while the upside potential for high-yield assets may appear
limited, there are a few signs that the economy may be about to enter a period
of substantial contraction. The outlook for 1995 remains moderately favorable
for the Income Plus Portfolio.


                                            /s/ DAVID R. HALFPAP
                                            --------------------
                                                DAVID R. HALFPAP
                                        INCOME PLUS PORTFOLIO MANAGER





                            INCOME PLUS PORTFOLIO
                        INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995


                                   (GRAPH)

Basic Materials ....................................  8.2%
Consumer Cyclical .................................. 17.4%
Consumer Non-Cyclical .............................. 26.2%
Energy .............................................  8.9%
Financial ..........................................  9.3%
Industrial ......................................... 15.1%
Technology .........................................  1.4%
Utilities ..........................................  5.2%
Short-term Securities ..............................  3.0%
Other ..............................................  5.3%
<PAGE>   24
                            INCOME PLUS PORTFOLIO

                                   (GRAPH)

                         AVERAGE ANNUAL TOTAL RETURN**

<TABLE>
<CAPTION>
                                                         INCOME PLUS              MERRILL LYNCH
                                                 CLASS A            CLASS C          INDEX*
   <S>                                         <C>                   <C>              <C>
   1 Year Ended
   03/31/95                                        0.06%             3.97%             7.60%
   5 Years Ended
   03/31/95                                        9.49%               N/A            14.20%
   Life of Class A
   06/14/85 to 03/31/95                           10.04%               N/A            12.11%
   Life of Class C
   10/01/93 to 03/31/95                           -1.14%***          1.01%             6.80%
</TABLE>

*The Merrill Lynch High Yield Master Index is an unmanaged index used as a
general measure of market performance.  Calculations assume dividends and
capital gains are reinvested and do not include any managerial expenses.

**Income Plus Portfolio Class A Shares performances reflect the maximum sales
charge of 4.75% with dividends and capital gains paid in additional shares. 
Income Plus Portfolio Class C Shares performance includes dividends and capital 
gains paid in additional shares.  Investment return and principal value will
fluctuate; shares when redeemed may be worth more or less than their original
cost.  Past performance does not guarantee future results.

***Average annual return of Class A shares since Class C's inception.

                                    (GRAPH)

This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.


<PAGE>   25


                           FLEXIBLE INCOME PORTFOLIO

The first quarter of 1995 witnessed an unusually strong bond market. While at
year end 1994 I thought there was cause for optimism in 1995, the drop in
interest rates that began late last November and carried through most of the
first quarter was much steeper than I had anticipated. For the six month period
ended March 31, 1995, the Flexible Income Portfolio Class A and Class C shares
had a total return of 2.26% and 1.97%, respectively. For the same six months,
the Lehman Brothers Long Government/Corporate Bond Index advanced 5.40%.
   Because bonds suffered one of the worst bear markets on record in 1994, I
entered 1995 very cautiously. At the beginning of the quarter, the Portfolio
contained a relatively large cash position and had a shorter weighted average
maturity than the Lehman Brothers Index. This defensive posture in January
explains much of the difference in performance between the Index and the
Portfolio. But given the strength in the economy in 1994, I was willing to
sacrifice some upside potential in order to protect the Portfolio against
further rises in interest rates. Indeed, the Federal Reserve Board did raise
short-term rates by 50 basis points (0.5%)--the seventh increase in twelve
months--during the period.
   However, in February signs of economic slowing began to appear; retail and
housing sales declined, and more recently durable good orders have slowed.
After the Federal Reserve's final rate hike, the Portfolio's cash position was
reduced and the weighted average maturity lengthened. With that, the Portfolio
is better positioned to take advantage of any further gains in bonds. Holdings
in short-term notes, which were carrying some very attractive yields, were
increased, as were holdings in high-yield/high-risk securities, whose
substantial yields made them very attractive in a declining rate environment.
In the high-yield category, a recent addition was National Medical Enterprises,
a health care service provider. A new investment-grade bond to the Portfolio
was RJR Nabisco, the large food conglomerate. At the end of the period, the
Portfolio's security mix was similar to year end, proportionately deployed
among Treasury issues, investment-grade bonds, and high-yield bonds.


"... I WAS WILLING TO SACRIFICE SOME UPSIDE POTENTIAL IN ORDER TO PROTECT THE
             PORTFOLIO AGAINST FURTHER RISES IN INTEREST RATES."


   Going forward, I expect signs of economic slowing to continue, as the higher
rates of 1994 continue to slow industrial and consumer spending. The financial
crises in Latin America and the demise of the British banking concern Baring
Securities, while cautionary, may also help to slow economic growth in the U.S.
because investors will become more cautious. Although I am somewhat skeptical
of the "soft landing" that many investors are now expecting, I am still hopeful
that the economy will continue to slow and that inflation will remain under
control, despite the weakness in the U.S. dollar. And while I am cautious in
the short-term due to the mixed signals in the U.S. economy and the declining
dollar, I have a very positive outlook for the long-term.


                                           /s/ RONALD V. SPEAKER
                                           ---------------------
                                               RONALD V. SPEAKER
                                      FLEXIBLE INCOME PORTFOLIO MANAGER


                          FLEXIBLE INCOME PORTFOLIO
                        INVESTMENTS BY MAJOR INDUSTRY
                                MARCH 31, 1995

                                   (GRAPH)


Basic Materials ..................................  1.2%
Consumer Cyclical ................................ 10.8%
Consumer Non-Cyclical ............................  9.9%
Energy ...........................................  8.3%
Financial ........................................ 21.1%
Industrial ....................................... 15.0%
Technology ....................................... 14.6%
Utilities ........................................  1.6%
Long Term U.S. Gov't Securities .................. 14.2%
Other ............................................  3.3%



<PAGE>   26
                          FLEXIBLE INCOME PORTFOLIO

                                   (GRAPH)

                         AVERAGE ANNUAL TOTAL RETURN**

<TABLE>
<CAPTION>
                                                                   LEHMAN BROTHERS
                                              FLEXIBLE INCOME      LONG GOV'T/CORP.
                                          CLASS A         CLASS C     BOND INDEX*
<S>                                        <C>             <C>           <C>
1 Year Ended
03/31/95                                   -3.61%           0.72%        4.60%
5 Years Ended
03/31/95                                    9.17%            N/A         9.00%
Life of Class A
06/29/87 to 03/31/95                        6.81%            N/A         8.78%
Life of Class C
10/01/93 to 03/31/95                       -2.74%***       -0.15%        0.70%
</TABLE>

*The Lehman Brothers Long Government/Corporate Bond Index is an unmanaged index
used as a general measure of market performance. Calculations assume dividends
and capital gains are reinvested and do not include any managerial expenses.

**Flexible Income Portfolio Class A Shares performance reflect the maximum
sales charge of 4.75% with dividends and capital gains paid in additional
shares. Flexible Income Portfolio Class C Shares performance includes dividends
and capital gains paid in additional shares. Investment return and principal
value will fluctuate; shares when redeemed may be worth more or less than their
original cost. Past performance does not guarantee future results.

*** Average annual return of Class A shares since Class C's inception.


                                    (GRAPH)


This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.




<PAGE>   27


                              TAX-EXEMPT PORTFOLIO

For the six-month period ended March 31,1995, the total return for the
Tax-Exempt Portfolio Class A and Class C shares was 4.40% and 4.18%,
respectively. By comparison, the Lehman Brothers Long Municipal Bond Index
advanced 5.50% for the same period.
   Mexico's move to a fully floating currency had the potential to negatively
impact the Portfolio, in that at the end of last September, 18% of its assets
were invested in Texas-dominciled bonds. We lowered that exposure to 7% during
October and November, prior to the peso devaluation. Of the Texas-domiciled
bonds we currently hold (investments in the housing and utility sectors
primarily) 90% are AAA-rated, insured bonds. Housing and utility sector bonds
are less likely to be adversely affected by continuing currency problems in
Mexico and their insurance will reduce our risk of holding defaulting bonds.
   The peso devaluation affected municipal bonds in two ways: it lowered the
demand for imports from the U.S. to Mexico, and it placed a considerable strain
on the Texas border cities such as El Paso, Laredo, McAllen, and Brownsville,
whose local economies are closely tied to the Mexican economy. In addition, the
border cities also serve as important trade routes for goods flowing between
the U.S. and Mexico, and the bridges connecting the two countries are, in most
cases, municipal operations. Currently, Moody's does not expect to lower credit
ratings for any of the border cities. It will be more difficult, however, to
judge the impact the devaluation has on states which anticipated increased
exports due to NAFTA. The January trade data showed U.S. exports to Mexico down
10% and a 17% decline in exports to South and Central America.
   The dollar has fallen significantly over the past twelve months. It is a
widely held belief that a weakening dollar means a corresponding decline in
bond prices. While this could have some impact on the U.S. credit markets,
other factors, including domestic growth, inflation, and fiscal and monetary
policy will have more impact on interest rates right now.
   The instability in Mexico and Latin America has increased the recent
weakness in the dollar. Because of the close economic ties between the U.S. and
the rest of North and South America, any increase in U.S. interest rates may
add to the instability of the region by causing a further devaluation of the
peso and an increase in Mexican interest rates. A trend of declining exports to
developing markets could threaten the predicted soft landing for the U.S.
economy and could be the wild card that threatens our current interest rate
levels.


 "... I EXPECT TO SEE SOME ATTRACTIVE OPPORTUNITIES TO BUY LONG-TERM BONDS AT
                   CHEAPER LEVELS THAN ARE CURRENTLY SEEN."


   In the past three months, bonds have earned more than half of what they
typically make in a year. Without fresh evidence of an economic slowdown,
interest rates are not likely to fall below their nine-month low of 7.31% set
March 27 this year. All together, I believe bonds have taken about 75% of their
return for this rally. As a result, I have increased the Portfolio's short-term
and cash position to 17% and swapped additional positions into securities with
less interest-rate risk. At the same time, the spread between AAA-rated and A-
rated securities has widened somewhat. While we have taken advantage of that
widening as a way to increase total portfolio yield, overall the Portfolio
remains 75% invested in AAA-rated and AA-rated bonds, with the remainder
invested in A-rated securities.
   Given the likelihood of political gridlock on reducing the Federal budget
deficit this year, the continued weakness in the dollar, and the condition of
U.S. fiscal and monetary policy, I expect to see some attractive opportunities
to buy long-term bonds at cheaper levels than are currently seen.


                                               /s/ RACHEL DENNIS
                                               -----------------
                                                   RACHEL DENNIS
                                          TAX-EXEMPT PORTFOLIO MANAGER

<PAGE>   28


                              TAX-EXEMPT PORTFOLIO

                                   (GRAPH)

                         AVERAGE ANNUAL TOTAL RETURN**
<TABLE>
<CAPTION>
                                                                    LEHMAN BROTHERS
                                               TAX-EXEMPT         LONG MUNICIPAL BOND
                                         CLASS A       CLASS C           INDEX*
<S>                                      <C>            <C>             <C>
1 Year Ended
03/31/95                                  1.08%         5.78%            7.40%
5 Years Ended
03/31/95                                  5.92%          N/A             8.20%
Life of Class A
04/01/85 to 03/31/95                      7.74%          N/A            10.62%
Life of Class C
10/01/93 to 03/31/95                     -0.60%***      2.27%            2.00%
</TABLE>

*The Lehman Brothers Long Municipal Bond Index is an unmanaged index used as a
general measure of market performance. Calculations assume dividends and
capital gains are reinvested and do not include any managerial expenses.

**Tax-Exempt Portfolio Class A Shares performance reflect the maximum sales
charge of 4.75% with dividends and capital gains paid in additional shares.
Tax-Exempt Portfolio Class C Shares performance includes dividends and capital
gains paid in additional shares. Investment return and principal value will
fluctuate; shares when redeemed may be worth more or less than their original
cost. Past performance does not guarantee future results.

*** Average annual return of Class A shares since Class C's inception.


                                    (GRAPH)


This material must be preceded or accompanied by the Fund's current prospectus
which includes information about the sales commissions, objectives, policies
and other facts about the Fund.




<PAGE>   29
<TABLE>
<CAPTION>

March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
GROWTH PORTFOLIO
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
  Shares   Description                                 Value         Shares   Description                                 Value
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
<S>                                                 <C>            <C>                                                  <C>         
COMMON STOCK  (76.8%)                                              TECHNOLOGY   (37.3%)
BASIC MATERIALS   (1.8%)                                           --------------------
- - ------------------------                                            BIOTECHNOLOGY   (2.1%)
 FOREST PRODUCTS                                                       125,675 Amgen, Inc. *                            $  8,467,353
    91,800 Georgia Pacific Corp.                    $  7,321,050                                                        ------------
                                                    ------------    COMMUNICATIONS   (11.1%)
CONSUMER CYCLICAL   (8.7%)                                              59,150 America Online, Inc. *                      4,391,888
- - --------------------------                                              15,925 Ascend Communications, Inc. *               1,031,144
 AUTO MANUFACTURERS   (0.7%)                                            48,525 Cascade Communications Corp. *              3,348,225
    70,025 General Motors Corp. Class E                2,722,222       137,600 Cisco Systems, Inc. *                       5,246,000
                                                    ------------        93,775 DSC Communications Corp. *                  3,053,548
 BROADCASTING   (1.1%)                                                  80,100 L.M. Ericsson Telephone Company Class B #   4,951,181
    67,450 British Sky Broadcasting PLC # *            1,660,956       151,565 General Instrument Corp. *                  5,266,884
    69,595 Infinity Broadcasting Corp. Class A *       2,905,591       213,175 Motorola, Inc.                             11,644,684
                                                    ------------        36,617 Northern Telecom, Ltd.                      1,386,869
                                                       4,566,547         3,850 Paging Network, Inc. *                        128,975
                                                    ------------        24,475 PictureTel Corp. *                            930,050
 ENTERTAINMENT   (1.8%)                                                 47,800 QUALCOMM, Inc. *                            1,565,450
    73,300 Eastman Kodak Company                       3,894,063         7,400 Vodafone Group PLC #                          245,125
    62,800 Walt Disney Company                         3,351,950       387,147 Vodafone Group PLC +                        1,248,022
                                                    ------------                                                        ------------
                                                       7,246,013                                                          44,438,045
                                                    ------------                                                        ------------
 RETAILERS - SPECIALTY   (5.1%)                                     COMPUTERS   (6.0%)                                            
    66,041 Home Depot, Inc.                            2,922,314        67,200 Digital Equipment Corp. *                   2,545,200
   500,995 Lowe's Companies, Inc.                     17,284,328       122,850 Hewlett Packard Company                    14,788,069
                                                    ------------        15,050 Shiva Corp. *                                 481,600
                                                      20,206,642       143,325 StrataCom, Inc. *                           6,162,975
                                                    ------------                                                        ------------
CONSUMER NON-CYCLICAL   (12.9%)                                                                                           23,977,844
- - -------------------------------                                                                                         ------------
 BEVERAGES   (3.1%)                                                 DIVERSIFIED   (6.0%)                                       
   216,050 Coca-Cola Company                          12,206,825       259,550 Philips Electronics nv #                    8,857,144
                                                    ------------       169,875 Texas Instruments, Inc.                    15,033,938
 FOOD - OTHER   (0.6%)                                                                                                  ------------
   122,300 Archer-Daniels-Midland Company              2,277,838                                                          23,891,082
                                                    ------------                                                        ------------
 HEALTH CARE   (4.4%)                                               INDUSTRIAL   (0.2%)                                        
   205,100 Oxford Healthcare Plans, Inc. *            11,485,600        26,625 Spectrian Corp. *                             802,078
   129,350 United Healthcare Corp.                     6,047,113                                                        ------------
                                                    ------------    SEMICONDUCTORS   (4.6%)                                        
                                                      17,532,713        84,350 Intel Corp.                                15,646,706
                                                    ------------        56,050 LSI Logic Corp. *                           2,942,625
 HOUSEHOLD PRODUCTS   (1.6%)                                                                                            ------------
   146,800 Duracell International, Inc.                6,569,300                                                          18,589,331
                                                    ------------                                                        ------------
 PHARMACEUTICALS   (3.2%)                                           SOFTWARE   (7.3%)                                              
   101,848 Astra AB A-Free +                           2,705,071       106,775 Autodesk, Inc.                              4,497,896
   117,300 Pfizer, Inc.                               10,058,475        47,850 Ceridan Corp. *                             1,596,994
                                                    ------------        40,650 LEGENT Corp. *                              1,341,450
                                                      12,763,546       245,000 Microsoft Corp. *                          17,425,625
                                                    ------------       142,662 Oracle Systems Corp. *                      4,458,203
FINANCIAL   (13.3%)                                                                                                     ------------
- - -------------------                                                                                                       29,320,168
 BANKS   (1.6%)                                                                                                         ------------
   147,185 Citicorp                                    6,255,363   UTILITIES   (1.8%)                                              
                                                    ------------   ------------------                                              
 DIVERSIFIED   (8.9%)                                               TELEPHONE
   139,600 Federal Home Loan Mortgage Corp.            8,445,800       264,700 Airtouch Communications, Inc. *             7,213,075
   101,855 Federal National Mortgage Association       8,288,451                                                        ------------
   312,425 First Data Corp.                           16,207,047   
 1,956,600 Grupo Financiero Inbursa SA Class C +       2,739,528   TOTAL COMMON STOCK (COST $260,022,884)                307,158,514
                                                    ------------                                                        ------------
                                                      35,680,826   CONVERTIBLE PREFERRED STOCK   (1.4%)
                                                    ------------   TECHNOLOGY
 SECURITIES BROKERS   (2.8%)                                       ----------
   257,775 Merrill Lynch and Company, Inc.            10,987,659    DIVERSIFIED
                                                    ------------        52,525 Nokia AB OY #                               3,860,588
                                                                        11,492 Nokia AB OY Cumulative +                    1,674,947
INDUSTRIAL   (1.0%)                                                                                                     ------------
- - -------------------                                                                                                        5,535,535
 CONTAINERS AND PACKAGING   (0.6%)                                                                                      ------------
    75,075 Liqui-Box Corp.                             2,515,013   NON-CONVERTIBLE PREFERRED STOCK   (3.6%)     
                                                    ------------   TECHNOLOGY
 RAILROADS   (0.4%)                                                ----------
    28,650 Conrail, Inc.                               1,607,981    SOFTWARE                                                   
                                                    ------------        18,604 SAP AG Vorzug +                            14,431,456
                                                                                                                        ------------
                                                                   TOTAL PREFERRED STOCK (COST $16,487,777)               19,966,991
                                                                                                                        ------------
                                                                   
</TABLE>


See Notes to Schedules of Investments at page 18.




<PAGE>   30

<TABLE>
<CAPTION>
March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
GROWTH PORTFOLIO
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
 Principal   Description                                 Value       Principal   Description                               Value
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
<S>                                                 <C>            <C>                                                 <C>         
LONG-TERM U.S. GOVERNMENT SECURITIES   (3.6%)                        TOTAL INVESTMENTS (99.5%) (COST $348,104,659)     $398,120,993
$15,000,000 United States Treasury Notes
             5.500%, 9-30-97, (cost $15,124,810)    $ 14,526,300 
                                                    ------------
                                                                   UNREALIZED GAIN (LOSS) ON FORWARD
COMMERCIAL PAPER   (14.1%)                                         FOREIGN CURRENCY CONTRACTS (-0.3%)
 15,000,000 Federal National Mortgage                              K  16,212,572 Swedish Krona 4-12-95             Sell     (59,883)
             Association, 5.890%, 4-4-95              14,992,638   M   6,736,511 Finish Marka 4-3-95                Sell    (15,033)
 20,200,000 Ford Motor Credit Company, 6.050%,                     M   5,279,220 Finish Marka 4-5-95                Sell    (19,053)
             4-3-95                                   20,193,210   M  58,741,877 Finish Marka 4-10-95               Sell (1,328,775)
  8,000,000 General Electric Capital Corp.,                        M  32,175,597 Finish Marka 4-10-95               Buy     103,385 
             5.900%, 4-7-95                            7,992,133                                                       ------------
 13,300,000 Household Finance Corp., 5.820%,                       TOTAL FORWARD FOREIGN CURRENCY CONTRACTS              (1,319,359)
             4-5-95                                   13,291,207                                                       ------------
                                                    ------------                                                                   
Total Commercial Paper (cost $56,469,188)             56,469,188     OTHER ASSETS IN EXCESS OF LIABILITIES (0.8%)         3,169,223
                                                    ------------                                                       ------------
                                                                     NET ASSETS  (100.0%)                              $399,970,857
                                                                                                                       ============

</TABLE>

See Notes to Schedules of Investments at page 18.


