RELIASTAR FINANCIAL CORP
10-Q, 1996-08-13
LIFE INSURANCE
Previous: HUNTWAY PARTNERS L P, 10-Q, 1996-08-13
Next: AMERICAN TAX CREDIT PROPERTIES II L P, 10-Q, 1996-08-13




                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D. C. 20549

                                    FORM 10-Q



(Mark One)

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

For the quarterly period ended JUNE 30, 1996

                                       OR

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

For the Transition period from __________________ to _________________.

Commission File Number  1-10640
                        -------

                            RELIASTAR FINANCIAL CORP.
          ------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

     DELAWARE                                               41-1620373   
- -------------------------------                        ------------------------
(State or other jurisdiction of                          (I.R.S. Employer
incorporation or organization)                           Identification No.)

            20 WASHINGTON AVENUE SOUTH, MINNEAPOLIS, MINNESOTA 55401
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (612) 372-5432
              (Registrant's telephone number, including area code)

     ---------------------------------------------------------------------
              (Former name, former address and former fiscal year,
                         if changed since last report)

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

Number of shares of common stock outstanding as of July 31, 1996 was 36,571,484.


<PAGE>

PART I-FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS

                            RELIASTAR FINANCIAL CORP.
                      Condensed Consolidated Balance Sheets
                                  (in millions)
                                   (unaudited)

<TABLE>
<CAPTION>

                                                                      JUNE 30, 1996            DECEMBER 31, 1995
                                                                      -------------            -----------------
ASSETS
<S>                                                                    <C>                         <C>         
Fixed Maturity Securities, Available-for-Sale                          $    8,867.4                $    9,053.7
Equity Securities                                                              34.0                        35.9
Mortgage Loans on Real Estate                                               1,893.2                     1,948.4
Real Estate and Leases                                                         99.7                        97.9
Policy Loans                                                                  519.6                       499.8
Other Invested Assets                                                          51.7                        47.0
Short-Term Investments                                                        244.9                       131.5
                                                                       ------------                ------------
     Total Investments                                                     11,710.5                    11,814.2
Cash                                                                           34.6                        48.5
Accounts and Notes Receivable                                                 162.0                       165.3
Reinsurance Receivable                                                        168.3                       162.9
Deferred Policy Acquisition Costs                                             970.0                       860.7
Present Value of Future Profits                                               240.0                       192.0
Property and Equipment, Net                                                   121.1                       123.2
Accrued Investment Income                                                     159.0                       164.7
Other Assets                                                                  309.8                       299.1
Participation Fund Account Assets                                             316.6                       319.6
Assets Held in Separate Accounts                                            1,753.6                     1,369.0
                                                                       ------------                ------------
       TOTAL ASSETS                                                    $   15,945.5                $   15,519.2
                                                                       ============                ============

LIABILITIES
Future Policy and Contract Benefits                                    $   11,153.5                $   11,033.2
Pending Policy Claims                                                         269.5                       257.7
Other Policyholder Funds                                                      183.9                       174.4
Notes and Mortgages Payable                                                   395.9                       422.3
Income Taxes                                                                   79.9                       170.2
Other Liabilities                                                             346.7                       358.8
Participation Fund Account Liabilities                                        316.6                       319.6
Liabilities Related to Separate Accounts                                    1,748.1                     1,362.9
                                                                       ------------                ------------
       TOTAL LIABILITIES                                                   14,494.1                    14,099.1
                                                                       ------------                ------------

Company-Obligated Mandatorily Redeemable Preferred
   Securities Issued by a Consolidated Subsidiary                             120.8                           -

SHAREHOLDERS' EQUITY
10% Senior Cumulative Preferred Stock                                          63.2                        63.2
ESOP Convertible Preferred Stock                                               28.8                        28.9
Note Receivable from ESOP                                                     (22.6)                      (23.4)
Common Stock (Shares Issued: 1996, 39.8; 1995, 39.8)                          565.9                       566.5
Unamortized Restricted Stock Awards                                            (2.3)                       (3.0)
Net Unrealized Investment Gains                                                75.9                       246.8
Retained Earnings                                                             719.1                       647.2
Less Treasury Common Stock, at Cost (Shares Held: 1996, 3.2;
   1995, 3.5)                                                                 (97.4)                     (106.1)
                                                                       ------------                ------------
       TOTAL SHAREHOLDERS' EQUITY                                           1,330.6                     1,420.1
                                                                       ------------                ------------