<PAGE>   31
<TABLE>
<CAPTION>
March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
AGGRESSIVE GROWTH PORTFOLIO
- - ----------------------------------------------------------------   -----------------------------------------------------------------
  Shares   Description                                 Value         Shares   Description                                 Value
- - ----------------------------------------------------------------   -----------------------------------------------------------------
<S>                                                   <C>          <C>                                                      <C>     
COMMON STOCK  (79.2%)                                              FINANCIAL   (2.2%)
CONSUMER CYCLICAL   (12.7%)                                        ------------------
- - ---------------------------                                              DIVERSIFIED   (1.2%)
    AUTO MANUFACTURERS   (0.3%)                                             800 ADVANTA Corp. - Class B                     $ 25,000
       300 Chrysler Corp.                             $ 12,562              400 First Financial Management Corp.              28,900
                                                      --------                                                              --------
                                                                                                                              53,900
                                                                                                                            --------
    CLOTHING/FABRIC   (3.2%)                                            SECURITIES BROKERS   (1.0%)
     3,800 Gymboree Corp. *                             96,425            1,100 Lehman Brothers Holdings, Inc.                19,800
     2,300 Tommy Hilfiger Corp. *                       50,600              600 Merrill Lynch and Company, Inc.               25,575
                                                      --------                                                              --------
                                                       147,025                                                                45,375
                                                      --------                                                              --------
    ENTERTAINMENT   (2.8%)                                          INDUSTRIAL   (1.7%)
     2,600 Carnival Corp. - Class A                     60,775          Electronic Components and Equipment   (0.9%)
     1,300 Walt Disney Company                          69,388            2,000 Adflex Solutions, Inc. *                      40,000
                                                      --------                                                              --------
                                                       130,163
    RESTAURANTS   (0.7%)                                                TRUCKING   (0.8%)
     2,000 Apple South, Inc.                            31,250            1,200 Landstar Systems, Inc. *                      37,800
                                                      --------                                                              --------

    RETAILERS - APPAREL   (0.6%)                                    TECHNOLOGY   (51.3%)
       700 Ann Taylor Stores Corp. *                    26,075          Advanced Medical Devices   (0.9%)
                                                      --------              600 Medtronic, Inc.                               41,625
    RETAILERS - DRUG BASED   (0.4%)                                                                                         --------
       400 Cardinal Health, Inc.                        19,050          AEROSPACE/DEFENSE   (1.6%)
                                                      --------              463 Lockheed Martin Corp.                         24,481
    RETAILERS - SPECIALTY   (4.7%)                                          600 Loral Corp.                                   25,500
     3,000 Circuit City Stores, Inc.                    79,125              400 McDonnell Douglas Corp.                       22,300
     1,500 Home Depot, Inc.                             66,375                                                              --------
     2,100 OfficeMax, Inc. *                            53,813                                                                72,281
     1,700 Sports & Recreation, Inc. *                  19,550          BIOTECHNOLOGY   (1.3%)                              --------
                                                      --------              900 Amgen, Inc. *                                 60,638
                                                       218,863                                                              --------
                                                      --------          
CONSUMER NON-CYCLICAL   (10.6%)                                         COMMUNICATIONS   (11.6%)
- - -------------------------------                                           1,600 ADC Telecommunications, Inc. *                47,200
    Beverages   (1.2%)                                                    1,000 Andrew Corp. *                                40,750
     1,000 Coca-Cola Company *                          56,500            1,400 DSC Communications Corp. *                    45,587
                                                      --------            2,000 General Instrument Corp. *                    69,500
    CONSUMER SERVICES   (0.4%)                                            1,800 Glenayre Technologies, Inc. *                 81,900
       600 Loewen Group, Inc.                           16,350              700 Motorola, Inc.                                38,237
                                                      --------            1,800 Network Equipment Technologies, Inc. *        45,675
    FOOD - OTHER   (1.5%)                                                 4,600 Tekelec *                                     98,900
       700 Cracker Barrel Old Country Store, Inc.       15,662            1,000 Tellabs, Inc. *                               58,250
     1,900 Nabisco Holdings Corp. - Class A *           54,388              200 Vodafone Group PLC #                           6,625
                                                      --------                                                              --------
                                                        70,050                                                               532,624
                                                      --------                                                              --------
    HEALTH CARE   (0.7%)                                                COMPUTERS   (11.8%)  
       400 Columbia/HCA Healthcare Corp.                17,200              700 Adaptec, Inc. *                               23,100
       500 Health Management Association, Inc.                            2,500 Bay Networks, Inc. *                          92,188
              Class A *                                 14,437            1,100 Chipcom Corp. *                               41,525
                                                      --------            1,300 Cisco Systems, Inc. *                         49,563
                                                        31,637              800 Compaq Computer Corp. *                       27,600
    MEDICAL SUPPLIES   (0.8%)                         --------              900 Dell Computer Corp. *                         39,375
     1,900 Medisense, Inc. *                            37,525              800 Hewlett-Packard Company                       96,300
                                                      --------              600 International Business Machines Corp.         49,125
    PHARMACEUTICALS   (6.0%)                                              1,900 Silicon Graphics, Inc. *                      67,450
     1,300 Eli Lilly and Company                        95,063            1,000 3COM Corp. *                                  56,625
       500 Forest Laboratories, Inc. *                  23,812                                                              --------
       600 Johnson & Johnson                            35,700                                                               542,851
     1,400 Merck & Company, Inc.                        59,675          OFFICE EQUIPMENT   (1.2%)                           --------
       300 Omnicare, Inc.                               15,750              400 Alco Standard Corp.                           29,000
       500 Pfizer, Inc.                                 42,875              800 Viking Office Products, Inc. *                24,800
                                                      --------                                                              --------
                                                       272,875                                                                53,800
                                                      --------                                                              --------
                                                                                                                         
</TABLE> 


See Notes to Schedules of Investments at page 18.
<PAGE>   32

<TABLE>
<CAPTION>
March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
AGGRESSIVE GROWTH PORTFOLIO
- - ----------------------------------------------------------------   -----------------------------------------------------------------
  Shares   Description                                 Value         Shares   Description                                 Value
- - ----------------------------------------------------------------   -----------------------------------------------------------------
<S>                                                   <C>           <C>                                                   <C>
TECHNOLOGY (CONTINUED)                                                  SOFTWARE   (3.7%)
- - ----------------------                                                      600 Electronics for Imaging, Inc. *           $   32,100
    SEMICONDUCTORS   (19.2%)                                              1,900 Informix Corp. *                              65,313
     1,800 Advanced Micro Devices, Inc. *             $ 60,975              600 Parametric Technology Corp. *                 24,000
       500 Altera Corp. *                               27,937            1,600 Wonderware Corp. *                            50,800
     1,000 Applied Materials, Inc. *                    55,125                                                            ----------
     1,100 FSI International, Inc. *                    44,413                                                               172,213
     2,000 Information Storage Devices, Inc. *          43,000      UTILITIES   (0.7%)                                    ----------
       900 Integrated Device Technology, Inc. *         33,300          TELEPHONE
     1,000 Integrated Silicon Solutions *               35,000              600 Airtouch Communications, Inc. *               16,350
     1,000 Intel Corp.                                  84,875              500 Century Telephone Enterprises, Inc.           15,187
       800 Linear Technology Corp.                      44,800                                                            ----------
       400 LSI Logic Corp. *                            21,000                                                                31,537
     1,400 Maxim Integrated Products, Inc. *            51,100                                                            ----------
     3,300 Micrel, Inc. *                               57,750      TOTAL COMMON STOCK (COST $3,453,219)                   3,634,019
     4,600 Micro Linear Corp. *                         54,625                                                            ----------
     2,000 Microchip Technology, Inc. *                 56,250      PREFERRED STOCK   (1.4%)
     2,400 Orbit Semiconductor, Inc. *                  37,200      TECHNOLOGY
     2,100 PRI Automation, Inc. *                       46,725      ----------
     3,000 Semitool, Inc. *                             63,000        DIVERSIFIED
     1,800 Silicon Valley Group, Inc. *                 50,625              600 Nokia AB OY # (cost $69,067)                  66,150
     1,000 TriQuint Semiconductor, Inc. *               11,750                                                            ----------
                                                      --------      ----------------------------------------------------------------
                                                       879,450       Principal  Description                                  Value
                                                      --------      ----------------------------------------------------------------
                                                                    SHORT-TERM SECURITIES   (19.2%)
                                                                    $ 884,070   Investors Fiduciary Trust Company
                                                                                   Demand Deposit Sweep Account
                                                                                   5.0687%, 4-3-95, (cost $884,070)          884,070
                                                                                                                          ----------
                                                                        TOTAL INVESTMENTS (99.8%) (COST $4,406,356)        4,584,239
                                                                        OTHER ASSETS IN EXCESS OF LIABILITIES (0.2%)           8,051
                                                                        NET ASSETS  (100.0%)                              ----------
                                                                                                                          $4,592,290
                                                                                                                          ==========
</TABLE>




See Notes to Schedules of Investments at page 18.



<PAGE>   33


<TABLE>
<CAPTION>
March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
AGGRESSIVE GROWTH PORTFOLIO
- - ----------------------------------------------------------------   -----------------------------------------------------------------
  Shares   Description                                 Value         Shares   Description                                 Value
- - ----------------------------------------------------------------   -----------------------------------------------------------------
<S>                                                 <C>        <C>                                                          <C>
COMMON STOCK  (85.4%)                                              PHARMACEUTICALS   (5.7%)                               
BASIC MATERIALS   (4.4%)                                                  2,550 Astra AB A-Free +                           $ 67,727
- - ------------------------                                                    625 Bindley Western Industries, Inc.              10,078
    Chemical - Specialty   (3.2%)                                         3,350 R.P. Scherer Corp.                           168,338
    5,625 Minerals Technology, Inc.                 $181,406              6,375 TheraTech Inc. *                              73,313
                                                    --------                                                                --------
    Paper Products   (1.2%)                                                                                                  319,456
    1,950 Bowater, Inc.                               69,713   FINANCIAL   (8.9%)                                          
                                                    --------   ------------------
                                                                   DIVERSIFIED   (4.7%)                                    
CONSUMER CYCLICAL   (26.2%)                                               1,250 First Data Corp.                              64,844
- - ---------------------------                                                 350 Franklin Resources, Inc.                      13,606
    Auto Parts & Equipment   (10.4%)                                      3,225 United Asset Management Corp.                123,759
    8,200 APS Holding Corp. - Class A *              209,100              2,275 World Acceptance Corp. *                      59,434
    9,275 Exide Corp.                                340,856                                                                --------
    1,625 Mark IV Industries, Inc.                    33,313                                                                 261,643
                                                    --------                                                                --------
                                                     583,269                                                                       
    ENTERTAINMENT   (2.0%)                          --------       INSURANCE   (2.6%)                                      
    6,275 Speedway Motorsports, Inc. *               112,950              2,825 Progressive Corp. of Ohio                    114,766
                                                    --------                700 Protective Life Corp.                         32,550
                                                                                                                            --------
    OTHER RECREATIONAL   (0.8%)                                                                                              147,316
    1,800 Harley-Davidson, Inc.                       43,200                                                                --------
                                                    --------       REAL ESTATE   (1.6%)                                     
    RESTAURANTS   (7.4%)                                                  3,700 Insignia Financial Group, Inc. - Class A *    88,800
   50,379 J.D. Wetherspoon PLC + *                   377,988                                                                --------
       75 Lonestar Steakhouse & Saloon, Inc. *         2,034   INDEPENDENT   (6.3%)                                        
      925 Papa John's International, Inc. *           33,069   --------------------
                                                    --------       CONGLOMERATE                                            
                                                     413,091             11,621 Kinnevik Investments AB B-Free +             354,320
    RETAILERS - SPECIALTY   (4.9%)                  --------                                                                --------
    2,575 Autozone, Inc. *                            64,053   INDUSTRIAL   (5.7%)                                         
    4,450 Heilig-Meyers Company                       97,344   -------------------
      500 Home Depot, Inc.                            22,125       CONTAINERS AND PACKAGING   (0.8%)                             
    1,750 Pep Boys - Manny, Moe, and Jack             54,250              2,200 Intertape Polymer Group, Inc.                 45,100
    1,725 Petco Animal Supplies, Inc. *               36,225                                                                --------
                                                    --------       ELECTRONIC COMPONENTS AND EQUIPMENT   (0.4%)            
                                                     273,997                775 Littlefuse, Inc. *                            22,088
    TOYS   (0.7%)                                   --------                                                                --------
    1,656 Mattel, Inc.                                40,779       FACTORY EQUIPMENT   (0.1%)                              
                                                    --------                250 TriMas Corp.                                   5,562
CONSUMER NON-CYCLICAL   (16.0%)                                                                                             --------
- - -------------------------------                                    POLLUTION CONTROL   (2.0%)                              
    BEVERAGES   (1.7%)                                                    8,025 Wheelabrator Technologies, Inc.              109,341
    2,250 Canandaigua Wine Company, Inc. - Class A    94,500                                                                --------
                                                    --------       RAILROADS   (1.4%)                                      
    FOOD - OTHER   (1.1%)                                                 1,700 Wisconsin Central Transportion Corp. *        80,963
    5,450 J.P. Foodservice, Inc. *                    62,675                                                                --------
                                                    --------       TRUCKING   (1.0%)                                       
    HEALTH CARE   (6.0%)                                                  1,825 Cannon Express, Inc. - Class A *              27,831
    1,625 Coram Healthcare Corp. *                    41,234              1,350 Cannon Express, Inc. - Class B *              18,225
      350 Healthsource, Inc. *                        16,581                225 Wabash National Corp.                          7,369
    1,350 Hillhaven Corp. *                           35,775                                                                --------
      325 Homedco Group, Inc. *                       17,794                                                                  53,425
       50 Horizon Healthcare Corp. *                   1,337                                                                --------
    2,350 Oxford Health Plans, Inc. *                131,600                                                                        
      400 Pacificare Health Systems, Inc. - Class B * 28,900   TECHNOLOGY   (13.2%)                                                 
    2,550 Sun Healthcare Group, Inc. *                65,025   --------------------
                                                    --------       ADVANCED MEDICAL DEVICES   (3.6%)                                
                                                     338,246              5,075 Corvita Corp. *                               20,300
    HOUSEHOLD PRODUCTS   (1.0%)                     --------                150 DENTSPLY International, Inc.                   5,212
    1,250 American Standard Companies, Inc. *         30,937                425 I-Stat Corp. *                                10,625
      450 Juno Lighting, Inc.                          8,803             25,175 Quidel Corp. *                               113,288
    1,025 Renters Choice, Inc. *                      15,887                500 St. Jude Medical, Inc.                        21,625
                                                    --------              1,300 Sofamor Danek Group, Inc. *                   31,850
                                                      55,627                                                                --------
    MEDICAL SUPPLIES   (0.5%)                       --------                                                                 202,900
      675 STERIS Corp. *                              27,000                                                                --------
                                                    --------                                                                
</TABLE>


See Notes to Schedules of Investments at page 18.




<PAGE>   34

<TABLE>
<CAPTION>
March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued)(unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
CAPITAL APPRECIATION PORTFOLIO
- - ----------------------------------------------------------------   -----------------------------------------------------------------
  SHARES   DESCRIPTION                                 VALUE         SHARES   DESCRIPTION                                 VALUE
- - ----------------------------------------------------------------   -----------------------------------------------------------------
<S>                                                 <C>          <C>                                                   <C> 
TECHNOLOGY (CONTINUED)                                           CONVERTIBLE PREFERRED STOCK (1.9%)                    
- - ----------------------                                           TECHNOLOGY                                            
    COMMUNICATIONS   (8.0%)                                      ----------
    2,375 Arch Communications Group, Inc. *         $   46,313     Diversified                                         
    1,250 Associated Group, Inc. - Class A *             5,431              744 Nokia AB OY +                            $  108,437
    3,225 CommNet Cellular, Inc. *                      79,416                                                           ----------
      664 Korea Mobile Telecommunications Corp. # *     17,430   NON-CONVERTIBLE PREFERRED STOCK (1.1%)                  
      225 LDDS Communications, Inc. of Georgia *         5,259   TECHNOLOGY                                              
      500 Millicon International Cellular SA # *        13,250   ----------
    6,325 Paging Network, Inc. *                       211,888       SOFTWARE                                            
    2,075 Vodafone Group PLC #                          68,734                 76 SAP AG Vorzug +                            58,954
                                                    ----------                                                           ----------
                                                       447,721   TOTAL PREFFERED STOCK (COST $180,329)                      167,391
                                                    ----------                                                           ----------
    OFFICE EQUIPMENT   (1.6%)                                    WARRANTS   (0.5%)                                       
    4,000 Daisytek International Corp. *                86,500              1,250 Littlefuse, Inc. * (cost $23,750)          25,625
                                                    ----------                                                           ----------
UTILITIES    (4.7%)                                              ------------------------------------------------------------------
- - -------------------                                                 PRINCIPAL     DESCRIPTION                               VALUE
    ELECTRIC   (3.5%)                                            ------------------------------------------------------------------
    2,775 California Energy Company *                   44,400   COMMERCIAL PAPER   (23.2%)                              
    7,675 Trigen Energy Corp.                          153,500   $      1,000,000 Federal National Mortgage Association  
                                                    ----------                    5.880%, 04-07-95                          999,020
                                                       197,900                                                                     
                                                    ----------            300,000 Ford Motor Credit Corp.
    TELEPHONE   (1.2%)                                                            5.950%, 04-05-95                          299,802
    2,450 Airtouch Communications, Inc. *               66,763                                                           ----------
                                                    ----------   TOTAL COMMERCIAL PAPER (COST $1,298,822)                 1,298,822
TOTAL COMMON STOCK (COST $4,675,077)                 4,786,251                                                           ----------
                                                    ----------       TOTAL INVESTMENTS (112.1%) (COST $6,177,978)         6,278,089
                                                                                                                         ----------
                                                                 UNREALIZED LOSS ON FORWARD                                   
                                                                 FOREIGN CURRENCY CONTRACTS   (-0.1%)                           
                                                                 B        136,990 British Pound 7-3-95                Sell   (3,260)
                                                                                                                         ----------
                                                                     OTHER LIABILITIES IN EXCESS OF ASSETS (-12.0%)        (671,110)
                                                                                                                         ----------
                                                                     NET ASSETS  (100.0%)                                $5,603,719
                                                                                                                         ==========


                                                                                                                         
</TABLE>




See Notes to Schedules of Investments at page 18.