       TOTAL LIABILITIES AND
       SHAREHOLDERS' EQUITY                                            $   15,945.5                $   15,519.2
                                                                       ============                ============

</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                       2
<PAGE>


                            RELIASTAR FINANCIAL CORP.
                   Condensed Consolidated Statements of Income
                      (in millions, except per share data)
                                   (unaudited)
<TABLE>
<CAPTION>


                                                                THREE MONTHS ENDED JUNE 30              SIX MONTHS ENDED JUNE 30
                                                                --------------------------              ------------------------
                                                                   1996             1995                1996                1995
REVENUES                                                      ------------        -----------        ------------        -----------
<S>                                                           <C>                 <C>                <C>                 <C>        
Premiums                                                      $     208.6         $     210.5        $     413.6         $     419.9
Net Investment Income                                               237.2               218.3              469.5               432.5
Realized Investment Gains                                             2.5                 9.1                8.7                 5.3
Policy and Contract Charges                                          60.8                53.2              120.6               105.9
Other Income                                                         37.6                29.3               67.7                62.0
                                                              -----------         -----------        -----------         -----------
     Total                                                          546.7               520.4            1,080.1             1,025.6
                                                              -----------         -----------        -----------         -----------

BENEFITS AND EXPENSES
Benefits to Policyholders                                           328.5               329.4              652.3               652.7
Sales and Operating Expenses                                        100.7                85.7              200.9               174.6
Amortization of Deferred Policy Acquisition Costs
    and Present Value of Future Profits                              29.7                23.4               54.2                47.3
Interest Expense                                                      6.9                 6.4               14.2                12.2
Dividends and Experience Refunds to Policyholders                     4.8                 6.0                8.1                10.9
                                                              -----------         -----------        -----------         -----------
     Total                                                          470.6               450.9              929.7               897.7
                                                              -----------         -----------        -----------         -----------
Income Before Income Taxes and Net Dividends on Preferred
    Securities of Subsidiary                                         76.1                69.5              150.4               127.9
Income Tax Expense                                                   26.7                24.7               52.9                45.3
Net Dividends on Preferred Securities of Subsidiary                   1.6                   -                1.7                   -
                                                              -----------         -----------        -----------         -----------

Net Income                                                    $      47.8         $      44.8        $      95.8         $      82.6

                                                              ===========         ===========        ===========         ===========

NET INCOME PER COMMON SHARE
Primary                                                       $      1.23         $      1.15        $      2.48         $      2.13

                                                              ===========         ===========        ===========         ===========

Fully Diluted                                                 $      1.17         $      1.08        $      2.34         $      2.01
                                                              ===========         ===========        ===========         ===========

Net Income Available to Common Shareholders                   $      45.7         $      42.7        $      91.6         $      78.4
                                                              ===========         ===========        ===========         ===========

Weighted Average Shares
  Common and Common Equivalent Shares (Primary)                      37.0                37.3               36.9                36.8
  Common Shares Assuming Maximum Dilution (Fully Diluted)            39.5                40.0               39.5                39.5

</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                       3
<PAGE>

                            RELIASTAR FINANCIAL CORP.
            Condensed Consolidated Statements of Shareholders' Equity
                      (in millions, except per share data)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                   SIX MONTHS ENDED JUNE 30
                                                                                --------------------------------
                                                                                  1996                  1995
                                                                                --------             -----------
<S>                                                                          <C>                    <C>         
10% SENIOR CUMULATIVE PREFERRED STOCK
   Beginning and End of Period                                               $        63.2          $       63.2
                                                                             -------------          ------------

ESOP CONVERTIBLE PREFERRED STOCK
   Beginning of Year                                                                  28.9                  29.3
   Redeemed                                                                            (.1)                  (.2)
                                                                             -------------          ------------
      End of Period                                                                   28.8                  29.1
                                                                             -------------          ------------

NOTE RECEIVABLE FROM ESOP
   Beginning of Year                                                                 (23.4)                (24.6)
   Repayments, Accrued or Paid                                                          .8                    .6
                                                                             -------------          ------------
      End of Period                                                                  (22.6)                (24.0)
                                                                             -------------          ------------

COMMON STOCK
   Beginning of Year                                                                 566.5                 293.4
   Issued for Acquisition                                                                -                 265.9
   Gain on Treasury Shares Reissued for Acquisition                                   (2.0)                 10.1
   Other, Net                                                                          1.4                   (.9)
                                                                             -------------          ------------
      End of Period                                                                  565.9                 568.5
                                                                             -------------          ------------

UNAMORTIZED RESTRICTED STOCK AWARDS
   Beginning of Year                                                                  (3.0)                 (2.1)
   Awards, Net                                                                         (.1)                 (2.1)
   Amortization of Restricted Stock Awards                                              .8                    .5
                                                                             -------------          ------------
      End of Period                                                                   (2.3)                 (3.7)
                                                                             -------------          ------------

NET UNREALIZED INVESTMENT GAINS (LOSSES)
   Beginning of Year                                                                 246.8                 (79.4)
   Change for the Period                                                            (170.9)                206.4
                                                                             -------------          ------------
      End of Period                                                                   75.9                 127.0
                                                                             -------------          ------------

RETAINED EARNINGS
   Beginning  of Year                                                                647.2                 528.4
   Net Income                                                                         95.8                  82.6
   Dividends to Shareholders:
      10% Senior Cumulative Preferred Stock ($5.00 Per Share)                         (3.2)                 (3.2)
      ESOP Convertible Preferred Stock ($1.095 Per Share)                             (1.4)                 (1.4)
      Common Stock (Per Share: 1996, $.53; 1995, $.475)                              (19.4)                (17.6)
   Tax Benefit on ESOP Convertible Preferred Stock Dividend                             .4                    .4
   Redemption of ESOP Convertible Preferred Stock                                      (.3)                  (.2)
                                                                             -------------          ------------
      End of Period                                                                  719.1                 589.0
                                                                             -------------          ------------

TREASURY COMMON STOCK
   Beginning of Year                                                                (106.1)                 (9.7)
   Acquired with Acquisition                                                             -                 (72.7)
   Reissued for Acquisition                                                              -                   9.7
   Acquired, Other                                                                    (2.6)                (36.8)
   Reissued, Other                                                                    11.3                  11.2
                                                                             -------------          ------------
      End of Period                                                                  (97.4)                (98.3)
                                                                             -------------          ------------

TOTAL SHAREHOLDERS' EQUITY                                                   $     1,330.6          $    1,250.8
                                                                             =============          ============

</TABLE>

See accompanying notes to condensed consolidated financial statements.

                                       4
<PAGE>

                            RELIASTAR FINANCIAL CORP.
                 Condensed Consolidated Statements of Cash Flows
                                  (in millions)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                     SIX MONTHS ENDED JUNE 30
                                                                                --------------------------------
                                                                                   1996                 1995
                                                                                ----------           -----------
<S>                                                                             <C>                  <C>   
OPERATING ACTIVITIES
Net Income                                                                      $     95.8            $     82.6
Adjustments to Reconcile Net Income to Net Cash Provided by
  Operating Activities
     Interest Credited to Insurance Contracts                                        245.1                 242.8
     Future Policy Benefits                                                         (122.9)                (37.2)
     Capitalization of Deferred Policy Acquisition Costs                             (92.1)                (92.5)
     Amortization of Deferred Policy Acquisition Costs                                54.2                  47.3
     Deferred Income Taxes                                                             5.6                   5.3
     Net Change in Receivables and Payables                                           10.0                 (44.4)
     Other Assets                                                                     (5.0)                (62.4)
     Realized Investment Gains, Net                                                   (8.7)                 (5.3)
     Other                                                                             4.4                   3.3
                                                                             -------------        --------------
          Net Cash Provided by Operating Activities                                  186.4                 139.5
                                                                             -------------        --------------