<PAGE>   35

<TABLE>
<CAPTION>
March 31, 1995                                     IDEX II Series Fund      
- - ----------------------------------------------------------------------- 
SCHEDULE OF INVESTMENTS (unaudited)                                    
- - ----------------------------------------------------------------------- 
GLOBAL PORTFOLIO                                                       
- - ----------------------------------------------------------------------- 
  Shares   Description                                         Value       
- - -----------------------------------------------------------------------
<S>                                                          <C>       
COMMON STOCK  (92.6%)                                                  
BASIC MATERIALS   (0.3%)                                               
- - ------------------------
    FOREST PRODUCTS   (0.3%)                                           
       154,459 Rottneros Bruk AB +                           $  223,958
                                                             ----------     
    PAPER PRODUCTS   (0.0%)                                            
            64 Cartiere Burgo SpA +                                 435
                                                             ----------
CONSUMER CYCLICAL   (31.1%)                                            
- - ---------------------------
    AUTO MANUFACTURERS   (0.9%)                                        
        10,225 General Motors Corp. Class E                     397,497
        16,000 Toyota Motor Corp. +                             326,267
                                                             ----------
                                                                723,764
                                                             ----------
    AUTO PARTS AND EQUIPMENT   (1.3%)                                  
         4,350 Bajaj Auto, Ltd. #                               120,713
        21,389 Michelin Class B +                               923,109
                                                             ----------
                                                              1,043,822
                                                             ----------
    BROADCASTING   (2.1%)                                              
       152,197 British Sky Broadcasting Group PLC + *           629,042
        32,300 Central European Media Enterprises, Ltd.                
                    Class A *                                   298,775
        11,200 Grupo Televisa S.A. #                            186,200
        28,150 Scandinavian Broadcasting System S.A. # *        647,450
                                                             ----------
                                                              1,761,467
                                                             ----------
    CLOTHING/FABRICS   (0.9%)                                          
         4,550 Fossil, Inc. *                                    81,331
        38,750 Warnaco Group, Inc. Class A *                    692,656
                                                             ----------
                                                                773,987
                                                             ----------
    CONSUMER ELECTRONICS   (1.7%)                                      
        41,000 Hitachi Ltd. + *                                 425,115
        40,000 Matsushita Electric Industrial Company, Ltd. +   645,161
         2,075 Sony Corp. #                                     101,416
        23,000 Victor Company of Japan, Ltd. + *                257,027
                                                             ----------
                                                              1,428,719
                                                             ----------
    ENTERTAINMENT   (0.7%)                                             
        11,000 Circus Circus Enterprises, Inc. *                354,750
       131,600 Tabcorp Holdings, Ltd. +                         266,964
                                                             ----------
                                                                621,714
                                                             ----------
    FOOTWEAR   (2.0%)                                                  
        47,125 Reebok International, Ltd.                     1,678,828
                                                             ----------
    FURNITURE   (0.9%)                                                 
        19,600 Industrie Natuzzi SpA # *                        722,750
                                                             ----------
    LODGING   (1.3%)                                                   
         8,889 Accor + *                                      1,064,307
        63,925 Guangdong Investment, Ltd. +                      31,003
                                                             ----------
                                                              1,095,310
                                                             ----------
    PUBLISHING   (8.4%)                                                
         4,827 Aamulehti Yhtymae OY II +                         77,053
        16,550 Arnoldo Mondadori Editore SpA +                   99,649
       242,950 Elsevier N.V. +                                2,557,368
        37,000 News Corp., Ltd. #                               707,625
       163,177 News Corp., Ltd. Class A +                       783,176
         2,200 Reuters Holdings PLC #                           101,200
        28,697 Reuters Holdings PLC +                           221,835
        31,036 Wolters Kluwer N.V. +                          2,393,745
                                                             ----------
                                                              6,941,651
                                                             ----------
    RETAILERS - APPAREL   (3.4%)                                       
        14,675 Ann Taylor, Inc. *                               546,644
        29,075 Gap, Inc.                                      1,032,163
        20,550 Hennes and Mauritz AB B-Free +                 1,241,986
                                                             ----------
                                                              2,820,793
                                                             ----------
<CAPTION>                                                                       
- - ----------------------------------------------------------------------- 
  SHARES   DESCRIPTION                                         VALUE       
- - ----------------------------------------------------------------------- 
<S>                                                         <C>
    RETAILERS - BROADLINE   (3.5%)
         67,675 Federated Department Stores, Inc. *         $ 1,497,309
          1,556 Karstadt AG +                                   635,184
          6,221 Sears, Roebuck de Mexico S.A. + *                13,753
         31,090 Wal-Mart Stores, Inc.                           792,795
                                                             ----------
                                                              2,939,041
                                                             ----------
    RETAILERS - SPECIALTY   (1.0%)                           
          5,225 Best Buys Company, Inc. *                       112,991
         20,650 Lowe's Companies, Inc.                          712,425
                                                             ----------
                                                                825,416
                                                             ----------
    TOYS   (3.0%)                                            
         71,612 Mattel, Inc.                                  1,763,446
         41,294 Thom EMI PLC +                                  734,993
                                                             ----------
                                                              2,498,439
                                                             ----------
CONSUMER NON-CYCLICAL   (20.7%)                              
- - -------------------------------
    FOOD - OTHER   (6.0%)                                    
         12,870 Cultor OY Series 1 + *                          384,090
         18,829 Cultor OY Series 2 + *                          548,862
         14,227 Huhtamaeki OY +                                 424,588
         64,425 Nabisco Holding Corp. Class A *               1,786,916
          1,770 Nestle S.A. + *                               1,727,783
         81,340 Smart Corp. +                                    88,136
                                                             ----------
                                                              4,960,375
                                                             ----------
    HEALTH CARE   (0.4%)                                     
          4,125 Pacificare Health Systems, Inc. Class B *       298,031
                                                             ----------       
    HOUSEHOLD PRODUCTS   (1.1%)                              
            450 Amway Asia, Ltd. #                               16,763
         19,350 Dial Corp.                                      491,006
          8,725 Duracell International, Inc.                    390,444
                                                             ----------
                                                                898,213
                                                             ----------
    PHARMACEUTICALS   (12.4%)                                
        187,085 Astra AB A-Free +                             4,968,956
          3,059 Gehe AG +                                     1,272,081
            475 Roche Holding AG +                            2,744,259
         26,100 R.P. Scherer Corp. *                          1,311,525
                                                             ----------
                                                             10,296,821
                                                             ----------
    TOBACCO   (0.8%)                                         
        127,500 PT Hanjaya Mandala Sampoerna +                  675,100
                                                             ----------     
ENERGY   (1.1%)                                              
- - ---------------
    OIL COMPANIES - SECONDARY                                
         15,682 Total S.A. Class B +                            938,172
                                                             ----------     
FINANCIAL   (4.6%)                                           
- - ------------------
    BANKS   (2.2%)                                           
          3,659 Banco Weise, Ltd. # *                            25,613
        365,800 Bank Dagang Nasional +                          580,245
         27,100 Citicorp                                      1,151,750
          1,547 Unidanmark A/S + *                               62,801
                                                             ----------
                                                              1,820,409
                                                             ----------
    DIVERSIFIED   (1.9%)                                     
         15,575 Espirito Santo Financial Holdings S.A. #        161,591
          1,000 First Data Corp.                                 51,875
         16,000 First Pacific Corp., Ltd. +                      11,691
         11,100 Grupo Financiero GBM Atlantico S.A. +             7,918
        463,125 Grupo Financiero Inbursa S.A. Class C + *       648,443
          5,350 Household International Corp.                   232,725
          8,865 Internationale Netherlanden Groep N.V. +        438,354
                                                             ----------
                                                              1,552,597
                                                             ----------
    INSURANCE   (0.4%)                                       
         36,769 Trygg-Hansa SPP AB + *                          321,375
                                                             ----------      
    REAL ESTATE   (0.1%)                                 
         22,000 Citic Pacific, Ltd. +                            54,346
                                                             ----------
</TABLE>                                                      



See Notes to Schedules of Investments at page 18.




<PAGE>   36

<TABLE>
<CAPTION>
March 31, 1995                                        IDEX II Series Fund       
- - --------------------------------------------------------------------------      
SCHEDULE OF INVESTMENTS (continued) (unaudited)                              
- - --------------------------------------------------------------------------      
GLOBAL PORTFOLIO                                                             
- - --------------------------------------------------------------------------      
  Shares   Description                                            Value         
- - --------------------------------------------------------------------------      
<S>                                                             <C>         
INDEPENDENT   (7.3%)                                                        
- - --------------------
    CONGLOMERATES                                                           
        16,500 Grupo Carso, S.A. de C.V. + *                    $   72,104
       195,975 Kinnevik AB B-Free +                              5,975,212
                                                                ----------
                                                                 6,047,316
                                                                ----------
INDUSTRIAL   (5.5%)                                                       
- - -------------------
    DIVERSIFIED   (3.2%)                                                  
         2,522 Metra Corp Class A + *                               89,853
        25,053 Metra Corp Class B + *                              904,168
        63,000 Mitsubishi Heavy Industries, Ltd. + *               452,177
        12,119 OMV AG +                                          1,213,437
                                                                ----------
                                                                 2,659,635
                                                                ----------
    ELECTRONIC COMPONENTS AND EQUIPMENT   (0.5%)                          
            95 BBC Brown Boveri AG +                                90,300
         1,768 Varta AG + *                                        356,042
                                                                ----------
                                                                   446,342
                                                                ----------
    OTHER SERVICES  (1.8%)                                                
        52,643 Assa Abloy AB +                                     208,302
        47,343 Securitas AB +                                    1,270,256
                                                                ----------
                                                                 1,478,558
                                                                ----------
    POLLUTION CONTROL   (0.0%)                                            
         8,696 Rentokil PLC +                                       34,317
                                                                ----------
TECHNOLOGY   (19.6%)                                                      
- - --------------------
   ADVANCED MEDICAL DEVICES   (0.2%)                                      
         3,577 Arjo AB +                                            58,651
         3,475 Gelman Sciences, Inc. *                              59,509
         4,500 Ventritex, Inc. + *                                  85,781
                                                                ----------
                                                                   203,941
                                                                ----------
   COMMUNICATIONS   (10.3%)                                               
         2,025 Compania de Telefonos de Chile S.A. #               135,169
           169 DDI Corp -Second Section +                        1,460,253
           340 Grupo Iusacell, S.A. de C.V. # *                      4,038
         9,663 Korea Mobile Telecom Corp. #                        253,654
        83,925 Millicom International Cellular S.A. + *          2,224,013
        16,025 Motorola, Inc.                                      875,366
            79 Nippon Telegraph & Telephone Corp. +                680,783
        14,048 Nordictel Holdings AB +                             152,291
         7,800 Paging Network, Inc. *                              261,300
        54,175 Tele Danmark A/S # *                              1,435,638
             5 Telecomunicacoes Braseleiras S.A. #                     131
         6,975 Vodafone Group PLC #                              1,040,125
                                                                ----------
                                                                 8,522,761
                                                                ----------
   COMPUTERS   (1.5%)                                                     
         4,525 Compaq Computer Corp. *                             156,113
     1,175,086 Olivetti & C. SpA + *                             1,101,750
                                                                ----------
                                                                 1,257,863
                                                                ----------
    DIVERSIFIED   (3.0%)                                                  
        20,889 Phillips Electronics N.V. +                         711,230
         3,822 Siemens AG +                                      1,800,550
                                                                ----------
                                                                 2,511,780
                                                                ----------
    INDUSTRIAL   (0.4%)                                                   
         6,775 Millipore Corp.                                     377,706
                                                                ----------
    OFFICE EQUIPMENT   (1.3%)                                             
        20,613 Oce-van der Grinten N.V. +                        1,052,750
                                                                ----------
    SEMICONDUCTORS   (0.4%)                                               
        21,900 National Semiconductor Corp. *                      383,250
                                                                ----------
    SOFTWARE   (2.5%)                                                     
        52,399 Getronics N.V. + *                                2,093,917
                                                                ----------

<CAPTION>
- - --------------------------------------------------------------------------      
  Shares   Description                                            Value         
- - -------------------------------------------------------------------------- 
<S>                                                       <C>  
UTILITIES   (2.4%)
- - ------------------
    ELECTRIC   (1.3%)
          7,425 Consolidated Electric Power Asia, Ltd. #       $   153,643
        359,900 Consolidated Electric Power Asia, Ltd. +           744,749
          8,800 Huaneng Power International, nc. # *               139,700
                                                               -----------
                                                                 1,038,092
                                                               -----------
    Telephone   (1.1%)                                        
         32,050 Airtouch Communications, Inc. *                    873,363
                                                               -----------
Total Common Stock (cost $73,507,752)                           76,897,124
                                                               -----------
NON-CONVERTIBLE PREFERRED STOCK   (2.1%)                      
ADVANCED MEDICAL DEVICES   (1.1%)                             
          1,506 Fresenius AG +                                     886,849
                                                               -----------
PUBLISHING   (0.2%)                                           
         47,087 News Corp., Ltd. +                                 204,887
                                                               -----------
RETAIL - BROADLINE   (0.3%)                                   
          6,493 Fielmann +                                         240,744
                                                               -----------
SOFTWARE   (0.5%)                                             
            488 SAP AG Vorzug +                                    378,550
                                                               -----------
CONVERTIBLE PREFERRED STOCK   (3.2%)                          
DIVERSIFIED TECHNOLOGY                                        
          2,459 Nokia AB OY +                                      361,241
         15,948 Nokia AB OY-Cumulative +                         2,324,405
                                                               -----------
                                                                 2,685,646
                                                               -----------
TOTAL PREFERRED STOCK (COST $2,685,054)                          4,396,676
                                                               -----------
- - --------------------------------------------------------------------------      
   Principal                   Description                         Value
- - --------------------------------------------------------------------------

COMMERCIAL PAPER  (2.8%)                                      
$ 2,300,000       Ford Motor Credit Company,                    
                   6.050%, 10-3-94, (cost $2,299,227)            2,299,227
                                                               -----------
    TOTAL INVESTMENTS (100.7%)(COST $78,492,033)                83,593,027
                                                               -----------
UNREALIZED GAIN (LOSS) ON FORWARD                             
FOREIGN CURRENCY CONTRACTS (-0.7%)                            
B       206,485 British Pound 4-4-95                      Buy        7,888
B       149,577 British Pound 4-5-95                      Buy        5,088
B        81,066 British Pound 4-6-95                      Buy        2,393
D       515,530 German Deutschemark 4-6-95                Sell      (9,440)
D     8,454,650 German Deutschemark 6-8-95                Sell    (141,082)
D     1,646,952 German Deutschemark 6-12-95               Sell     (14,711)
G        32,346 Dutch Guilder 4-3-95                      Buy          517
G        58,100 Dutch Guilder 4-3-95                      Sell        (928)
G        57,612 Dutch Guilder 4-4-95                      Sell        (357)
K    32,900,000 Swedish Krona 4-12-95                     Sell     (83,350)
K    45,026,500 Swedish Krona 4-28-95                     Sell     (62,126)
M     7,300,000 Finish Marka 4-12-95                      Sell    (167,940)
M     4,050,914 Finish Marka 4-28-95                      Sell     (85,374)
P    56,016,478 Spanish Peseta 4-18-95                    Sell     (24,325)
P    56,016,478 Spanish Peseta 4-18-95                    Buy        8,427
S       406,877 Swiss Franc 4-3-95                        Sell      (9,008)
S       343,862 Swiss Franc 4-4-95                        Sell      (3,606)
                                                               -----------
TOTAL FORWARD FOREIGN CURRENCY CONTRACTS                          (577,934)
                                                               -----------
                                                              
    OTHER LIABILITIES IN EXCESS OF ASSETS   (0.0%)                 (22,870)
                                                               -----------
    NET ASSETS  (100.0 %)                                      $82,992,223
                                                               ===========
                                                              
</TABLE>




See Notes to Schedules of Investments at page 18.

<PAGE>   37
<TABLE>
<CAPTION>

March 31, 1995                                                                                                  IDEX II Series Fund
- - -----------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - -----------------------------------------------------------------------------------------------------------------------------------
BALANCED PORTFOLIO
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
  Shares   Description                                 Value         Shares   Description                                 Value
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
<S>                                                <C>               <C>                                              <C>
COMMON STOCK  (46.8%)                                                    HEALTH CARE   (2.7%)                         
BASIC MATERIALS   (1.9%)                                                   1,175 United Healthcare Corp.              $      54,931
- - ------------------------                                                   1,250 US Healthcare, Inc.                         55,313
    CHEMICALS   (0.9%)                                                                                                -------------
     1,150 Minerals Technologies, Inc.             $     37,088                                                             110,244
                                                   ------------                                                       -------------
                                                                         HOUSEHOLD PRODUCTS   (2.8%)                  
    MINING, DIVERSIFIED   (0.2%)                                           1,550 American Standard Companies, Inc. *         38,363
       200 Potash Corp. of Saskatchewan, Inc.             8,900              225 Colgate-Palmolive Company                   14,850
                                                   ------------              550 Dial Corp.                                  13,956
                                                                             575 Duracell International, Inc.                25,731
    FOREST PRODUCTS   (0.8%)                                                 875 Newell Company                              22,313
       400 Georgia Pacific Corp.                         31,900                                                       -------------
                                                   ------------                                                             115,213
                                                                                                                      -------------
CONSUMER CYCLICAL   (15.8%)                                              PHARMACEUTICALS   (3.0%)                                  
- - ---------------------------                                                2,000 Astra AB A-Free +                           53,119
    AUTO MANUFACTURERS   (3.4%)                                               12 Roche Holding AG +                          69,328
     3,600 General Motors Corp. - Class E               139,950                                                       -------------
                                                   ------------                                                             122,447
                                                                                                                      -------------
    AUTO PARTS AND EQUIPMENT   (0.5%)                                FINANCIAL   (10.6%)                                           
     1,025 Mark IV Industries, Inc.                      21,013      -------------------                                           
                                                   ------------          BANKS   (1.6%)                                            
                                                                             100 Bancorp Hawaii, Inc.                         2,837
    BROADCASTING   (1.1%)                                                  1,775 Bank of New York, Inc.                      58,353
       275 Lin Television Corp. *                         9,144              100 First Bank System, Inc.                      4,037
     1,650 Tele Communications, Inc. - Class A *         34,650                                                       -------------
                                                   ------------                                                              65,227
                                                         43,794                                                       -------------
                                                   ------------          DIVERSIFIED   (2.8%)                                      
                                                                         --------------------                                      
    CASINOS   (0.9%)                                                       3,375 Alexander & Alexander Services, Inc.        79,734
     1,025 Promus Companies, Inc. *                      38,438              250 Finova Group, Inc. *                         8,250
                                                   ------------              300 First Data Corp.                            15,562
                                                                             225 Household International Corp.                9,788
                                                                                                                      -------------
                                                                                                                            113,334
    ENTERTAINMENT   (1.7%)                                                                                            -------------
     1,300 Walt Disney Company                           69,388                                                                    
                                                   ------------          INSURANCE   (6.2%)                                        
                                                                             350 American International Group, Inc.          36,488
    FOOTWEAR   (0.9%)                                                        555 General RE Corp.                            73,260
     1,050 Reebok International Ltd.                     37,406            1,375 Progressive Corp. of Ohio                   55,859
                                                   ------------            2,050 UNUM Corp.                                  92,763
                                                                                                                      -------------
                                                                                                                            258,370
    LODGING   (1.8%)                                                                                                  -------------
     2,125 Marriott International, Inc.                  73,844                                                                    
                                                   ------------      INDUSTRIAL   (1.7%)                                           
                                                                     -------------------                                           
    PUBLISHING   (0.1%)                                                  CONTAINERS AND PACKAGING   (0.6%)                         
       100 Reuters Holdings PLC #                         4,600              250 Crown, Cork, and Seal Company, Inc. *       10,969
                                                   ------------              550 Stone Container Corp. *                     12,581
                                                                                                                      -------------
                                                                                                                             23,550
    RECREATION PRODUCTS - OTHER   (1.0%)                                                                              -------------
     1,700 Harley Davidson, Inc.                         40,800          ELECTRONIC COMPONENTS AND EQUIPMENT   (0.4%)              
                                                   ------------            1,250 Westinghouse Electric Corp.                 17,656
                                                                                                                      -------------
    RETAILERS - BROADLINE   (1.7%)                                       POLLUTION CONTROL   (0.7%)                                
     2,525 Federated Department Stores, Inc. *           55,866              825 Browning Ferris Industries, Inc.            28,050
       375 May Department Stores Company                 13,875                                                       -------------
                                                   ------------      TECHNOLOGY   (4.4%)                                           
                                                         69,741      -------------------                                           
                                                   ------------          ADVANCED MEDICAL DEVICES   (0.3%)                         
    RETAILERS - SPECIALTY   (0.8%)                                           325 St. Jude Medical, Inc.                      14,056
       800 Home Depot, Inc.                              35,400                                                       -------------
                                                   ------------                                                                    
                                                                         COMMUNICATIONS   (1.5%)                                   
    TOYS   (1.9%)                                                            275 Motorola, Inc.                              15,022
     3,150 Mattel, Inc.                                  77,569              300 Paging Network, Inc. *                      10,050
                                                   ------------              800 Viacom, Inc. - Class B *                    36,600
                                                                                                                      -------------
CONSUMER NON-CYCLICAL   (11.7%)                                                                                              61,672
- - -------------------------------                                                                                       -------------
    FOOD - OTHER   (1.5%)                                                                                                          
       975 Nabisco Holdings Corp. - Class A *            27,909                                                                    
        36 Nestle S.A. + *                               35,141                                                                    
                                                   ------------                                                                    
                                                         63,050                                                                    
                                                   ------------                                                                    
    FOOD RETAILERS   (1.7%)                                                                                                        
     2,075 Safeway, Inc. *                               72,106                                                                    
                                                   ------------                                                                    


</TABLE>

See Notes to Schedules of Investments at page 18.