INVESTING ACTIVITIES
Proceeds from Sales of Available-for-Sale Fixed Maturity Securities                   51.8                  99.2
Proceeds from Maturities or Repayment of Fixed Maturity Securities                   481.2                 325.8
Cost of Fixed Maturity Securities Acquired                                          (734.5)               (759.3)
Sales of Equity Securities, Net                                                        2.0                  16.3
Proceeds of Mortgage Loans Sold, Matured or Repaid                                   226.4                 123.8
Cost of Mortgage Loans Acquired                                                     (179.4)               (120.2)
Sales of Real Estate and Leases, Net                                                   5.7                   5.2
Policy Loans Issued, Net                                                             (19.8)                (36.4)
Sales of Other Invested Assets, Net                                                     .9                   8.2
Purchases of Short-Term Investments, Net                                            (113.4)                (15.4)
Net Cash Acquired with Acquisition of USLICO Corp.                                       -                   1.3
                                                                             -------------        --------------
          Net Cash Used by Investing Activities                                     (279.1)               (351.5)
                                                                             -------------        --------------

FINANCING ACTIVITIES
Deposits to Insurance Contracts                                                      575.1                 689.8
Maturities and Withdrawals from Insurance Contracts                                 (571.5)               (515.7)
Net Proceeds from Issuance of Preferred Securities                                   120.8                     -
Increase in Notes and Mortgages Payable                                               17.0                 197.8
Repayment of Notes and Mortgages Payable                                             (43.4)                (96.1)
Payments Received on Note Receivable from ESOP                                           -                    .9
Issuance of Common Stock Under Stock Option and Other Plans                            7.4                   4.3
Dividends on 10% Senior Cumulative Preferred Stock                                    (3.2)                 (3.2)
Dividends on ESOP Convertible Preferred Stock                                         (1.4)                 (1.4)
Dividends on Common Stock                                                            (19.4)                (17.6)
Acquisition of Treasury Common Stock                                                  (2.6)                (36.8)
                                                                             -------------        --------------
          Net Cash Provided by Financing Activities                                   78.8                 222.0
                                                                             -------------        --------------
Increase (Decrease) in Cash                                                          (13.9)                 10.0
Cash at Beginning of Period                                                           48.5                  20.3
                                                                             -------------        --------------
Cash at End of Period                                                        $        34.6        $         30.3
                                                                             =============        ==============

</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                       5

<PAGE>

                            RELIASTAR FINANCIAL CORP.
              Notes to Condensed Consolidated Financial Statements
                                   (unaudited)

Note 1. Basis of Presentation

The condensed consolidated financial statements have been prepared in conformity
with generally accepted  accounting  principles and such principles were applied
on a basis  consistent  with that reflected in the 1995 Annual Report filed with
the Securities and Exchange  Commission (SEC) except for the accounting  changes
as described in Note 2. The financial  information  included herein,  other than
the  condensed  consolidated  balance  sheet as of December 31,  1995,  has been
prepared  by  management   without  audit  by   independent   certified   public
accountants.  The condensed  consolidated  balance sheet as of December 31, 1995
has been derived from, and does not include all the disclosures contained in the
audited consolidated financial statements for the year ended December 31, 1995.

The information  furnished includes all adjustments and accruals consisting only
of  normal,   recurring  accrual  adjustments  which  are,  in  the  opinion  of
management,  necessary for a fair  statement of results for the interim  period.
The results of operations for any interim period are not necessarily  indicative
of results  for the full year.  The  unaudited  interim  condensed  consolidated
financial statements should be read in conjunction with the financial statements
and notes thereto  contained in the Annual Report of ReliaStar  Financial Corp.,
(the Company or ReliaStar) for the year ended December 31, 1995.

Note 2. Accounting Changes

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED  ASSETS AND FOR LONG-LIVED ASSETS TO
BE DISPOSED OF

Effective January 1, 1996, the Company adopted Statement of Financial Accounting
Standards (SFAS) No. 121 "Accounting for the Impairment of Long-Lived Assets and
for Long-Lived  Assets to be Disposed Of." SFAS No. 121  establishes  accounting
standards  for  the  impairment  of  long-lived  assets,   certain  identifiable
intangibles,  and  goodwill  related to those assets to be held and used and for
long-lived assets and certain  identifiable  intangibles to be disposed of. This
Statement requires that long-lived assets and certain  identifiable  intangibles
to be held and used by an entity be reviewed for impairment  whenever  events or
changes in  circumstances  indicate that the carrying amount of an asset may not
be  recoverable.  Measurement of an impairment  loss for  long-lived  assets and
identifiable  intangibles that an entity expects to hold and use should be based
on the fair  value of the asset.  Long-lived  assets  and  certain  identifiable
intangibles  to be disposed of must be reported at the lower of carrying  amount
or fair value less cost to sell.  The  adoption of this  standard did not have a
significant effect on the financial results of the Company.

ACCOUNTING FOR STOCK-BASED COMPENSATION

Effective  January 1, 1996, the Company  adopted SFAS No. 123,  "Accounting  for
Stock-Based  Compensation."  SFAS  No.  123  requires  expanded  disclosures  of
stock-based  compensation  arrangements  with employees and encourages (but does
not  require)  compensation  cost to be measured  based on the fair value of the
equity  instrument  awarded.  Companies are permitted,  however,  to continue to
apply  Accounting  Principles  Board  (APB)  Opinion  No. 25,  which  recognizes
compensation cost based on the intrinsic value of the equity instrument awarded.
The  Company  will  continue  to apply APB  Opinion  No.  25 to its  stock-based
compensation  awards to employees  and  directors and will disclose the required
proforma  effect  on net  income  and  earnings  per  share in its  consolidated
financial statement for the year ending December 31, 1996.

Note 3. Company-Obligated  Mandatorily Redeemable Preferred Securities Issued by
a Consolidated Subsidiary

On  March  29,  1996,   ReliaStar  Financing  I  (the  "Subsidiary   Trust"),  a
consolidated  wholly owned  subsidiary  of ReliaStar,  issued $125.0  million of
8.20%  Trust-Originated  Preferred Securities (the "Preferred  Securities").  In
connection with the Subsidiary Trust's issuance of the Preferred  Securities and
the related purchase by ReliaStar of

                                       6


<PAGE>

all of the  Subsidiary  Trust's  common  securities  (the "Common  Securities"),
ReliaStar issued to the Subsidiary Trust $128.9 million  principal amount of its
8.20%  Subordinated  Deferrable  Interest Notes, due March 15, 2016 (the "Junior
Subordinated Debt Securities").  The sole assets of the Subsidiary Trust are and
will be the Junior Subordinated Debt Securities.  The interest and other payment
dates on the Junior Subordinated Debt Securities  correspond to the distribution
and other payment dates on the Preferred  Securities and the Common  Securities.
Under certain  circumstances,  the Junior  Subordinated  Debt  Securities may be
distributed  to  holders  of  Preferred  Securities  and  holders  of the Common
Securities in liquidation of the Subsidiary Trust. The Junior  Subordinated Debt
Securities are redeemable at the option of ReliaStar on or after March 29, 2001,
at a redemption price of $25 per Junior  Subordinated Debt Security plus accrued
and unpaid interest.  The Preferred Securities and the Common Securities will be
redeemed  on a PRO RATA basis to the same  extent  that the Junior  Subordinated
Debt  Securities are repaid,  at $25 per Preferred  Security and Common Security
plus accumulated and unpaid  distributions.  ReliaStar's  obligations  under the
Junior  Subordinated  Debt  Securities and related  agreements,  taken together,
constitute  a full and  unconditional  guarantee by ReliaStar of payments due on
the  Preferred  Securities.  On March 29,  1996,  5,000,000  shares of Preferred
Securities were issued and all remain outstanding.

Note 4. Redemption of 10% Senior Cumulative Preferred Stock

On July 1, 1996, the Company redeemed,  at par, all of the outstanding shares of
its 10%  Senior  Cumulative  Preferred  Stock.  The par value of the 10%  Senior
Cumulative  Preferred Stock was $63.25 million. The redemption was funded with a
portion of the proceeds from the issuance of the Preferred  Securities (See Note
3).

                                       7

<PAGE>

ITEM 2.                    RELIASTAR FINANCIAL CORP.