<PAGE>   38
<TABLE>
<CAPTION>

March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
BALANCE PROTFOLIO
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
  Shares   Description                                 Value         Principal    Description                             Value
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
<S>                                                <C>               <C>                                              <C>
Technology (continued)                                               Technology   (1.8%)
- - ----------------------                                               -------------------                                         
    Computers   (0.2%)                                                   Aerospace/Defense   (0.6%)                                
        75 Hewlett-Packard Company                 $      9,028           25,000 McDonnell Douglas Corp.                           
                                                   ------------                     8.625%, 4-1-97                    $      25,531
    Diversified   (0.5%)                                                                                              -------------
       600 Diebold, Inc.                                 21,375          Diversified   (1.2%)                                      
                                                   ------------           50,000 Rockwell International Corp.                      
    Industrial   (0.3%)                                                             7.625%, 2-17-98                          50,437
       250 Millipore Corp.                               13,937      TOTAL NON-CONVERTIBLE CORPORATE BONDS            -------------
                                                   ------------           (cost $916,451)                                   915,159
                                                                                                                      -------------
    Office Equipment   (0.9%)                                        LONG-TERM U.S. GOVERNMENT SECURITIES   (3.9%)                 
       525 Alco Standard Corp.                           38,063                  United States Treasury Notes                      
                                                   ------------           30,000   7.375%, 11-15-97                          30,304
    Software   (0.7%)                                                    100,000   7.250%, 2-15-98                          100,807
     3,100 Platinum Software Corp. *                     30,225           30,000   7.500%, 10-31-99                          30,475
                                                   ------------      TOTAL LONG-TERM U.S. GOVERNMENT SECURITIES       -------------
Utilities   (0.7%)                                                      (cost $160,394)                                     161,586
- - ------------------                                                                                                    -------------
    Telephone                                                        COMMERCIAL PAPER   (20.6%)                                    
     1,000 Airtouch Communications, Inc. *               27,250          150,000 American Express Credit Corp.                     
                                                   ------------                     6.000%, 4-4-95                          149,925
Total Common Stock (cost $1,875,619)                  1,934,684                                                                    
                                                   ------------                                                                    
- - ---------------------------------------------------------------                                                                    
Principal               Description                     Value            200,000 Chevron Oil Finance Company                       
- - ---------------------------------------------------------------                     6.000%, 4-3-95                          199,933
CONVERTIBLE CORPORATE BONDS   (0.5%)                                                                                               
    Recreational Products - Other                                        500,000 Federal National Mortgage Association             
$        60,000 Coleman Worldwide Corp.,                                            5.885%, 4-13-95                         499,020
              Zero Coupon (cost $16,544)                 18,225                                                       -------------
                                                   ------------      TOTAL COMMERCIAL PAPER (COST $848,878)                 848,878
                                                                                                                      -------------
NON-CONVERTIBLE CORPORATE BONDS   (22.1%)                                                                                          
Consumer Cyclical   (6.6%)                                               TOTAL INVESTMENTS (93.9%) (COST $3,817,886)      3,878,532
- - --------------------------                                               OTHER ASSETS IN EXCESS OF LIABILITIES (6.1%)       253,701
    Auto Manufacturers   (3.0%)                                                                                       -------------
      120,000 Ford Motor Credit Company                                  NET ASSETS  (100.0%)                         $   4,132,233
              7.875%, 1-15-97                           121,350                                                       =============
                                                   ------------ 
                                                                
    Retailers - Broadline   (3.6%)                              
      150,000 Dayton Hudson Corp.                                  
              7.500%, 3-1-99                            149,625 
                                                   ------------ 
Consumer Non-Cyclical   (4.4%)                                  
- - ------------------------------
    Pharmaceuticals                                             
      180,000 American Home Products Corp.                         
              7.700%, 2-15-00                           181,125 
                                                   ------------ 
Financial   (5.5%)                                              
- - ------------------
    Banks   (1.2%)                                              
      50,000 Norwest Corp.                                        
              7.700%, 11-15-97                           50,500 
                                                   ------------ 
    Diversified   (4.3%)                                        
      180,000 International Lease Finance Corp.                    
              7.500%, 3-1-99                            178,875 
                                                   ------------ 
Independent   (1.2%)                                            
- - --------------------
    Conglomerate                                                
      50,000 General Electric Capital Corp.                       
              8.000%, 1-15-98                            50,938 
                                                   ------------ 
Industrial   (2.6%)                                             
- - -------------------
    Diversified   (1.9%)                                        
      76,000 Great Dane Holdings, Inc.                            
              12.750%, 8-1-01                            76,665 
                                                   ------------ 
    Railroads   (0.7%)                                          
      30,000 Southern Pacific Rail Corp.                          
              9.375%, 8-15-05                            30,113 
                                                   ------------ 

</TABLE>
See Notes to Schedules of Investments at page 18.
<PAGE>   39
<TABLE>
<CAPTION>

March 31, 1995                                                                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
EQUITY-INCOME PORTFOLIO
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
  Shares   Description                                 Value         Shares    Description                                Value
- - ----------------------------------------------------------------   ---------------------------------------------------------------- 
<S>                                                <C>               <C>                                              <C>
COMMON STOCK  (58.0%)                                               INDEPENDENT   (2.9%)
BASIC MATERIALS   (6.2%)                                            --------------------                                           
- - ------------------------                                                CONGLOMERATE                                               
    CHEMICALS                                                               900 General Electric Company               $    48,713 
       800 E.I. Du Pont De Nemours                                        1,700 Hanson PLC #                                32,087 
              and Company                          $     48,400                                                        ----------- 
     2,900 Lawter International, Inc.                    38,063                                                             80,800 
       700 Loctite Corp.                                 33,687     INDUSTRIAL   (14.5%)                                           
     2,000 M.A. Hanna Company                            50,250     --------------------                                           
                                                   ------------         BUILDING MATERIALS   (1.7%)                                
                                                        170,400           1,400 Sherwin Williams Company                    47,425 
                                                   ------------                                                        ----------- 
CONSUMER CYCLICAL   (5.8%)                                              CONTAINERS AND PACKAGING   (1.2%)                          
- - --------------------------                                                  700 Temple-Inland, Inc.                         31,412 
    PUBLISHING   (1.7%)                                                                                                ----------- 
       800 A.H. Belo Corp.                               46,400         DIVERSIFIED   (3.6%)                                       
                                                   ------------           2,200 ACME - Cleveland Corp.                      35,200 
    ENTERTAINMENT   (1.4%)                                                  700 Tenneco, Inc.                               32,987 
       700 Eastman Kodak Company                         37,188             600 TYCO International Ltd.                     31,725 
                                                   ------------                                                        ----------- 
    RETAILERS - BROADLINE   (1.1%)                                                                                          99,912 
       700 J.C. Penney Company, Inc.                     31,412         ELECTRONIC COMPONENTS AND EQUIPMENT   (2.4%)               
                                                   ------------           1,100 AMP, Inc.                                   39,600 
    RETAILERS - SPECIALTY   (1.6%)                                          400 Emerson Electric Company                    26,600 
     1,000 Home Depot, Inc.                              44,250                                                        ----------- 
                                                   ------------                                                             66,200 
                                                                        OTHER INDUSTRIAL SERVICES   (3.2%)                         
CONSUMER NON-CYCLICAL   (8.8%)                                            1,500 National Service Industries, Inc.           40,500 
- - ------------------------------                                            1,300 Olsten Corp.                                45,663 
    BEVERAGES   (0.9%)                                                                                                 ----------- 
     1,500 Adolph Coors Company - Class B                24,562                                                             86,163 
                                                   ------------                                                        ----------- 
    FOOD - OTHER   (0.4%)                                               POLLUTION CONTROL   (1.6%)                                 
       200 Kellogg Company                               11,675           1,600 WMX Technologies, Inc.                      44,000 
                                                   ------------         RAILROADS   (0.8%)                             ----------- 
    HEALTH CARE   (1.4%)                                                    400 Union Pacific Corp.                         22,000 
       900 Columbia/HCA Healthcare Corp.                 38,700                                                        ----------- 
                                                   ------------     TECHNOLOGY   (6.7%)                                            
    HOUSEHOLD PRODUCTS   (3.4%)                                     -------------------                                            
       600 Colgate-Palmolive Company                     39,600         COMMUNICATIONS   (2.7%)                                    
       300 Duracell International, Inc.                  13,425           1,200 Alltel Corp.                                34,500 
       900 Premark International, Inc.                   39,713             800 Cellular Communications, Inc.-Class A *     38,200 
                                                   ------------                                                        ----------- 
                                                         92,738                                                             72,700 
                                                   ------------                                                        ----------- 
    MEDICAL SUPPLIES   (1.5%)                                           DIVERSIFIED   (2.3%)                                       
     1,500 C.R. Bard, Inc.                               41,438             600 Minnesota Mining and Manufacturing                 
                                                   ------------                    Company                                  34,875 
    PHARMACEUTICALS                                                         400 Raytheon Company                            29,150 
       900 Upjohn Company                                32,176                                                        ----------- 
                                                   ------------                                                             64,025 
ENERGY   (6.0%)                                                                                                        ----------- 
- - ---------------                                                         OFFICE EQUIPMENT   (1.0%)                                  
    OIL COMPANIES - MAJOR   (4.2%)                                        1,100 Danka Business System PLC #                 28,737 
       500 Amoco Corp.                                   31,812                                                        ----------- 
       700 Exxon Corp.                                   46,725         SOFTWARE   (0.7%)                                          
     1,700 Occidental Petroleum Corp.                    37,188             500 Compuware Corp. *                           18,500 
                                                   ------------                                                        ----------- 
                                                        115,725     UTILITIES    (1.7%)                                            
                                                   ------------     -------------------                                            
    OIL DRILLING   (0.9%)                                           TELEPHONE                                                      
       200 Atlantic Richfield Company                    23,000             800 Airtouch Communications, Inc. *             21,800 
                                                   ------------             600 Telephone and Data Systems, Inc.            23,700 
    PIPELINES   (0.9%)                                                                                                 ----------- 
     1,100 Panhandle Eastern Corp.                       25,300     TOTAL COMMON STOCK (COST $1,509,554)                 1,590,721 
                                                   ------------                                                        ----------- 
FINANCIAL   (5.4%)                                                                                                                 
- - ------------------                                                  CONVERTIBLE PREFERRED STOCK   (2.0%) 
    DIVERSIFIED   (2.7%)                                            CONSUMER NON-CYCLICAL   (1.1%)                                 
     1,500 American General Corp.                        48,375     ------------------------------                                 
       300 Federal National Mortgage Association         24,412         HOUSEHOLD PRODUCTS                                         
                                                   ------------             700 James River Corp. of Virginia               29,925 
                                                         72,787                                                        ----------- 
                                                   ------------     ENERGY   (0.9%)                                                
    INSURANCE   (1.5%)                                              ---------------                                                
     3,990 Gainsco, Inc.                                 41,396         OIL COMPANIES - SECONDARY                                  
                                                   ------------             600 Valero Energy Corp.                         25,650 
    REAL ESTATE   (1.2%)                                                                                               ----------- 
     1,200 Crescent Real Estate Equities, Inc.           34,200     TOTAL PREFERRED STOCK (COST $54,229)                    55,575 
                                                   ------------                                                        ----------- 


</TABLE>

See Notes to Schedules of Investments at page 18.
<PAGE>   40

<TABLE>
<CAPTION>

March 31, 1995                                                                  IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
EQUITY-INCOME PORTFOLIO
- - --------------------------------------------------------------------
Principal    Description                                  Value
- - --------------------------------------------------------------------
<S>                                                <C>
NON-CONVERTIBLE CORPORATE BONDS   (3.9%)
INDUSTRIAL
- - ----------
    DIVERSIFIED
$       100,000 Trinova Corp.
             9.550%, 2-1-18 (cost $105,660)        $    106,250
                                                   ------------
SHORT-TERM SECURITIES   (26.4%)
   726,745 Investors Fiduciary Trust Company
              Demand Deposit Sweep Account
              5.0687%, 4-3-95, (cost $726,745)          726,745
                                                   ------------
LONG-TERM U.S. GOVERNMENT SECURITIES   (20.0%)
           United States Treasury Notes
   200,000   7.000%, 4-15-99                            199,936
   175,000   5.875%, 5-15-95                            174,974
   175,000   5.125%, 11-15-95                           173,742
TOTAL LONG-TERM U.S. GOVERNMENT SECURITIES
                                                   ------------
    (COST $548,516)                                     548,652
                                                   ------------

    TOTAL INVESTMENTS (110.3%) (COST $2,944,704)      3,027,943
    OTHER LIABLITIES IN EXCESS OF ASSETS (-10.3%)      (283,450)
                                                   ------------
    NET ASSETS  (100.0%)                           $  2,744,493
                                                   ============
</TABLE>




See Notes to Schedules of Investments at page 18.




<PAGE>   41

<TABLE>
<CAPTION>
March 31, 1995                                           IDEX II Series Fund
- - -------------------------------------------------------------------------------                                                    
SCHEDULE OF INVESTMENTS (unaudited)                                                                                                
- - -------------------------------------------------------------------------------                                                    
INCOME PLUS PORTFOLIO                                                                                                              
- - -------------------------------------------------------------------------------                                                    
                  Description                       Principal         Value                                                        
- - -------------------------------------------------------------------------------   
<S>                                               <C>             <C>             
NON-CONVERTIBLE CORPORATE BONDS  (91.2%)                                          
BASIC MATERIALS   (8.2%)                                                          
- - ------------------------
    MINING - DIVERSIFIED   (6.7%)                                                 
     Cyprus Minerals Company                                                      
       6.625%, 10-15-05                           $  2,000,000    $  1,784,840    
                                                                                  
     Inco, Ltd.                                                                   
       9.600%, 6-15-22                               2,500,000       2,641,400    
                                                                  ------------
                                                                     4,426,240   
                                                                  ------------
    STEEL   (1.5%)                                                                
     Armco, Inc.                                                                  
       11.375%, 10-15-99                             1,000,000         991,250    
                                                                  ------------
                                                                                  
CONSUMER CYCLICAL   (17.4%)                                                       
- - ---------------------------
    AIRLINES   (1.7%)                                                             
     Piedmont Aviation, Inc.                                                      
       10.100%, 5-13-07                              1,048,000         812,200    
                                                                                  
     USAir, Inc.                                                                  
       10.800%, 1-1-05                                 400,000         333,000    
                                                                  ------------
                                                                    (1,145,200)   
                                                                  ------------
    CLOTHING/FABRIC   (3.0%)                                                      
     Fruit of the Loom, Inc.                                                      
       7.000%, 3-15-11                               2,000,000       1,707,220    
                                                                                  
     Movie Star, Inc.                                                             
       12.875%, 10-1-01                                315,000         280,350    
                                                                  ------------
                                                                    (1,987,570)   
                                                                  ------------
    AUTO PARTS AND EQUIPMENT   (3.6%)                                             
     Mark IV Industries, Inc.                                                     
       8.750%, 4-1-03                                2,430,000       2,375,325    
                                                                  ------------
                                                                                  
    BROADCASTING   (1.5%)                                                         
     Cablevision Industries Corp.                                                 
       9.250%, 4-1-08                                1,000,000         981,250    
                                                                  ------------
                                                                                  
    PUBLISHING   (5.2%)                                                           
     News America Holdings, Inc.                                                  
       8.625%, 2-1-03                                1,500,000       1,522,575   
                                                                                  
     Western Publishing Group, Inc.                                               
       7.650%, 9-15-02                               2,500,000       1,950,000    
                                                                  ------------
                                                                     3,472,575    
                                                                  ------------
    RESTAURANTS   (1.4%)                                                          
     American Restaurant Group, Inc.                                              
       12.000%, 9-15-98                              1,000,000         915,000    
                                                                  ------------
                                                                                  
    RETAILERS - DRUG BASED   (1.0%)                                               
     Eckerd Corp.                                                                 
       11.125%, 5-1-01                                 658,000         664,580    
                                                                  ------------
                                                                                  
CONSUMER NON-CYCLICAL   (26.2%)                                                   
- - -------------------------------
    CONSUMER SERVICES   (1.8%)                                                    
     Actava Group, Inc.                                                           
       9.875%, 3-15-97                            $  1,165,000   $   1,165,000    
                                                                  ------------
                                                                                  
    FOOD - OTHER   (1.5%)                                                         
     BFI Acquisition Corp.                                                        
       12.000%, 12-1-01                              1,000,000         960,000    
                                                                  ------------
                                                                                  
    FOOD RETAILERS   (7.3%)                                                       
     American Stores Company                                                      
       9.125%, 4-1-02                                1,000,000       1,062,760    
                                                                                  
     Food 4 Less Supermarkets, Inc.                                               
       10.450%, 4-15-00                              1,000,000         980,000    
                                                                                  
     Great Atlantic & Pacific Tea, Inc.                                           
       7.700%, 1-15-04                               2,000,000       1,797,500    
                                                                                  
     Super Rite Foods, Inc.                                                       
       10.625%, 4-1-02                               1,000,000      (1,020,000)   
                                                                  ------------
                                                                     4,860,260    
                                                                  ------------
    HEALTH CARE   (7.2%)                                                          
     FHP International Corp.                                                      
       7.000%, 9-15-03                               2,000,000       1,803,820    
                                                                                  
      Healthtrust, Inc. - The Hospital Company                                    
       8.750%, 3-15-05                               2,000,000       2,045,000    
                                                                                  
     Mediq/PRN Life Support Svs., Inc.                                            
       11.125%, 7-1-99                               1,000,000         940,000    
                                                                  ------------
                                                                     4,788,820    
                                                                  ------------
    HOUSEHOLD PRODUCTS   (8.4%)                                                   
     BAT Capital Corp.                                                            
       6.500%, 11-24-03                              2,000,000       1,825,500    
                                                                                  
     Black & Decker Corp.                                                         
       7.500%, 4-1-03                                2,000,000       1,917,860   
                                                                                  
     James River Corp. of Virginia                                                
       6.700%, 11-15-03                              2,000,000       1,831,920   
                                                                  ------------
                                                                     5,575,280            
                                                                  ------------
ENERGY   (8.9%)                                                                   
- - ---------------
    OIL DRILLING   (3.9%)                                                         
     Louisiana Land Exploration Company                                           
       7.625%, 4-15-13                               2,000,000       1,796,780   
                                                                                  
     Maxus Energy Corp.                                                           
       11.250%, 5-1-13                               905,000           796,400   
                                                                  ------------
                                                                     2,593,180               
    OILFIELD EQUIPMENT & SERVICES   (1.6%)                                        
     McDermott, Inc.                                                              
       9.375%, 3-15-02                             1,000,000         1,061,950   
                                                                  ------------
    PIPELINES (3.4%)
     ENRON CORP.
      6.750%, 7-1-05                               2,500,000         2,271,350
                                                                  ------------
</TABLE>                                                   





See Notes to Schedule of Investments at page 18.