                      Management's Discussion and Analysis
                of Financial Condition and Results of Operations

RESULTS OF OPERATIONS

Pretax  results of  operations  by  business  segment are  summarized  below (in
millions):

<TABLE>
<CAPTION>
                                                            THREE MONTHS                 SIX MONTHS
                                                            ENDED JUNE 30               ENDED JUNE 30
                                                         --------------------      --------------------
                                                          1996          1995          1996         1995
                                                          ----          ----          ----         ----
<S>                                                    <C>           <C>            <C>         <C>    
Pretax Income (Loss) Excluding Realized
 Investment Gains and Losses:
   Individual Insurance                                $  47.4       $  39.5        $  97.6     $  82.7
   Employee Benefits                                      12.2          11.1           22.0        22.1
   Life and Health Reinsurance                            12.3          10.8           24.2        21.9
   Pension                                                 3.5           3.1            7.6         5.4
   Corporate and Other                                    (1.8)         (4.1)          (9.7)       (9.5)
                                                       -------       -------        -------     -------
Pretax Operating Income                                   73.6          60.4          141.7       122.6
   Net Pretax Realized Investment Gains                    2.5           9.1            8.7         5.3
                                                       -------       -------        -------     -------
Pretax Income Before Net Dividends
  on Preferred Securities of Subsidiary                   76.1          69.5          150.4       127.9
Income Tax Expense                                        26.7          24.7           52.9        45.3
Net Dividends on Preferred Securities of Subsidiary        1.6             -            1.7           -
                                                       -------       -------        -------     -------
Net Income                                             $  47.8       $  44.8        $  95.8     $  82.6
                                                       =======       =======        =======     =======

</TABLE>

The  discussion  of business  segment  results that follows  refers to the above
pretax segment  results and, in each  instance,  amounts are before income taxes
unless otherwise noted.

INDIVIDUAL INSURANCE

The  Individual  Insurance  segment of the Company is composed of the individual
insurance  division of  ReliaStar  Life  Insurance  Company  ("ReliaStar  Life",
formerly Northwestern National Life Insurance Company),  Northern Life Insurance
Company  (Northern),  United Services Life Insurance Company (USL) and ReliaStar
Bankers Security Life Insurance  Company ("BSL",  formerly Bankers Security Life
Insurance  Society).  The North Atlantic Life  Insurance  Company of America was
merged  into  BSL  on  December  28,  1995.  These  subsidiaries  are  sometimes
collectively referred to as the Insurers.

Pretax  operating  income for the second  quarter of 1996 increased 20% to $47.4
million compared to the second quarter of 1995.  Pretax operating income for the
first six months of 1996 increased $14.9 million or 18 percent compared with the
same period in 1995.  The increase in quarterly  earnings is primarily due to an
increase  in  interest  spreads  and an eight  percent  growth in  assets  under
management.  The  average  interest  spread  of 259 basis  points in the  second
quarter of 1996 increased 34 basis points  compared with 225 basis points in the
second  quarter of 1995.  This  increase  in spreads  reflects a 25 basis  point
reduction  in the average  crediting  rate and a 9 basis  point  increase in the
portfolio  yield.  Year-to-date  earnings  also  increased  primarily due to the
increased  interest  spreads  and the  eight  percent  growth  in  assets  under
management. Management expects interest spreads in the remaining two quarters of
1996 to  decline  from the  second  quarter  level.  It should be noted that the
interest  spread  calculation  is  an  annualized  measure  and  can  be  overly
influenced  in a  particular  quarter  by the  level  of  investment  prepayment
premiums, recoveries on problem investments and other quarterly variances in the
level of net investment income. For most of the business,  crediting rates on in
force  business are reset annually at the beginning of the calendar year and are
guaranteed for one year.  Crediting rates offered on new business can be changed
at any time in  response  to  competition  and market  interest  rates,  and are
guaranteed on most new premiums received to the end of the calendar year.

                                       8


<PAGE>

EMPLOYEE BENEFITS

Pretax operating  income for the second quarter of 1996,  increased $1.1 million
or 10%  compared to the same  period of 1995.  Pretax  operating  income for the
first six months of 1996 was essentially flat compared with the first six months
of 1995. Second quarter pretax operating income increased  primarily due to more
favorable  group  life  mortality   experience  and  higher  investment  income.
Long-term  disability  business was  profitable  in the second  quarter of 1996.
Year-to-date  mortality  and  morbidity  for the  first  six  months of 1996 was
unchanged compared to the same period in 1995.