<PAGE>   42
<TABLE>
<CAPTION>
March 31, 1995                                                                                          IDEX II Series Fund
- - ------------------------------------------------------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued)(unaudited)
- - ------------------------------------------------------------------------------------------------------------------------------------
INCOME PLUS PORTFOLIO
- - ----------------------------------------------------------------      --------------------------------------------------------------
              Description              Principal         Value                   Description              Principal          Value
- - ----------------------------------------------------------------      --------------------------------------------------------------
<S>                                 <C>             <C>                 <C>                            <C>             <C>
FINANCIAL   (8.8%)                                                      POLLUTION CONTROL   (1.5%)
- - ------------------                                                       Allied Waste Industries,     
    BANKS   (5.1%)                                                         Inc.                        $  1,000,000    $     997,500
     Chevy Chase Savings                                                   12.000%, 2-1-04                             -------------
       Bank, Inc.                                                                                                                  
       9.250%, 12-1-05              $  1,250,000    $  1,134,375        TRANSPORTATION EQUIPMENT                                   
                                                                          (5.5%) AAR Corp.                                         
     Citicorp                                                             7.250%, 10-15-03                2,000,000        1,777,500
       9.500%, 2-1-02                  1,000,000       1,081,170                                                                   
                                                                         Overseas Shipholding Group,                               
     Williams Companies, Inc.                                              Inc.                                                   
       10.250%, 7-15-20                1,000,000       1,163,450           8.000%, 12-1-03                2,000,000        1,895,760
                                                    ------------                                                       -------------
                                                       3,378,995                                                           3,673,260
                                                    ------------                                                       -------------
    DIVERSIFIED   (3.3%)                                                                                                           
     Continental Bank N.A.                                             TECHNOLOGY    (1.4%)                                        
       11.250%, 7-1-01                 1,100,000       1,204,962       --------------------                                        
                                                                        COMPUTERS                                                  
     GNS Financial Corp.                                                 Unisys Corp.                                              
       9.250%, 3-15-03                 1,000,000         985,000          9.750%, 9-15-16                 1,000,000          945,000
                                                    ------------                                                      --------------
                                                       2,189,962                                                                   
    INSURANCE   (0.4%)                              ------------       UTILITIES (5.2%)                                            
     Reliance Financial                                                ----------------                                            
       Services Corp.                                                   ELECTRIC                                                   
       9.480%, 11-1-00                   300,000         297,000         First PV Funding Corp.                                    
                                                    ------------          10.300%, 1-15-14                1,225,000        1,223,468
INDUSTRIAL   (15.1%)                                                                                                               
- - --------------------                                                     Texas Utilities Electric Company                          
    AIR FREIGHT   (1.6%)                                                  10.350%, 1-1-18                   757,000          806,978
     Federal Express Corp.                                                6.750%, 4-1-03                  1,500,000        1,400,190
       9.625%, 10-15-19                1,000,000       1,057,710                                                      --------------
                                                    ------------                                                           3,430,636
    ELECTRIC COMPONENTS &                                                                                             --------------
      EQUIPMENT   (3.4%)                                               TOTAL NON-CONVERTIBLE CORPORATE BONDS                       
     Westinghouse Electric Corp.                                         (cost $62,223,791)                               60,504,513
       6.875%, 9-1-03                  2,500,000       2,249,950                                                      --------------
                                                    ------------       NON-CONVERTIBLE PREFERRED STOCKS (0.5%)                     
    FACTORY EQUIPMENT   (1.6%)                                                                                                     
     Penn Central Corp.                                                BANKS                                 SHARES               
       10.625%, 4-15-00                1,000,000       1,057,240                                             ------               
                                                    ------------         Riggs National Corp. Class B, 10.750%                     
    DIVERSIFIED   (1.5%)                                                  (cost $316,275)                    12,651          325,764
     Canadian Pacific Forest                                                                                          --------------
       Products, Ltd.                                                                                                             
       9.250%, 6-15-02                 1,000,000         992,430       COMMERCIAL PAPER   (3.0%)         PRINCIPAL             
                                                    ------------                                         ---------             
                                                                         New England Education Loan Marketing Corp.                
                                                                          6.000%, 4-3-95,                                          
                                                                            (cost $1,999,333)          $  2,000,000        1,999,333
                                                                                                                      --------------
                                                                                                                                   
                                                                       TOTAL INVESTMENTS   (94.7%) (cost $64,539,399)     62,829,610
                                                                       OTHER ASSETS IN EXCESS OF LIABILITIES   (5.3%)      3,498,475
                                                                                                                       -------------
                                                                       NET ASSETS (100.0%)                             $  66,328,085
                                                                                                                       =============
                                                                                                                                   
</TABLE>                                                                    
                                                                            
                                                                            
                                                                            
See Notes to Schedule of Investments at page 18.                            
                                                                       
<PAGE>   43
<TABLE>
<CAPTION>
March 31, 1995                                               IDEX II Series Fund
- - --------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - --------------------------------------------------------------------------------
FLEXIBLE INCOME PORTFOLIO                                                      
- - --------------------------------------------------------------------------------
                 Description                        Principal         Value    
- - --------------------------------------------------------------------------------
<S>                                               <C>            <C>           
NON-CONVERTIBLE CORPORATE BONDS   (79.2%)                                      
BASIC MATERIALS   (1.2%)                                                       
- - ------------------------
PAPER PRODUCTS                                                                 
     Williamhouse Regency, Inc.                                                
       11.500%, 6-15-05                           $   250,000    $    241,250  
                                                                 ------------
CONSUMER, CYCLICAL   (10.8%)                                                   
- - ----------------------------
AIRLINES   (0.8%)                                                              
     United Airlines, Inc.                                                     
       10.670%, 5-1-04                                150,000         161,250  
                                                                 ------------  
AUTO MANUFACTURERS   (1.2%)                                                    
     Ford Motor Credit Company                                                 
       7.750%, 3-15-05                                250,000         249,062  
                                                                 ------------  
PUBLISHING   (3.8%)                                                            
     News America Holdings, Inc.                                               
        9.250%, 2-01-13                               750,000         771,563  
                                                                 ------------  
RECREATIONAL - OTHER   (0.5%)                                                  
     Stratosphere Corp.                                                        
        14.250%, 5-15-02                               95,000          97,137  
                                                                 ------------  
RETAILERS - SPECIALTY   (4.5%)                                                 
     Pier 1 Imports, Inc.                                                      
       11.500%, 7-15-03                               900,000         927,000  
                                                                 ------------  
CONSUMER, NON-CYCLICAL   (9.9%)                                                
- - -------------------------------
FOOD - OTHER   (5.1%)                                                          
     Borden, Inc.                                                              
        7.875%, 2-15-23                               200,000         174,750  
                                                                               
     Pilgrim's Pride Corp.                                                     
        10.875%, 8-1-03                               500,000         453,750  
                                                                               
     RJR Nabisco, Inc.                                                         
        8.625%, 12-1-02                               425,000         418,625  
                                                                 ------------
                                                                    1,047,125  
                                                                 ------------
FOOD RETAILERS   (2.5%)                                                        
     Super Rite Foods, Inc.                                                    
       10.625%, 4-1-02                                500,000         510,000  
                                                                 ------------  
HEALTH CARE   (2.3%)                                                           
     National Medical Enterprises, Inc.                                        
        10.125%, 3-1-05                               445,000         457,238  
                                                                 ------------  
ENERGY   (8.3%)                                                                
- - ---------------
OIL COMPANIES - MAJOR   (3.1%)                                                 
     Texaco Capital, Inc.                                                      
        7.500%, 3-1-43                                700,000         639,625  
                                                                 ------------  
OIL COMPANIES - SECONDARY   (5.2%)                                             
     Texas Eastern Transmission Corp.                                          
       10.000%, 10-1-11                             1,000,000       1,060,000  
                                                                 ------------  
FINANCIAL   (17.8%)                                                            
- - -------------------
BANKS   (1.0%)                                                                 
     Norwest Financial Corp.                                                   
        7.875%, 2-15-02                               200,000         202,250  
                                                                 ------------

<CAPTION>
- - --------------------------------------------------------------------------------
                  Decription                        Principal         Value
- - --------------------------------------------------------------------------------
<S>                                               <C>            <C>
DIVERSIFIED   (2.5%)
     International Lease Finance Corp.
        8.375%, 12-15-04                          $   500,000    $    520,625
                                                                 ------------
INSURANCE   (14.3%)
     Delphi Financial Group, Inc.
        8.000%, 10-1-03                             1,000,000         887,500

     Leucadia National Corp.
        10.375, 6-15-02                               475,000         508,844

     Life Partners Group, Inc.
        12.750%, 7-15-02                              250,000         271,875

     Orion Capital Corp.
        9.125%, 9-1-02                              1,220,000       1,256,600
                                                                 ------------
                                                                    2,924,819
                                                                 ------------
INDUSTRIAL   (15.0%)
- - --------------------
CONTAINERS AND PACKAGING   (3.5%)
     Stone Container Corp.
       10.750%, 6-15-97                               100,000         102,125
       11.000%, 8-15-99                               500,000         510,000
       11.500%, 9-1-99                                100,000         103,000
                                                                 ------------
                                                                      715,125
                                                                 ------------
ELECTRONIC COMPONENTS AND EQUIPMENT   (2.4%)
     Westinghouse Electric Corp.
        8.625%, 8-1-12                                500,000         486,875
                                                                 ------------
DIVERSIFIED   (2.5%)
     Great Dane Holdings, Inc.
        14.500%, 1-1-06                               500,000         505,625
                                                                 ------------
MARINE TRANSPORT   (2.2%)
     American President Companies, Ltd.
        8.000%, 1-15-24                               500,000         448,125
                                                                 ------------
POLLUTION CONTROL   (2.1%)
     Envirosource, Inc.
        9.750%, 6-15-03                               500,000         440,625
                                                                 ------------
RAILROADS   (2.3%)
     Southern Pacific Rail Corp.
        9.375%, 8-15-05                               475,000         476,781
                                                                 ------------
TECHNOLOGY   (14.6%)
- - --------------------
AEROSPACE/DEFENSE   (7.2%)
     Alliant Techsystems, Inc.
        11.750%, 3-1-03                               400,000         409,000

     McDonnell Douglas Corp.
        9.250%, 4-1-02                              1,000,000       1,072,500
                                                                 ------------
                                                                    1,481,500
                                                                 ------------
COMMUNICATIONS   (2.5%)
     AT&T Corp.
        8.350%, 1-15-25                               500,000         505,000
                                                                 ------------
</TABLE>


See Notes to Schedules of Investments at page 18.

<PAGE>   44
<TABLE>
<CAPTION>
March 31, 1995                                               IDEX II Series Fund
- - --------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - --------------------------------------------------------------------------------
FLEXIBLE INCOME PORTFOLIO                                                       
- - --------------------------------------------------------------------------------
                 Description                        Principal         Value     
- - --------------------------------------------------------------------------------
<S>                                               <C>            <C>            
TECHNOLOGY (CONTINUED)                                                          
- - ----------------------
COMPUTERS   (2.3%)                                                              
     International Business Machines Corp.                                      
        7.500%, 6-15-13                           $   500,000    $    468,750   
                                                                 ------------
INDUSTRIAL   (2.6%)                                                             
     Kenetech Corp.                                                             
        12.750%, 12-15-02                             500,000         525,000   
                                                                 ------------   
UTILITY   (1.6%)                                                                
- - ----------------
GAS                                                                             
     Southeastern Public Service Company                                        
       11.875%, 2-1-98                                321,000         320,599   
                                                                 ------------
TOTAL NON-CONVERTIBLE CORPORATE BONDS                                           
  (COST $16,095,999)                                               16,182,949   
                                                                 ------------   

<CAPTION>
- - --------------------------------------------------------------------------------
                 Description                        Principal         Value   
- - --------------------------------------------------------------------------------
<S>                                               <C>            <C>
LONG-TERM U.S. GOVERNMENT SECURITIES   (14.2%)
     United States Treasury Notes
       7.875%, 11-15-04                           $ 2,000,000    $  2,086,760

     United States Treasury Bonds
       7.500%, 11-15-24                               400,000         400,648
       7.625%, 2-15-25                                400,000         408,996
TOTAL LONG-TERM U.S GOVERNMENT SECURITIES                        ------------
  (COST $2,806,745)                                                 2,896,404
                                                                 ------------

<CAPTION>
- - --------------------------------------------------------------------------------
                 Description                           Shares         Value
- - --------------------------------------------------------------------------------
<S>                                                    <C>       <C>
NON-CONVERTIBLE PREFERRED STOCKS   (3.3%)
BANKS
     Chevy Chase Savings Bank, Inc.
       (cost $760,000)                                 25,000         687,500
                                                                 ------------
                                                                 
TOTAL INVESTMENTS (96.7%) (COST $19,662,744)                       19,766,853
OTHER ASSETS IN EXCESS OF LIABILITIES (3.3%)                          674,675
                                                                 ------------
NET ASSETS  (100.0 %)                                            $ 20,441,528
                                                                 ============
</TABLE>


See Notes to Schedules of Investments at page 18.

<PAGE>   45
<TABLE>
<CAPTION>
March 31, 1995                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (unaudited)
- - ------------------------------------------------------------------------------------
TAX-EXEMPT PORTFOLIO
- - ------------------------------------------------------------------------------------
                   Description **                         Principal         Value       
- - ------------------------------------------------------------------------------------    
<S>                                                     <C>             <C>             
MUNICIPAL BONDS (96.3%)                                                                 
ALASKA (2.3%)                                                                           
     Alaska Student Loan Corp.                                                          
       Student Loan Revenue Bonds,                                                      
       Series 1988A, AMBAC Insured,                                                     
       AMT Bonds, 8.400%, 7-1-03,                                                       
       AAA/Aaa                                          $    600,000    $    659,604    
                                                                        ------------
ARIZONA (3.7%)                                                                          
     Maricopa County Arizona IDA                                                        
       IDR - Citizens Utilities Company Project,                                        
       Series 1991, 6.650%, 4-1-26, AAA/NR                 1,000,000       1,063,340    
                                                                        ------------    
CALIFORNIA (0.2%)                                                                       
     Los Angeles, Convention and Exhibition                                             
       Center, Certificates of Participation,                                           
       9.000%, 12-1-20, AAA/Aaa                               50,000          65,255    
                                                                        ------------    
FLORIDA (6.2%)                                                                          
     Florida State Pollution Control Board,                                             
       Revenue Bonds, Series 1987Y,                                                     
       7.625%, 7-1-10, AA/Aaa                                500,000         549,595    
                                                                                        
     Jacksonville Electric Authority                                                    
       St. Johns River Park System Revenue                                              
       Bonds, 7.000%, 10-1-09, AA/Aa1                      1,000,000       1,069,580    
                                                                                        
     Tampa, Capital Improvements Program                                                
       Revenue Bonds, Series 1988A,                                                     
       8.250%, 10-1-18, AA/NR                                165,000         180,748    
                                                                        ------------
                                                                           1,799,923    
                                                                        ------------
ILLINOIS (12.0%)                                                                        
     Chicago O'Hare International Airport,                                              
       Revenue Bonds, Series 1988A, AMT                                                 
       Bonds, 8.200%, 1-1-18, AAA/Aaa                        750,000         800,917    
                                                                                        
     Cook and Will Counties, Illinois TWP High                                          
       School District #206, General Obligation                                         
       Bonds, 7.100%, 12-1-97, AAA/Aaa                       500,000         509,160    
                                                                                        
     Development Finance Authority Pollution                                            
       Control, Central Illinois Public Service                                         
       Company Project, Series 1990B                                                    
       7.600%, 9-1-13, AA/Aa2                              1,000,000       1,101,540    
                                                                                        
    Palatine, General Obligation Bonds,                                                 
      Series 1985, 9.900%, 1-1-16, NR/A1                      25,000          30,031    
                                                                                        
     West Chicago, IDR-Leggett and Platt, Inc.                                          
       Project, Revenue Bonds, Series 1994,                                             
       6.900%, 9-1-24, A/NR                                1,000,000       1,013,320    
                                                                        ------------
                                                                           3,454,968    
                                                                        ------------
IOWA (9.0%)                                                                             
     Iowa State Certificate of Participation,                                           
       Revenue Bonds, Series 1992A, 6.500%                                              
       7-1-06, AAA/Aaa                                     1,000,000       1,071,620    
                                                                                        
     Iowa Student Loan Liquidity Corp.,                                                 
       Student Loan Revenue Bonds, Series                                               
       1993B, 5.800%, 12-1-08, NR/Aaa                      1,000,000         990,610    
                                                                                        
     West Des Moines Iowa Water Revenue Bonds,
       6.450%, 12-1-07, AAA/Aaa                              500,000         526,465
                                                                        ------------
                                                                           2,588,695
                                                                        ------------

<CAPTION>
- - ------------------------------------------------------------------------------------
                   Description **                         Principal         Value
- - ------------------------------------------------------------------------------------
<S>                                                     <C>             <C>             
KENTUCKY (5.6%)
     Kentucky Housing Corp., Single Family
       Mortgage Revenue Bonds, AMT Series
       Bonds, 1991D-1, 6.800%, 1-1-24,
       AAA/Aaa                                          $  1,000,000    $  1,019,100 
                                                                                     
     Kentucky State Turnpike Authority,                                              
       Revenue Bonds, 6.000%, 7-1-09,                                                
       AAA/Aaa                                               590,000         588,248 
                                                                        ------------
                                                                           1,607,348 
                                                                        ------------
MASSACHUSETTS (3.4%)                                                                 
     Massachusetts State Housing Finance                                             
       Agency, Series 1993A                                                          
       6.300%, 10-1-13, A+/A1                              1,000,000         993,520 
                                                                        ------------ 
MICHIGAN (3.5%)                                                                      
     Michigan State Strategic Fund,                                                  
       Ford Motor Company Project Revenue                                            
       Bonds, Series 1992A, 6.550%, 10-1-22                                          
       A+/A2                                               1,000,000       1,010,540 
                                                                        ------------ 
MINNESOTA (3.6%)                                                                     
     Western Minnesota Municipal Power                                               
       Agency, 7.000%, 1-1-13, A/A1                        1,000,000       1,041,750 
                                                                        ------------ 
NEBRASKA (3.6%)                                                                      
     Nebraska Higher Education Loan Program,                                         
       Revenue Bonds, Series 1992A-6, AMT                                            
       Bonds, 6.950%, 6-1-08, NR/A                         1,000,000       1,024,140 
                                                                        ------------ 
NEVADA (1.1%)                                                                        
     Nevada Housing Division,                                                        
       Single Family Program, Series 1990B,                                          
       AMT Bonds, 7.900%, 4-1-22, AA/NR                      310,000         322,109 
                                                                        ------------ 
NEW MEXICO (3.5%)                                                                    
     Albuquerque Hospital Revenue Bonds,                                             
       3.950% (rate adjusts weekly), 5-15-22                                         
       NR/NR                                               1,000,000       1,000,000 
                                                                        ------------ 
NORTH CAROLINA (3.5%)                                                                
     Wake County Industrial Facility Financing                                       
       Authority, Pollution Control, Carolina                                        
       Power and Light, 4.030%                                                       
       (rate adjusts weekly), 5-1-24, NR/NR                1,000,000       1,000,000 
                                                                        ------------ 
PENNSYLVANIA (3.5%)                                                                  
     Pennsylvania Housing Finance Agency,                                            
       Multi-Family Mortgage Revenue                                                 
       Bonds, Series 1985A, 9.375%,                                                  
       8-1-28, AA/Aa                                           5,000           5,229 
                                                                                     
     Pennsylvania State Higher Education                                             
       Assistance Agency, Student Loan Revenue                                       
       Bonds, 4.200% (rate adjusts weekly),                                          
       7-1-18, AAA/Aaa                                     1,000,000       1,000,000 
                                                                        ------------
                                                                           1,005,229 
                                                                        ------------
</TABLE>


See Notes to Schedules of Investments at page 18.

<PAGE>   46
<TABLE>
<CAPTION>
March 31, 1995                                                   IDEX II Series Fund
- - ------------------------------------------------------------------------------------
SCHEDULE OF INVESTMENTS (continued) (unaudited)
- - ------------------------------------------------------------------------------------
TAX-EXEMPT PORTFOLIO
- - ------------------------------------------------------------------------------------
                   Description **                         Principal         Value       
- - ------------------------------------------------------------------------------------
<S>                                                     <C>             <C>             
SOUTH CAROLINA (5.3%)                                                                   
     Richland County Solid Waste Disposal                                               
       Facilities Revenue Bonds, Series 1992A,                                          
       6.750%, 5-1-22, A-/A1                            $    500,000    $    510,845    
                                                                                        
     South Carolina State Public Service                                                
       Authority, Electric Revenue Bonds,                                               
       Series 1987, 6.900%, 7-1-21, AA-/A1                 1,000,000       1,026,000    
                                                                        ------------
                                                                           1,536,845    
                                                                        ------------
TEXAS (10.8%)                                                                           
     Brazos River Authority, Pollution                                                  
       Control Revenue Bonds, Houston Light                                             
       and Power Company Project, Series                                                
       1988A, 8.250%, 5-1-19, A-/A3                          150,000         162,981    
                                                                                        
     Houston Water Conveyance System,                                                   
       Revenue Bonds, Series 1993C,                                                     
       7.000%, 12-15-01, AAA/Aaa                           1,000,000       1,100,110    

     North Texas Higher Education Authority,
       Inc., Student Loan Revenue Bonds,
       4.100% (rate adjusts weekly), 4-1-20
       NR/NR                                               1,000,000       1,000,000

     Tarrant County, Housing Finance Corp.,
       Single Family Mortgage Revenue
       Bonds, GNMA, Series 1989A,
       8.000%, 7-1-21, AAA/NR                                805,000         850,265
                                                                        ------------
                                                                           3,113,356
                                                                        ------------
UTAH (4.8%)
     Utah State School District Finance,
       Cooperative Revenue Bonds,
       Mandatory Redemption, Series 1988,
       8.375%, 2-15-04, AAA/NR                               595,000         653,405
       8.375%, 2-15-03, AAA/NR                               660,000         723,881
                                                                        ------------
                                                                           1,377,286
                                                                        ------------
WASHINGTON (7.4%)
     Grant County Public Utility
       District, Columbia River Priest Rapids
       Revenue Bonds, Series 1990, 7.700%,
       1-1-18, A+/A1                                       1,000,000       1,085,610

     Washington Housing Finance Committee,
       Single Family Mortgage Revenue Bonds
       Series 1995A, 6.650%, 7-1-16, AAA/NR                1,000,000       1,032,420
                                                                        ------------
                                                                           2,118,030
                                                                        ------------
WYOMING (3.3%)                                                          
     Wyoming State Farm Loan Board, Capital
       Facilities Revenue Bonds,
       5.750%, 10-1-20, AA-/NR                             1,000,000         955,010
                                                                        ------------

    TOTAL INVESTMENTS (96.3%)(COST $27,442,018)                           27,736,948
    OTHER ASSETS IN EXCESS OF LIABILITIES (3.7%)                           1,067,912
                                                                        ------------
    NET ASSETS (100.0%)                                                 $ 28,804,860
                                                                        ============

<CAPTION>
- - ------------------------------------------------------------------------------------
Notes to Schedules of Investments
- - ------------------------------------------------------------------------------------
<S>  <C>
+    Foreign securities. Principal amount of forward foreign currency contracts
        denominated in indicated currency: B-British Pound; D-German
        Deutschemark; F-French Franc; G-Dutch Guilder; K-Swedish Krona;
        L-Italian Lira;  M-Finish Marka;  P-Spanish Peseta; S-Swiss Franc.

#    American Depository Receipts or Global Depository Receipts.

*    Presently non-income producing.

**   Ratings indicated are by Standard and Poor's/Moody's, respectively,
        NR:  not rated by this service.

     See Note 2 to financial statements for security valuation and other
        significant accounting policies.

     See Note 6 to financial statements for cost and unrealized appreciation
        and depreciation of investments for Federal income tax purposes.
</TABLE>


See Notes to Schedules of Investments above.

<PAGE>   47
<TABLE>
<CAPTION>
March 31, 1995
- - ----------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF ASSETS AND LIABILITIES (unaudited)
- - ----------------------------------------------------------------------------------------------------------------------------
   All numbers (except per share amounts) in thousands
                                                                                                AGGRESSIVE        CAPITAL
ASSETS:                                                                             GROWTH        GROWTH       APPRECIATION
                                                                                  ---------    -----------    --------------
<S>                                                                               <C>          <C>            <C>     
   Investment securities, at market value                                         $ 398,121    $     4,584    $        6,278
   Cash                                                                               2,685            184               376
   Receivables:                                                                   
      Investment securities sold                                                     13,174             18                63
      Shares of beneficial interest sold                                                  1           -                 -
      Interest                                                                          415           -                 -
      Dividends                                                                         313              2                 2
      Other                                                                              76              1              -
                                                                                  ---------    -----------    --------------
          Total assets                                                              414,785          4,789             6,719
                                                                                  ---------    -----------    --------------
LIABILITIES:                                                                      
   Accounts payable:                                                              
      Investment securities purchased                                                12,847            190             1,090
      Shares of beneficial interest redeemed                                            228           -                 -
   Accrued liabilities (Note 3):                                                  
      Management and advisory fees                                                        6              5                 9
      Distribution fees                                                                 121              1                 2
      Transfer agent fees and expenses                                                   78              1                 2
   Forward foreign currency contracts (Note 2)                                        1,319           -                    3
   Other                                                                                215           -                    9
                                                                                  ---------    -----------    --------------
          Total liabilities                                                          14,814            197             1,115
                                                                                  ---------    -----------    --------------
NET ASSETS                                                                        $ 399,971    $     4,592    $        5,604
                                                                                  =========    ===========    ==============
   Investment securities, at cost                                                 $ 348,105    $     4,406    $        6,178
                                                                                  =========    ===========    ==============
NET ASSET VALUE PER SHARE (NET ASSETS DIVIDED BY SHARES OUTSTANDING)(NOTE 3):     
          Class A shares                                                          $   17.25    $     12.11    $        11.01
          Class C shares                                                          $   17.10    $     12.09    $        11.00
OFFERING PRICE PER SHARE:                                                         
          Class A shares (1)                                                      $   18.25    $     12.81    $        11.65
          Class C shares                                                          $   17.10    $     12.09    $        11.00
</TABLE>  

<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF OPERATIONS (unaudited)
- - -----------------------------------------------------------------------------------------------------------------------------
All numbers in thousands
                                                                                                AGGRESSIVE       CAPITAL
                                                                                  GROWTH (2)    GROWTH (3)   APPRECIATION (3)
INVESTMENT INCOME:                                                                ---------    -----------   ----------------
<S>                                                                               <C>          <C>            <C>
   Interest                                                                       $   1,572    $         5    $           13
   Dividends (net of foreign withholding taxes of $4                              
         and $23 for Growth and Global, respectively)                                 1,639              3                 3
                                                                                  ---------    -----------    --------------
                                                                                      3,211              8                16
                                                                                  ---------    -----------    --------------
EXPENSES (NOTE 3):                                                                
   Management and advisory  fees                                                      2,056              5                 9
   Distribution fees:                                                             
    Class A                                                                             713              2                 3
    Class C                                                                              16          -                     1
   Transfer agent fees and expenses                                                     716              3                 4
   Custody fees and expenses                                                             37              1                 2
   Trustees fees and expenses                                                            23          -                -
   Audit fees and expenses                                                               11              1                 1
   Registration fees                                                                   -                 3            -
   Other                                                                                171              1                 7
                                                                                  ---------    -----------    --------------
                                                                                      3,743             16                27
      Less amounts waived by the investment adviser                                    -                (1)               (1)
                                                                                  ---------    -----------    --------------
         Net expenses                                                                 3,743             15                26
                                                                                  ---------    -----------    --------------
            Net investment income (loss)                                               (532)            (7)              (10)
                                                                                  ---------    -----------    --------------
                                                                                  
REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS                                
   AND FOREIGN CURRENCY (NOTE 2):                                                 
   Net realized gain (loss) on investments                                           15,795            158                44
   Net realized gain (loss) from foreign currency transactions                           53          -                -
                                                                                  ---------    -----------    --------------
      Net realized gain (loss)                                                       15,848            158                44
                                                                                  ---------    -----------    --------------
   Net unrealized appreciation (depreciation) during the period on:               
      Investments                                                                    (1,416)           178               100
      Translation of assets and liabilities in foreign currency                      (1,257)         -                    (8)
                                                                                  ---------    -----------    --------------
         Net unrealized appreciation (depreciation) during the period                (2,673)           178                92
                                                                                  ---------    -----------    --------------
            Net gain (loss) on investments and foreign currency                      13,175            336               136
                                                                                  ---------    -----------    --------------
             Net increase (decrease) in net assets resulting from operations      $  12,643    $       329    $          126
                                                                                  =========    ===========    ==============
</TABLE>


(1) Includes the maximum selling commission (represented as a percentage of
    offering price) which is reduced on sales of $25,000 or more as set forth
    in the Prospectus.
(2) For the six months ended March 31, 1995.
(3) From the commencement of investment operations on December 2, 1994 through
    March 31, 1995.

  The notes to financial statements are an integral part of these statements.

<PAGE>   48
<TABLE>
<CAPTION>
                                                             IDEX II Series Fund
- - --------------------------------------------------------------------------------

- - --------------------------------------------------------------------------------
                              Equity-      Income       Flexible         Tax-
  Global       Balanced       Income        Plus         Income         Exempt
- - ---------    -----------    ---------    ---------    -----------    -----------
<S>          <C>            <C>          <C>          <C>            <C>
$  83,593    $     3,879    $   3,028    $  62,830    $    19,767    $    27,737
     -               270           80          577            261            639

    3,758             69         -           1,417            895          1,009
       93              2         -            -             -               -
     -                14           16        1,577            507            523
      108          -                3         -             -               -
      177          -             -            -                 2              1
- - ---------    -----------    ---------    ---------    -----------    -----------
   87,729          4,234        3,127       66,401         21,432         29,909
- - ---------    -----------    ---------    ---------    -----------    -----------


    3,029             94          375         -               895          1,070
      855          -             -            -             -               -

       82              5            5           16             33             10
       26              1            1           21              6              9
       28           -               1           36              5              3
      578           -            -            -             -               -
      139              2            1         -                52             12
- - ---------    -----------    ---------    ---------    -----------    -----------
    4,737            102          383           73            991          1,104
- - ---------    -----------    ---------    ---------    -----------    -----------
$  82,992    $     4,132    $   2,744    $  66,328    $    20,441    $    28,805
=========    ===========    =========    =========    ===========    ===========
$  78,492    $     3,818    $   2,945    $  64,539    $    19,663    $    27,442
=========    ===========    =========    =========    ===========    ===========

$   14.89    $     10.41    $   10.77    $    9.88    $      8.74    $     11.27
$   14.67    $     10.41    $   10.76    $    9.88    $      8.74    $     11.27

$   15.76    $     11.02    $   11.40    $   10.37    $      9.18    $     11.83
$   14.67    $     10.41    $   10.76    $    9.88    $      8.74    $     11.27
</TABLE>

<TABLE>
<CAPTION>
- - --------------------------------------------------------------------------------

- - --------------------------------------------------------------------------------
                             Equity-       Income       Flexible         Tax-
Global (2)   Balanced (3)   Income (3)    Plus (2)     Income (2)     Exempt (2)
- - ---------    -----------    ---------    ---------    -----------    -----------
<S>          <C>            <C>          <C>          <C>            <C>
$     348    $        13    $      14    $   2,996    $       905    $       848

      244              2            7           21             52          -
- - ---------    -----------    ---------    ---------    -----------    -----------
      592             15           21        3,017            957            848
- - ---------    -----------    ---------    ---------    -----------    -----------

      432              5            5          194             94             84

      145              1            2          110             35             49
       16              1         -               9              3              1
      142              2            2           48             32             14
       28              1            1           15             21              9
        6          -             -               8              3              4
        4              1            1            4              8              4
                       3            3
       19          -             -              19             28              4
- - ---------    -----------    ---------    ---------    -----------    -----------
      792             14           14          407            224            169
     -                (1)          (1)        -               (29)           (28)
- - ---------    -----------    ---------    ---------    -----------    -----------
      792             13           13          407            195            141
- - ---------    -----------    ---------    ---------    -----------    -----------
     (200)             2            8        2,610            762            707
- - ---------    -----------    ---------    ---------    -----------    -----------



   (1,908)             6           28         (560)        (1,115)          (206)
   (1,583)         -             -            -             -              -
- - ---------    -----------    ---------    ---------    -----------    -----------
   (3,491)             6           28         (560)        (1,115)          (206)
- - ---------    -----------    ---------    ---------    -----------    -----------

      692             60           83        2,053            842            680
      223          -             -           -              -              -
- - ---------    -----------    ---------    ---------    -----------    -----------
      915             60           83        2,053            842            680
- - ---------    -----------    ---------    ---------    -----------    -----------
   (2,576)            66          111        1,493           (273)           474
- - ---------    -----------    ---------    ---------    -----------    -----------
$  (2,776)   $        68    $     119    $   4,103    $       489    $     1,181
=========    ===========    =========    =========    ===========    ===========
</TABLE>


  The notes to financial statements are an integral part of these statements.

<PAGE>   49
<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN NET ASSETS
- - ------------------------------------------------------------------------------------------------------------------------------------
                                                                                  
                                                                                                             Aggressive   Capital
                                                                                             Growth            Growth   Appreciation
                                                                                  -------------------------  ---------- ------------
                                                                                     1995 (1)      1994 (2)    1995 (3)    1995 (3)
                                                                                  -----------  ------------  ---------- ------------
<S>                                                                               <C>          <C>           <C>          <C>
INCREASE (DECREASE) IN NET ASSETS FROM:                                           
   OPERATIONS:                                                                    
      Net investment income (loss)                                                $   (532)    $     170     $   (7)      $  (10)
      Net realized gain (loss) on investments and foreign currency                
         transactions                                                               15,848           771        158           44
      Net unrealized appreciation (depreciation) during period                      (2,673)      (34,217)       178           92
                                                                                  --------     ---------     ------       ------
         Net increase (decrease) in net assets resulting from operations            12,643       (33,276)       329          126
                                                                                  --------     ---------     ------       ------
                                                                                  
   DISTRIBUTIONS TO SHAREHOLDERS:                                                 
      From net investment income:                                                 
        Class A                                                                        -            -           -            -
        Class C                                                                        -            -           -            -
                                                                                  --------     ---------     ------       ------
                                                                                                                 
      From net realized gains on investments and foreign currency transactions      (1,733)       (9,602)       -            -
      In excess of net realized gains                                                  -          (3,945)       -            -
                                                                                  --------     ---------     ------       ------
                                                                                    (1,733)      (13,547)       -            -
                                                                                  --------     ---------     ------       ------ 
SHARES OF BENEFICIAL INTEREST TRANSACTIONS:                                       
  Class A                                                                         
      Proceeds from sale of shares                                                  14,917        58,595      3,993        4,460
      Shares issued on reinvestment of distributions                                 1,639        13,125        -            -
      Cost of shares repurchased                                                   (62,512)     (142,515)       (64)        (317)
                                                                                  --------     ---------     ------       ------ 
         Net increase (decrease) from share transactions                           (45,956)      (70,795)     3,929        4,143
                                                                                  --------     ---------     ------       ------ 
                                                                                  
  Class C                                                                         
      Proceeds from sale of shares                                                     757         4,338        336        1,463
      Shares issued on reinvestment of distributions                                    15            21        -            -
      Cost of shares repurchased                                                      (385)         (675)        (2)        (128)
                                                                                  --------     ---------     ------       ------
           Net increase (decrease) from share transactions                             387         3,684        334        1,335
                                                                                  --------     ---------     ------       ------
             Total net increase (decrease) from share transactions                 (45,569)      (67,111)     4,263        5,478
                                                                                  --------     ---------     ------       ------ 
                Net increase (decrease) in net assets                              (34,659)     (113,934)     4,592        5,604
                                                                                  
NET ASSETS:                                                                       
      Beginning of period                                                          434,630       548,564        -            -
                                                                                  --------     ---------     ------       ------ 
      End of period                                                               $399,971     $ 434,630     $4,592       $5,604
                                                                                  ========     =========     ======       ======
                                                                                  
NET ASSETS CONSIST OF (NOTE 2):                                                   
      Shares of beneficial interest, unlimited shares authorized                   341,157       386,726      4,263        5,478
      Undistributed net investment income (loss)                                      (367)          165         (7)         (10)
      Undistributed net realized gain (loss) from investments and                     
        foreign currency transactions                                               10,422        (3,693)       158           44
      Net unrealized appreciation (depreciation) of investments and on            
        translation of assets and liabilities in foreign currencies                 48,759        51,432        178           92
                                                                                  --------     ---------     ------       ------
          Total net assets                                                        $399,971     $ 434,630     $4,592       $5,604
                                                                                  ========     =========     ======       ======
                                                                                  
SHARES OF BENEFICIAL INTEREST:                                                    
      Class A                                                                     
         Shares sold                                                                   892         3,314        357          416
         Shares issued on reinvestment of distributions                                101           738        -            -
         Shares redeemed                                                            (3,727)       (8,071)        (6)         (29)
                                                                                  --------     ---------     ------       ------
           Net increase (decrease) in shares outstanding                            (2,734)       (4,019)       351          387
                   Shares outstanding at beginning of period                        25,691        29,710        -            -
                                                                                  --------     ---------     ------       ------
                   Shares outstanding at end of period                              22,957        25,691        351          387
                                                                                  ========     =========     ======       ======
                                                                                  
      Class C                                                                     
         Shares sold                                                                    45           244         28          134
         Shares issued on reinvestment of distributions                                  1             1        -            -
         Shares redeemed                                                               (23)          (40)       -            (12)
                                                                                  --------     ---------     ------       ------
           Net increase (decrease) in shares outstanding                                23           205         28          122
                   Shares outstanding at beginning of period                           205           -          -            -
                                                                                  --------     ---------     ------       ------
                   Shares outstanding at end of period                                 228           205         28          122
                                                                                  ========     =========     ======       ======
</TABLE>



(1)  For the six months ended March 31, 1995.  Unaudited.
(2)  For the year ended September 30, 1994.  Class C investment operations
     commenced October 1, 1993 (Note 1).
(3)  From commencement of investment operations on December 2, 1994, through
     March 31, 1995.  Unaudited.

  The notes to financial statements are an integral part of these statements.



<PAGE>   50

<TABLE>
<CAPTION>
                                                                                                              IDEX II Series Fund
- - ---------------------------------------------------------------------------------------------------------------------------------

- - ---------------------------------------------------------------------------------------------------------------------------------
                                             Equity-
         Global               Balanced       Income          Income Plus             Flexible Income              Tax-Exempt
 ----------------------       --------      --------    ---------------------     ---------------------     ---------------------
 1995 (1)      1994 (2)       1995 (3)      1995 (3)    1995 (1)     1994 (2)     1995 (1)     1994 (2)     1995 (1)     1994 (2)
 --------      --------       --------      --------    --------     --------     --------     --------     --------     --------
 <S>           <C>             <C>           <C>         <C>         <C>          <C>          <C>          <C>          <C>

 $   (200)     $   (346)       $    2        $    8      $ 2,610     $  5,140     $    762     $  1,715     $    707     $  1,460

   (3,491)        3,253             6            28         (560)         829       (1,115)          32         (206)         108
      915         2,160            60            83        2,053       (8,190)         842       (2,171)         680       (1,685)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
   (2,776)        5,067            68           119        4,103       (2,221)         489         (424)       1,181         (117)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------



      -             -              (3)          (11)      (2,560)      (4,970)        (708)      (1,644)        (689)      (1,405)
      -             -              (1)          -            (69)         (82)         (22)         (27)          (5)          (5)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
                                   (4)          (11)      (2,629)      (5,052)        (730)      (1,671)        (694)      (1,410)
   (3,199)          -             -             -           (676)        (960)         -            -            (91)        (996)
      -             -             -             -            -            -            -            -            -            -     
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
   (3,199)          -              (4)          (11)      (3,305)      (6,012)        (730)      (1,671)        (785)      (2,406)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------


   13,571        69,000         1,945         2,549        2,593       10,809          608        4,010        1,158        2,531
    2,979           -               3             9        2,299        4,164          534        1,241          525        1,686
  (12,471)      (10,201)          (17)          (46)      (5,150)     (15,337)      (2,646)     (10,790)      (2,682)      (3,322)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
    4,079        58,799         1,931         2,512         (258)        (364)      (1,504)      (5,539)        (999)         895
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------


      713         4,062         2,139           124          271        2,587          122          813          219          292
      133           -               1           -             74           75           19           22            4            4
     (770)         (546)           (3)          -           (664)        (359)        (173)        (215)        (188)         (12)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
       76         3,516         2,137           124         (319)       2,303          (32)         620           35          284
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
    4,155        62,315         4,068         2,636         (577)       1,939       (1,536)      (4,919)        (964)       1,179
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
   (1,820)       67,382         4,132         2,744          221       (6,294)      (1,777)      (7,014)        (568)      (1,344)


   84,812        17,430           -             -         66,107       72,401       22,218       29,232       29,373       30,717
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
 $ 82,992      $ 84,812        $4,132        $2,744      $66,328     $ 66,107     $ 20,441     $ 22,218     $ 28,805     $ 29,373
 ========      ========        ======        ======      =======     ========     ========     ========     ========     ========


   82,654        78,499         4,068         2,636       68,306       68,883       24,080       25,616       28,675       29,639
     (221)          (21)           (2)           (3)         139          158           81           49          124          111

   (3,986)        2,704             6            28         (407)         829       (3,824)      (2,709)        (289)           8

    4,545         3,630            60            83       (1,710)      (3,763)         104         (738)         295         (385)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
 $ 82,992      $ 84,812        $4,132        $2,744      $66,328     $ 66,107     $ 20,441     $ 22,218     $ 28,805     $ 29,373
 ========      ========        ======        ======      =======     ========     ========     ========     ========     ========



      872         4,456           191           246          263        1,027           70          414          105          221
      198           -               1             1          240          400           62          134           48          146
     (825)         (660)           (2)           (4)        (532)      (1,463)        (306)      (1,158)        (245)        (291)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
      245         3,796           190           243          (29)         (36)        (174)        (610)         (92)          76
    5,102         1,306           -             -          6,560        6,596        2,438        3,048        2,621        2,545
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
    5,347         5,102           190           243        6,531        6,560        2,264        2,438        2,529        2,621
 ========      ========        ======        ======      =======     ========     ========     ========     ========     ========


       47           263           207            12           28          244           14           99           20           26
        9           -             -             -              8            8            2            2        -            -
      (52)          (36)          -             -            (69)         (35)         (20)         (23)         (17)          (1)
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
        4           227           207            12          (33)         217           (4)          78            3           25
      227           -             -             -            217          -             78        -               25        -
 --------      --------        ------        ------      -------     --------     --------     --------     --------     --------
      231           227           207            12          184          217           74           78           28           25
 ========      ========        ======        ======      =======     ========     ========     ========     ========     ========
</TABLE>


  The notes to financial statements are an integral part of these statements.
<PAGE>   51
<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS
- - ----------------------------------------------------------------------------------------------------------------------------------
Selected per share data for a share of beneficial interest outstanding throughout each period:

                                        Net Asset                     Net Realized     Total Income     Dividends    Distributions
                          Year or         Value          Net         and Unrealized     (Loss) From     From Net        From Net
                          Period        Beginning      Investment    Gain (Loss) on     Investment     Investment       Realized
                           Ended        of Period    Income (Loss)     Investments      Operations       Income      Capital Gains
                          --------------------------------------------------------------------------------------------------------
<S>                       <C>              <C>             <C>                <C>             <C>       <C>                 <C>
GROWTH (1)
                 Class A  3/31/95   (2)    $16.78          ($0.03)            $0.57           $0.54     $     -             ($0.07)
                          9/30/94           18.46            0.01             (1.22)          (1.21)          -              (0.33)
                          9/30/93           16.46            0.04              2.42            2.46         (0.07)           (0.39)
                          9/30/92           16.22            0.08              0.88            0.96         (0.07)           (0.65)
                          9/30/91           13.77            0.14              5.32            5.46         (0.17)           (2.84)
                          9/30/90           17.52            0.12             (2.21)          (2.09)        (0.09)           (1.57)
                 Class C  3/31/95   (2)     16.68           (0.08)             0.57            0.49            -             (0.07)
                          9/30/94           18.46           (0.09)            (1.22)          (1.31)           -             (0.33)
                          --------------------------------------------------------------------------------------------------------

AGGRESSIVE GROWTH
                 Class A  3/31/95 (2,3)     10.00           (0.02)             2.13            2.11            -               -
                 Class C  3/31/95 (2,3)     10.00           (0.04)             2.13            2.09            -               -
                          --------------------------------------------------------------------------------------------------------

CAPITAL APPRECIATION
                 Class A  3/31/95 (2,3)     10.00           (0.02)             1.03            1.01            -               -
                 Class C  3/31/95 (2,3)     10.00           (0.03)             1.03            1.00            -               -
                          --------------------------------------------------------------------------------------------------------

GLOBAL
                 Class A  3/31/95   (2)     15.93           (0.04)            (0.44)          (0.48)           -             (0.56)
                          9/30/94           13.35           (0.04)             2.62            2.58            -               -
                          9/30/93           10.00           (0.04)             3.39            3.35            -               -
                 Class C  3/31/95   (2)     15.74           (0.07)            (0.44)          (0.51)           -             (0.56)
                          9/30/94           13.35           (0.23)             2.62            2.39            -               -
                          --------------------------------------------------------------------------------------------------------

BALANCED
                 Class A  3/31/95 (2,3)     10.00            0.03              0.40            0.43         (0.02)             -
                 Class C  3/31/95 (2,3)     10.00            0.02              0.40            0.42         (0.01)             -
                          --------------------------------------------------------------------------------------------------------
</TABLE>


(1) As of October 1, 1992, Growth Class A discontinued the practice of
    equalization accounting.  On October 1, 1993, Growth Class A changed its
    distribution rate to 0.35% from 0.25%; prior to May 1, 1991, no
    distribution fees were incurred by Growth Class A (Note 4).
(2) Unaudited.
(3) From commencement of operations, December 2, 1994.
(4) Total return has been calculated without deduction of sales load, if any,
    on an initial purchase.  Short periods (where applicable) are not
    annualized.
(5) The following summarizes the expense ratios without expense reimbursement
    by the investment adviser for those Portfolios which are net of expense
    reimbursement.

<TABLE>
<CAPTION>
                                             1995            1994          1993
                                            ------          ------        ------
<S>                      <C>                <C>               <C>          <C>
Aggressive Growth        Class A             3.04%            -             -
                         Class C             3.55%            -             -
Capital Appreciation     Class A             2.97%            -             -
                         Class C             3.50%            -             -
Global                   Class A              -               -            3.65%
                         Class C              -               -             -
Balanced                 Class A             3.10%            -             -
                         Class C             3.61%            -             -
</TABLE>                                                  

(6) This rate is calculated by dividing the average value of the Portfolio's
    long-term investments during the period into the lesser of its respective
    long-term purchases or sales during the period.  Short periods (where
    applicable) are annualized.


  The notes to financial statements are an integral part of these statements.
<PAGE>   52
<TABLE>
<CAPTION>
                                                                                                                IDEX II Series Fund
- - -----------------------------------------------------------------------------------------------------------------------------------

- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Ratio of Net
Distributions                   Net Asset                   Net Assets                     Ratio of       Investment
 In Excess of                     Value                        End          Shares       Expenses to     Income (Loss)    Portfolio
 Net Realized       Total          End          Total       of Period     Outstanding      Average        to Average       Turnover
Capital Gains   Distributions   of Period     Return (4)     (000's)        (000's)     Net Assets (5)    Net Assets       Rate (6)
- - -----------------------------------------     -------------------------------------------------------------------------------------
  <S>              <C>           <C>           <C>           <C>             <C>            <C>            <C>             <C>    
  $       -        ($0.07)       $17.25          3.24%       $396,070        22,957         1.82%          (0.25)%          57.02%
        (0.14)      (0.47)        16.78         (6.72)        431,207        25,691         1.76            0.04            63.73 
          -         (0.46)        18.46         15.13         548,564        29,710         1.61            0.29            97.40 
          -         (0.72)        16.46          6.10         403,361        24,507         1.61            0.69            56.21 
          -         (3.01)        16.22         48.00         126,436         7,796         1.48            0.88           102.16 
          -         (1.66)        13.77        (12.50)         74,594         5,415         1.35            0.75           127.29 
          -         (0.07)        17.10          2.96           3,901           228         2.37           (0.80)           57.02 
        (0.14)      (0.47)        16.68         (7.72)          3,423           205         3.48           (1.68)           63.73 
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                  
                                                                                                                                  
          -           -           12.11         21.10           4,248           351         2.85           (1.33)          151.15 
          -           -           12.09         20.90             344            28         3.40           (1.88)          151.15 
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                  
                                                                                                                                  
          -           -           11.01         10.10           4,267           387         2.85           (1.07)           63.70 
          -           -           11.00         10.00           1,337           122         3.40           (1.62)           63.70 
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                  
                                                                                                                                  
          -         (0.56)        14.89         (3.03)         79,611         5,347         1.86           (0.44)          202.78 
          -           -           15.93         19.33          81,241         5,102         2.14           (0.55)          148.01 
          -           -           13.35         33.52          17,430         1,306         2.84           (0.87)          116.98 
          -         (0.56)        14.67         (3.26)          3,381           231         2.41           (0.99)          202.78 
          -           -           15.74         17.90           3,571           227         4.04           (2.46)          148.01 
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                  
                                                                                                                                  
          -         (0.02)        10.41          4.30           1,977           190         2.85            0.46            51.07 
          -         (0.01)        10.41          4.15           2,155           207         3.40           (0.09)           51.07 
- - -----------------------------------------     -------------------------------------------------------------------------------------
</TABLE>

            
  The notes to financial statements are an integral part of these statements.
<PAGE>   53
<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
FINANCIAL HIGHLIGHTS     (continued)
- - ----------------------------------------------------------------------------------------------------------------------------------
Selected per share data for a share of beneficial interest outstanding throughout each period:

                                        Net Asset                     Net Realized     Total Income     Dividends    Distributions
                          Year or         Value          Net         and Unrealized     (Loss) From     From Net        From Net
                          Period        Beginning     Investment     Gain (Loss) on     Investment     Investment       Realized
                           Ended        of Period   Income (Loss)      Investments      Operations       Income      Capital Gains
                        ----------------------------------------------------------------------------------------------------------
<S>                     <C>                <C>              <C>               <C>             <C>          <C>         <C>
EQUITY INCOME
                 Class A  3/31/95 (2,3)    $10.00           $0.06             $0.76           $0.82        ($0.05)     $       -
                 Class C  3/31/95 (2,3)     10.00            0.03              0.76            0.79         (0.03)             -
                        ----------------------------------------------------------------------------------------------------------

INCOME PLUS
                 Class A  3/31/95  (2)       9.75            0.39              0.23            0.62         (0.39)           (0.10)
                          9/30/94           10.98            0.76             (1.10)          (0.34)        (0.75)           (0.14)
                          9/30/93           10.55            0.83              0.46            1.29         (0.81)           (0.05)
                          9/30/92           10.04            0.76              0.64            1.40         (0.76)           (0.13)
                         11/30/91            9.20            0.98              0.87            1.85         (0.98)           (0.03)
                         11/30/90            9.99            1.04             (0.79)           0.25         (1.04)             -
                 Class C  3/31/95  (2)       9.74            0.36              0.23            0.59         (0.35)           (0.10)
                          9/30/94           10.98            0.66             (1.10)          (0.44)        (0.66)           (0.14)
                        ----------------------------------------------------------------------------------------------------------

FLEXIBLE INCOME (7)
                 Class A  3/31/95  (2)       8.83            0.32             (0.11)           0.21         (0.30)             -
                          9/30/94            9.59            0.65             (0.81)          (0.16)        (0.60)             -
                          9/30/93            8.95            0.70              0.60            1.30         (0.66)             -
                         10/31/92            8.73            0.80              0.22            1.02         (0.80)             -
                         10/31/91            7.74            0.82              1.10            1.92         (0.80)           (0.13)
                         10/31/90            9.55            0.90             (1.80)          (0.90)        (0.91)             -
                 Class C  3/31/95  (2)       8.83            0.28             (0.11)           0.17         (0.26)             -
                          9/30/94            9.59            0.60             (0.81)          (0.21)        (0.55)             -
                        ----------------------------------------------------------------------------------------------------------

TAX-EXEMPT
                 Class A  3/31/95  (2)      11.10            0.28              0.20            0.48         (0.27)           (0.04)
                          9/30/94           12.07            0.56             (0.60)          (0.04)        (0.54)           (0.39)
                          9/30/93           11.62            0.56              0.45            1.01         (0.54)           (0.02)
                          9/30/92           11.46            0.54              0.28            0.82         (0.54)           (0.12)
                         11/30/91           11.27            0.75              0.26            1.01         (0.75)           (0.07)
                         11/30/90           11.39            0.78             (0.12)           0.66         (0.78)             -
                 Class C  3/31/95  (2)      11.10            0.27              0.20            0.47         (0.26)           (0.04)
                          9/30/94           12.07            0.53             (0.60)          (0.07)        (0.51)           (0.39)
                        ----------------------------------------------------------------------------------------------------------
</TABLE>


(7) As of October 1, 1992, Flexible Income Class A discontinued the practice of
    equalization accounting.
(8) The following summarizes the expense ratios without expense reimbursement
    by the investment adviser for those Portfolios which are net of expense
    reimbursement.  On October 1, 1993, Flexible Income Class A initiated plan
    of distribution.  Short periods (where applicable) are annualized.

<TABLE>
<CAPTION>
                                             1995            1994              1993            1992          1991
                                            ------          ------            ------          ------        ------
<S>                      <C>                 <C>             <C>               <C>             <C>           <C>
Equity-Income            Class A             3.10%            -                 -               -             -
                         Class C             3.63%            -                 -               -             -
Income Plus              Class A              -               -                 -               -            1.21%
                         Class C              -               -                 -               -             -
Flexible Income          Class A             2.13%           2.13%             1.56%           1.66%         1.75%
                         Class C             2.68%           8.59%              -               -             -
Tax Exempt               Class A             1.20%           1.30%             1.43%           1.20%         1.24%
                         Class C             1.45%           2.88%              -               -             -
</TABLE>


  The notes to financial statements are an integral part of these statements.
<PAGE>   54
<TABLE>
<CAPTION>
                                                                                                                IDEX II Series Fund
- - -----------------------------------------------------------------------------------------------------------------------------------

- - -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                         Ratio of Net
Distributions                   Net Asset                   Net Assets                     Ratio of       Investment
 In Excess of                     Value                        End          Shares       Expenses to     Income (Loss)    Portfolio
 Net Realized       Total          End          Total       of Period     Outstanding      Average        to Average       Turnover
Capital Gains   Distributions   of Period     Return (4)     (000's)        (000's)     Net Assets (8)    Net Assets       Rate (6)
- - -----------------------------------------     -------------------------------------------------------------------------------------
  <S>              <C>           <C>           <C>           <C>             <C>            <C>            <C>             <C>    
  $       -        ($0.05)       $10.77          8.10%       $ 2,617           243          2.85%           1.69%           49.04%
          -         (0.03)        10.76          7.94            128            12          3.40            1.14            49.04
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                 
                                                                                                                                 
          -         (0.49)         9.88          6.66         64,515         6,531          1.24            8.07            21.97
          -         (0.89)         9.75          3.28         63,995         6,560          1.33            7.35            48.12
          -         (0.86)        10.98         12.80         72,401         6,596          1.33            7.73            54.51
          -         (0.89)        10.55         14.40         54,647         5,181          1.17            8.79            91.01
          -         (1.01)        10.04         21.00         47,334         4,716          1.15           10.20            52.79
          -         (1.04)         9.20          2.50         33,182         3,607          0.69           11.12            18.54
          -         (0.45)         9.88          6.35          1,814           184          1.79            7.52            21.97
          -         (0.80)         9.74         (4.55)         2,112           217          3.52            5.16            48.12
- - -----------------------------------------     -------------------------------------------------------------------------------------
                                                                                                                                 
                                                                                                                                 
          -         (0.30)         8.74          2.26         19,791         2,264          1.85            7.33           139.88
          -         (0.60)         8.83          1.54         21,527         2,438          1.85            6.57           105.40
          -         (0.66)         9.59         13.66         29,232         3,048          1.50            7.76           138.86
          -         (0.80)         8.95         12.17         26,676         2,982          1.50            8.55           140.23
          -         (0.93)         8.73         26.38         18,696         2,142          1.50            9.84           130.73
          -         (0.91)         7.74        (10.22)        18,760         2,424          1.50           10.51            72.40
          -         (0.26)         8.74          1.97            651            74          2.40            6.78           139.88
          -         (0.55)         8.83         (2.15)           691            78          2.40            6.03           105.40
- - -----------------------------------------     -------------------------------------------------------------------------------------

                                                                                                                                 
          -         (0.31)        11.27          4.40         28,492         2,529          1.00            5.04            96.30
          -         (0.93)        11.10          0.41         29,096         2,621          1.00            4.83            59.84
          -         (0.56)        12.07          8.97         30,717         2,545          1.00            4.83            91.03
          -         (0.66)        11.62          7.20         28,363         2,442          1.00            5.49           106.89
          -         (0.82)        11.46          9.20         28,242         2,464          0.95            6.67           117.92
          -         (0.78)        11.27          6.00         22,708         2,016          0.68            6.92            81.17
          -         (0.30)        11.27          4.18            313            28          1.25            4.79            96.30
          -         (0.90)        11.10         (0.73)           277            25          1.25            4.58            59.84
- - -----------------------------------------     -------------------------------------------------------------------------------------
</TABLE>


  The notes to financial statements are an integral part of these statements.
<PAGE>   55





                             IDEX II SERIES FUND
                  NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
                                MARCH 31, 1995
                                      
NOTE 1.     Organization:

    IDEX II Series Fund ("IDEX II Series") is a Massachusetts business trust
    registered under the Investment Company Act of 1940, as amended (the "1940
    Act"), as an open-end management investment company.  IDEX II Series is
    comprised of nine portfolios (each a "Portfolio" and collectively the
    "Portfolios"): IDEX II Growth Portfolio ("Growth"), IDEX II Aggressive
    Growth Portfolio ("Aggressive Growth"), IDEX II Capital Appreciation
    Portfolio ("Capital Appreciation"), IDEX II Global Portfolio ("Global"),
    IDEX II Balanced Portfolio ("Balanced"), IDEX II Equity-Income Portfolio
    ("Equity-Income"), IDEX II Income Plus Portfolio ("Income Plus"), IDEX II
    Flexible Income Portfolio ("Flexible Income") and IDEX II Tax-Exempt
    Portfolio ("Tax-Exempt").  All Portfolios are diversified except Capital
    Appreciation.  Aggressive Growth, Capital Appreciation, Balanced, and
    Equity-Income commenced operations on December 2, 1994.

    Effective October 1, 1993, each Portfolio of IDEX II Series was authorized
    to offer investors a choice of two classes of shares, each with a public
    offering price that reflects different sales charges, if any, and expense
    levels.  A comprehensive discussion of the terms under which shares of
    either class are offered is contained within the Prospectus.


NOTE 2.     Significant Accounting Policies:

    The following is a summary of significant accounting policies followed
    consistently by the Portfolios in the preparation of their financial
    statements; the policies are in conformity with generally accepted
    accounting principles.

A.  Security valuations: Investments of the Portfolios traded on a national
    securities exchange and the NASDAQ National Market System are stated at the
    last reported sales price on the day of valuation; securities traded in the
    over-the-counter market and listed securities for which no sale was
    reported on that date are valued at the last quoted bid price.  Foreign
    securities are converted to U.S. dollars using exchange rates at the close
    of the New York Stock Exchange.  Long-term debt securities are valued by a
    major independent provider of pricing services.  Short-term debt securities
    are valued at amortized cost, which approximates market.  Other securities
    for which quotations are not readily available are valued at fair values
    determined in such manner as the Sub-Advisers, under the supervision of the
    Board of Trustees, decide in good faith.

B.  Security transactions and related investment income: Security transactions
    are accounted for on the trade date (date the order to buy or sell is
    executed).  Securities gains and losses are calculated on the specific
    identification basis and dividend income is recorded on the ex-dividend
    date for both financial and Federal tax reporting purposes; interest income
    is recorded on the accrual basis, including amortization of premium and
    discount.  Original issue discount (as defined in the Internal Revenue
    Code) and market premium and discount are amortized for both financial and
    Federal tax reporting purposes over the remaining life of the related
    bonds.

C.  Foreign currency translation: Securities and other assets and liabilities
    denominated in foreign currencies are translated into U.S. dollars at the
    closing exchange rate each day.  The cost of foreign securities is
    translated at the exchange rate in effect when the investment was acquired.
    The Portfolios combine fluctuations from currency exchange rates and
    fluctuations in market value when computing net realized and unrealized
    gain or loss from investments.  Transaction gains or losses resulting from
    changes in exchange rates during the reporting period or upon settlement of
    the foreign currency transactions are reported in the Statement of
    Operations for the current period.  Foreign denominated assets and the use
    of forward contracts may involve risks not typically associated with
    domestic transactions, including unanticipated movements in exchange rates,
    the degree of government supervision and regulation of security markets,
    and the possibility of political or economic instability.

D.  Federal taxes: It is the policy of the Portfolios to distribute all income
    and net capital gains to shareholders and otherwise to qualify as regulated
    investment companies under the Internal Revenue Code.  In addition, the
    Portfolios intend to pay distributions as required to avoid excise taxes.
    Accordingly, no provisions have been made for Federal taxes.

E.  Distributions to shareholders: Dividends and distributions are recorded by
    the Portfolios on the ex-dividend date.  Income and capital gain
    distributions are determined in accordance with Federal income tax
    regulations which may differ from generally accepted accounting principles.
    Accordingly, permanent book and tax basis differences relating to Portfolio
    earnings and shareholder distributions are reclassified as necessary among
    components of net assets at each fiscal year-end.


NOTE 3.     Investment Advisory and Other Payments To/From Affiliates:

    Idex Management, Inc. ("IMI") is the investment adviser for Growth, Capital
    Appreciation, Global, Balanced and Flexible Income; InterSecurities, Inc.
    ("ISI") is the investment adviser for Aggressive Growth, Equity-Income, 
    Income Plus, and Tax-Exempt.  In addition, ISI is the Portfolios' 
    underwriter.  Idex Investor Services, Inc. ("IIS") is the Portfolios' 
    transfer agent.  IMI is owned equally by AUSA Holding Company ("AUSA") and
    Janus Capital Corporation ("JCC").  ISI and IIS are 100% owned by AUSA.  
    AUSA is a wholly-owned subsidiary of AEGON nv, a Netherlands corporation.
 
<PAGE>   56

                             IDEX II SERIES FUND
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED)(CONTINUED)
                                MARCH 31, 1995

NOTE 3.     Investment Advisory and Other Payments To/From Affiliates
            (continued):

    Under each Portfolio's Management and Investment Advisory Agreement, the
    Portfolios pay annual management fees based upon average daily net assets
    to their respective investment advisers.  The Portfolios will be reimbursed
    by their advisers to the extent that certain operating expenses exceed the
    lesser of a stated annual limitation or any limitation imposed by the most
    restrictive state law.  The Portfolios have a 12b-1 distribution plan under
    the 1940 Act pursuant to which an annual fee based on daily net assets is
    paid to ISI for various disbursements such as broker-dealer account
    servicing fees and other promotional expenses of the Portfolios.  Further,
    effective October 1, 1993, Growth Class A changed its total 12b-1 annual
    rate to 0.35%.  The 12b-1 fee for all Portfolios is comprised of a 0.25%
    service fee and the remaining amount is an asset-based sales
    charge/distribution fee.  The Portfolios pay IIS a monthly per open account
    fee of $1.166667 plus $2.43 for each new account opened.  Transfer agent
    fees and expenses of Global and Capital Appreciation reflect reductions of
    $431 and $11, respectively, for commission credits received through
    affiliated brokers during the period.

<TABLE>
<CAPTION>
    For the period ended March 31, 1995:
                                                 Aggressive     Capital                       Equity-   Income   Flexible   Tax-   
                                        Growth     Growth    Appreciation   Global  Balanced  Income     Plus     Income   Exempt  
                                        ------   ----------  ------------   ------  --------  -------   ------   --------  ------  
<S>                                    <C>        <C>          <C>        <C>       <C>       <C>      <C>       <C>      <C>
Annual management fee rate (1)             1.00%     1.00%        1.00%       1.00%    1.00%     1.00%    0.60%    0.90%     0.60%  
Annual expense limit (excluding 12b-1      1.50%     2.50%        2.50%       2.50%    2.50%     2.50%    1.25%    1.50%     0.65%  
  fees) (2)                                                                                                               
Class A annual 12b-1 distribution fee      0.35%     0.35%        0.35%       0.35%    0.35%     0.35%    0.35%    0.35%     0.35%  
  rate                                                                                                                    
Class C annual 12b-1 distribution fee      0.90%     0.90%        0.90%       0.90%    0.90%     0.90%    0.90%    0.90%     0.60%  
  rate                                                                                                                    
Class A (3):                                                                                                                    
   Underwriting commissions received                                                                                            
     by ISI (not a Portfolio expense)  $565,401   $22,042      $25,202    $298,611  $15,816   $24,026  $49,396   $9,906   $11,047 
   Underwriting  commissions retained    81,531     3,710        3,718      44,283    2,519     4,009    8,762    1,918     2,329 
     by ISI                                                                                                               
Custody earnings credits (4)             56,534       837        2,332     111,969    1,753       875    9,233    3,027    10,298 
</TABLE>                                                      
           
(1)  The rates for Growth, Aggressive Growth, Capital Appreciation, Global,  
     Balanced and Equity-Income apply to the first $750 million in average net
     assets.  The rate for Flexible Income applies to the first $100 million 
     in average net assets.
(2)  The rate for Global, Capital Appreciation, Aggressive Growth, Equity-Income
     and Balanced is 2.50% on the first $30 million and 2.00% on the next $70
(3)  Class A imposes a front-end sales charge.
(4)  Custody fees in the Statements of Operations are net of custody earnings
     credits.

NOTE 4.     Investment Transactions:

    The cost of securities purchased and proceeds from securities sold
    (excluding non-U.S. Government short-term securities) for the period ended
    March 31, 1995 were as follows:
<TABLE>
<CAPTION>
                            Non-U.S.              Non-U.S.                U.S.                 U.S.
                      Government purchases    Government sales    Government purchases   Government sales
                      --------------------    ----------------    --------------------   ----------------
<S>                       <C>                   <C>                   <C>                  <C>
Growth                    $ 215,249,115         $ 291,047,946         $ 79,789,221         $ 109,958,873
Aggressive Growth             4,222,558               858,275                --                     --
Capital Appreciation          5,338,901               553,621            2,046,482             2,049,490
Global                       74,739,144            70,904,986           46,644,748            47,000,000
Balanced                      2,991,093               188,903            2,754,913             2,599,480
Equity-Income                 1,698,910                57,000              722,469               175,000
Income Plus                   6,702,757             8,411,077                --                    --
Flexible Income               9,996,400            13,319,165           13,664,550            11,351,853
Tax-Exempt                   12,534,881            16,922,964                --                    --
</TABLE>                                                               

   Losses on the sale of U.S. Government securities in Flexible Income totaled
   $3,668 for the six months ended March 31, 1995.

NOTE 5.     Futures, Forward Currency Contracts And Other Derivative
            Transactions:

    When a Portfolio enters into a stock index or U.S. Treasury securities
    futures contract, the Portfolio is required to pledge to the broker as
    "initial Margin" on the contract an amount of U.S. Government securities
    equal to a portion of the contract's value.  Subsequently, the Portfolio
    receives or makes delivery of cash equal to a specific dollar amount times
    the difference between the stock index value (or for Treasury securities
    futures, the per-contract value) at the close of the valuation day and the
    contract's opening strike price.  These payments, called "variation
    margin", are recorded by the Portfolio as unrealized gains or losses.  To
    the extent variation margin is unsettled and is due to or owed by the
    Portfolio on open futures contracts, a receivable or payable will exist and
    will be indicated in the Statement of Assets and Liabilities and the
    Schedule of Investments.  When a futures contract expires or is closed, the
    Portfolio may realize a gain or loss.  Realized net losses on futures
    contracts aggregated $90,169 for the six months ended March 31, 1995 for
    Flexible Income.

<PAGE>   57

                              IDEX II SERIES FUND
             NOTES TO FINANCIAL STATEMENTS (UNAUDITED)(CONTINUED)
                                MARCH 31, 1995


NOTE 5.     Futures, Forward Currency Contracts And Other Derivative
            Transactions:

Forward foreign currency contracts are contracts for delayed delivery of
financial interests in which the seller agrees to make delivery at a specified
future date of a specified financial instrument, at a specified price or yield.
Risks arise from changes in the market value of the underlying instruments and
from the possible inability of counterparties to meet the terms of their
contracts.  Credit risk to a Portfolio is limited to amounts recorded as
unrealized appreciation on open contracts.

Forward foreign currency contracts are valued at the forward rate, and are
marked to market daily.  The change in market value is recorded by a Portfolio
as an unrealized gain or loss.  When the contract is closed, the Portfolio
records a realized gain or loss equal to the difference between the value of
the contract at the time it was opened and the value at the time it was closed.


NOTE 6.     Information for Federal Income Tax Purposes:

<TABLE>
<CAPTION>
                                                                                                                             
                                                                                       At March 31, 1995:                      
                            Realized net                             -------------------------------------------------------  
                          capital gains for                             Unrealized         Unrealized         Net unrealized 
                           the year ended            Cost of         appreciation of     depreciation of       appreciation  
                         September 30, 1994        securities          investments         investments        (depreciation) 
                         ------------------      -------------       ---------------     ---------------      --------------
<S>                         <C>                  <C>                   <C>                <C>                 <C>            
Growth                      $ 1,086,495          $ 348,104,659         $ 55,839,353       $ (5,823,019)       $ 50,016,334   
Aggressive Growth                  -                 4,406,357              240,064            (62,182)            177,882   
Capital Appreciation               -                 6,177,978              268,882           (168,770)            100,112   
Global                        3,703,142             78,492,033            7,962,042         (2,861,048)          5,100,994   
Balanced                           -                 3,817,886               84,655            (24,010)             60,645   
Equity-Income                      -                 2,944,704               89,297             (6,059)             83,238   
Income Plus                     828,879             64,539,399            1,301,257         (3,011,046)         (1,709,789)  
Flexible Income                  31,423             19,662,744              397,392           (293,284)            104,108   
Tax Exempt                      108,211             27,442,018              442,478           (147,548)            294,930   
</TABLE>                                                                     
                                                              
Realized net capital gains available to distribute were paid to shareholders in
December, 1994.  The realized net capital gains of Flexible Income were
entirely offset by the utilization of capital loss carryforwards for the period
ended September 30, 1994.  The remaining prior year capital loss carryforwards
for Flexible Income aggregated $2,693,806 and are available to offset future
realized net capital gains through September 30, 1998; of this amount, $480,919
is available through September 30, 1999.  Flexible Income will begin net
capital gain distributions in future years to the extent that net capital gains
are realized in excess of available loss carryforwards.

<PAGE>   58

                                     Notes
                                     -----

<PAGE>   59
                                     Notes
                                     -----


<PAGE>   60

<TABLE>
<CAPTION>


TRUSTEES                                           OFFICERS                            INVESTMENT                                
                                                                                       ADVISERS                                  
<S>                                                <C>                                 <C>
PETER R. BROWN                                     JOHN R. KENNEY                      IDEX MANAGEMENT, INC.                     
Largo, Florida                                     Chairman of the Board               201 Highland Avenue                       
Chairman of the Board,                                                                 Largo, Florida  34640                     
 Peter Brown Construction                          G. JOHN HURLEY                                                                
 Company                                           President and Chief                 INTERSECURITIES, INC.                     
                                                   Executive Officer                   201 Highland Avenue   
JAMES L. CHURCHILL                                                                     Largo, Florida  34640                     
Hilton Head, South Carolina                        THOMAS R. MORIARTY                                                            
Retired; former President of                       Senior Vice President               SUB-ADVISERS                              
 the Avionics Group of Rockwell                                                    
 International Corporation                         WILLIAM H. GEIGER                   AEGON USA                                 
                                                   Vice President and                  INVESTMENT MANAGEMENT, INC.               
CHARLES C. HARRIS                                  Assistant Secretary                 4333 Edgewood Road, N.E.                  
Belleair, Florida                                                                      Cedar Rapids, Iowa 52499                  
Retired; former Senior Vice                        LESLIE E. MARTIN, III                                                          
 President Western Reserve Life                    Vice President - Marketing          FRED ALGER & COMPANY           
 Assurance Co. of Ohio                                                                 30 Montgomery Street                  
                                                   BECKY A. FERRELL                    Jersey City, New Jersey 07302              
G. JOHN HURLEY                                     Assistant Vice President,                                                      
Largo, Florida                                      Counsel and Secretary              JANUS CAPITAL CORPORATION                  
President and Chief Executive                                                          100 Fillmore Street, Suite 300             
 Officer of the Fund;                              CHRISTOPHER G. ROETZER              Denver, Colorado 80206           
President and Chief Executive                      Assistant Vice President and                                                    
 Officer of InterSecurities, Inc.                  Principal Accounting Officer        LUTHER KING CAPITAL                        
                                                                                       MANAGEMENT CORPORATION                     
JOHN R. KENNEY                                     RICHARD B. FRANZ II                 301 Commerce Street, Suite 1600            
Largo, Florida                                     Treasurer                           Ft. Worth, Texas 76102                     
Chairman of the Board of the Fund;                                                                                                
Chairman of the Board of                                                               PRINCIPAL                                   
 InterSecurities, Inc.                             Our corporate offices are           UNDERWRITER                                
                                                    located at:                                                                   
WILLIAM W. SHORT, JR.                                                                  INTERSECURITIES, INC.                      
Largo, Florida                                                                         201 Highland Avenue                        
Chairman, Southern Apparel                         201 Highland Avenue                 Largo, Florida 34640                       
Corporation and S.A.C. Distributors                Largo, Florida  34640               
                                                                                       CUSTODIAN                                  
TRUMAN H. SIMS                                                                                                                    
Clearwater, Florida                                CUSTOMER SERVICE                    INVESTORS FIDUCIARY TRUST COMPANY           
President, Truman Sims, Inc.                                                           Kansas City, Missouri 64105                 
                                                   (800) 851-9777                      Send all correspondence to the Transfer Agent
JACK E. ZIMMERMAN                                  HOURS: 8 A.M. TO 7 P.M.                                                         
Dayton, Ohio                                        EASTERN TIME                       INDEPENDENT                                 
Retired; former Director, Regional                                                     ACCOUNTANTS                        
 Marketing, Martin Marietta                        IDEX ASSIST LINE                                                       
 Corporation                                                                           PRICE WATERHOUSE LLP                      
                                                   (800) 421-IDEX (4339)               1055 Broadway                              
TRANSFER AGENT                                     24-HOUR AUTOMATED ACCOUNT           Kansas City, Missouri 64105        
                                                    INFORMATION                                                                   
IDEX INVESTOR SERVICES, INC.                                                                                                      
P.O. Box 9015                                                                                                                     
Clearwater, Florida  34618-9015                                                                                                   
                                                                                                                                  
</TABLE>                                                                     
                                          

IF YOU RECEIVE DUPLICATE MAILINGS BECAUSE YOU HAVE MORE THAN ONE ACCOUNT IN 
THE SAME FUND OR IN THE IDEX II SERIES, AT THE SAME HOUSEHOLD, YOU MAY WISH TO 
SAVE YOUR FUND MONEY BY CONSOLIDATING YOUR ACCOUNTS BY ADDRESS. PLEASE CALL 
IDEX CUSTOMER SERVICE AT (800) 851-9777.


<PAGE>   61
                          Where Time Is On Your Side


                                (LOGO) IDEX(R)
                                 MUTUAL FUNDS

                 P.O. Box 9015 - Clearwater, FL - 34618-9015

                              ------------------

                 Principal Underwriter: InterSecurities, Inc.
<PAGE>   62

(Page) 1

(Photo Upper Left) John R. Kenney, Chairman of the Board
(Photo Upper Left) G. John Hurley, President and CEO

(Page) 3

(Graph Upper-Center) - Two lines detailing how $10,000 invested on the
inception date of IDEX II Growth Portfolio Class A share (May 8, 1986) in each
of IDEX II Growth Portfolio Class A shares and the Standard and Poor's 500
Index has grown to $29,214 and $27,202, respectively, as of March 31, 1995.

(Graph Lower-Left) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Growth Portfolio Class C shares (October 1, 1993) has
grown in each of IDEX II Growth Portfolio Class A shares, IDEX II Growth
Portfolio Class C shares and the S&P 500 Index to $9,104, $9,502 and $11,374,
respectively, as of March 31, 1995.

(Page) 4

(Graph Upper-Left) - A pie chart detailing composition of net assets of IDEX II
Growth Portfolio by major industry segments as of March 31, 1995.

(Page) 6

(Graph Upper-Center) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Aggressive Growth Class A and Class C shares
(December 2, 1994) in each of IDEX II Aggressive Growth Class A shares, IDEX II
Aggressive Growth Class C shares and in the S&P 500 Index has grown to $11,446,
$12,090 and $11,140, respectively, as of March 31, 1995.

(Graph Lower-Center) - A pie chart detailing composition of net assets of IDEX
II Aggressive Growth Portfolio by major including segments as of March 31,
1995.

(Page) 9

(Graph Upper-Center) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Capital Appreciation Portfolio Class A and Class C
shares (December 2, 1994) in each of IDEX II Capital Appreciation Portfolio
Class A shares, IDEX II Capital Appreciation Class C shares and the S&P 500
Index has grown to $10,406, $10,990 and $11,140, respectively, as of March 31,
1995.

(Graph Lower-Center) - A pie chart detailing composition of net assets of IDEX
II Capital Appreciation by major industry segments as of March 31, 1995.

(Page) 12

(Graph Upper-Center) - Two lines detailing how $10,000 invested on the
inception date of IDEX II Global Class A shares (October 1, 1992) in IDEX II
Global Portfolio Class A shares and the Morgan Stanley Capital International
World Index has grown to $14,602 and $13,576, respectively, as of March 31,
1995.

(Graph Lower-Left) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Global Portfolio Class C shares (October 1, 1993) in
each of IDEX II Global Portfolio Class A shares, IDEX II Global Portfolio Class
C shares and the Morgan Stanley Capital International World Index has grown to
$10,949, $11,355 and $11,197, respectively, as of March 31, 1995.

(Page) 13

(Graph Upper-Center) - A pie chart detailing composition of net assets of IDEX
II Global Portfolio by major industry segments as of March 31, 1995.
<PAGE>   63

(Page) 14

(Graph Upper-Center) - A map detailing composition of net assets of IDEX II
Global Portfolio by continent as of March 31, 1995.

(Page) 16

(Graph Upper-Center) - Four lines detailing how $10,000 invested on the
inception date of IDEX II Balanced Portfolio Class A and Class C shares
(December 2, 1995) in each of IDEX II Balanced Portfolio Class A shares IDEX II
Balanced Portfolio Class C shares, the S&P 500 Index and Lehman Brothers Long
Government/Corporate Bond Index has grown to $9,858, $10,415, $11,140 and
$10,540, respectively, as of March 31, 1995.

(Graph Lower-Center) - A pie chart detailing composition of net assets of IDEX
II Balanced Portfolio by major industry segments as of March 31, 1995.

(Page) 19

(Graph Upper-Center) - Four lines detailing how $10,000 invested on the
inception date of IDEX II Equity-Income Portfolio Class A and Class C shares
(December 2, 1995) in each of IDEX II Equity-Income Portfolio Class A shares,
the S&P 500 Index and the Lehman Brothers Intermediate Government/Corporate
Bond Index has grown to $10,217, $10,794, $11,140 and $10,480, respectively, as
of March 31, 1995.

(Graph Lower-Center) - A pie chart detailing composition of net assets of IDEX
II Equity-Income Portfolio by major industry segments as of March 31, 1995.

(Page) 22

(Graph Upper-Center) - Two lines detailing how $10,000 invested on the
inception date of IDEX II Income Plus Portfolio Class A shares (June 14, 1995)
in each of IDEX II Income Plus Portfolio Class A and the Merrill Lynch High
Yield Master Index has grown to $25,433 and $30,655, respectively, as of March
31, 1995.

(Graph Lower-Right) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Income Plus Portfolio Class C shares (October 1,
1993) in each of IDEX II Income Plus Portfolio Class A shares, IDEX II Income
Plus Portfolio Class C shares and Merrill Lynch High Yield Master Index has
grown to $9,890, $10,152 and $11,041, respectively, as of March 31, 1995.

(Page) 23

(Graph Upper-Center) - A pie chart detailing composition of net assets of IDEX
II Income Plus Portfolio by major industry segments as of March 31, 1995.

(Graph Lower-Center) - A pie chart detailing composition of net assets of IDEX
II Flexible Income Portfolio by major industry segments as of March 31, 1995.
<PAGE>   64

(Page) 25

(Graph Upper-Center) - Two lines detailing how $10,000 invested on the
inception date of IDEX II Flexible Income Portfolio Class A shares (June 29,
1987) in each of IDEX II Flexible Income Portfolio Class A shares and the
Lehman Brothers Long Government/Corporate Bond Index has grown to $16,762 and
19,216, respectively, as of March 31, 1995.               

(Graph Lower-Right) - Two lines detailing how $10,000 invested on the
inception date of IDEX II Flexible Income Portfolio Class C shares (October 1,
1993) in each of IDEX II Flexible Income Portfolio Class A shares, IDEX II
Flexible Income Portfolio Class C and the Lehman Brothers Long Government/
Corporate Bond Index has grown to $9,592, $9,979 and $10,104, respectively, as
of March 31, 1995.               

(Page) 27

(Graph Upper-Center) - Two lines detailing how $10,000 invested on the
inception dated of IDEX II Tax-Exempt Portfolio Class A shares (April 1, 1985)
in each of IDEX II Tax-Exempt Portfolio Class A shares and the Lehman Brothers
Long Municipal Bond Index has grown to $20,963 and $27,429, respectively, as of
March 31, 1995.

(Graph Lower-Right) - Three lines detailing how $10,000 invested on the
inception date of IDEX II Tax-Exempt Portfolio Class C shares (October 1, 1993)
in each of IDEX II Tax-Exempt Portfolio Class A shares, IDEX II Tax-Exempt
Portfolio Class C shares and the Lehman Brothers Long Municipal Bond Index has
grown to $9,981, $10,343 and $9,963, respectively, as of March 31, 1995.


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