LIFE AND HEALTH REINSURANCE

Pretax  operating  income of the Life and  Health  Reinsurance  segment  for the
second  quarter of 1996  increased  14% to $12.3  million  compared  to the same
period in 1995. Pretax operating income increased $2.3 million for the first six
months of 1996  when  compared  with the same  period  in 1995.  Segment  pretax
operating  income for the year-to-date and the second quarter of 1996 was higher
than the same periods in 1995 due primarily to increased  earned premium,  lower
rate credits and higher net investment income. These positive earnings variances
were  partially  offset by a  slightly  less  favorable  overall  loss  ratio as
compared with 1995.  Earnings in the  reinsurance  business can fluctuate  based
upon a number of factors,  including pricing,  market capacity, the availability
and pricing of retrocessional  programs, loss experience and the risk profile of
the book of business.

PENSION

Pretax  operating  income of the Pension  segment for the second quarter of 1996
was $.4 million  higher than the same period of 1995.  Pretax  operating  income
increased  $2.2 million for the six months ended June 30, 1996 compared with the
same  period in 1995.  Second  quarter  pretax  operating  income from the small
employer  401(k)  line of  business  for the second  quarter  increased  to $1.2
million  in 1996  from  $.6  million  in 1995.  Income  in this  line  increased
primarily  due to higher fee  revenues  attributable  to growth in assets  under
management.  Pretax operating income in the participating  pension and GIC lines
of business for the second quarter of 1996  decreased $.2 million  compared with
the second quarter of 1995. Year-to-date earnings increased over 1995 levels due
primarily to higher fee revenues in the small  employee  401(k) line of business
and  higher  interest  margins  in the  participating  pension  and GIC lines of
business.

CORPORATE AND OTHER

The pretax operating loss for Corporate and Other for the second quarter of 1996
was $2.3 million  lower than for the same period of 1995.  The pretax  operating
loss for the six months ended June 30, 1996 was $.2 million higher than the loss
for the first six months of 1995. The lower  quarterly loss was primarily due to
short  term   interest   income  on  the  proceeds  from  the  issuance  of  the
Trust-Originated  Preferred  Securities  (TOPrSsm)  prior to the  redemption  of
$63.25 million of 10% Senior Cumulative Preferred Stock (see FINANCIAL CONDITION
- - Liquidity and Capital Resources - ReliaStar Financial Corp.),  higher earnings
in the Company's  mortgage banking  subsidiary and lower losses in the Company's
mutual fund operations. The short term interest income from the TOPrSsm proceeds
was offset by TOPrSsm  dividend  expense ($1.6  million)  which is reported on a
separate line on the results of  operations  by business  segment table shown on
the previous page. The higher operating loss for 1996  year-to-date  compared to
the same  period in 1995 is  primarily  due to gains from bulk sales of mortgage
servicing rights in the Company's mortgage banking operations of $4.8 million in
the first quarter of 1995. There have been no such sales in 1996. Offsetting the
unfavorable  variance from the bulk sale of servicing  rights has been the short
term  interest  income on the  proceeds  from the  issuance  of the  TOPrSsm and
improved  operating  results  from the  Company's  mutual  fund  operations  and
mortgage banking (excluding the gains on bulk sales).

                                       9


<PAGE>

REALIZED INVESTMENT GAINS AND LOSSES

The sources of the pretax realized investment gains (losses) were as follows (in
millions):

<TABLE>
<CAPTION>
                                                            THREE MONTHS                 SIX MONTHS
                                                            ENDED JUNE 30               ENDED JUNE 30
                                                        --------------------         ------------------
                                                         1996           1995          1996         1995
                                                         ----           ----          ----         ----
<S>                                                     <C>            <C>            <C>         <C>    
Net Gains (Losses) on Sales of Investments
    Fixed Maturity Securities                           $   2.2        $  3.3         $  6.0      $   2.1
    Equity Securities                                        .1          10.1             .1          9.2
    Foreclosed Real Estate                                   .4           (.1)            .3          (.3)
    Real Estate                                              -             .2             .7           .7
    Other                                                   1.6           1.1            5.7          (.4)
                                                        -------        ------         ------      -------
                                                            4.3        $ 14.6           12.8         11.3
                                                        -------        ------         ------      -------
Provision for Losses on Investments
   Fixed Maturity Securities                               (1.1)         (1.6)          (1.1)        (1.6)
   Equity Securities                                         -            (.1)             -          (.1)
   Mortgage Loans                                           (.1)         (2.4)          (1.2)        (2.4)
   Foreclosed Real Estate                                   (.2)         (1.4)          (1.4)        (1.9)
   Real Estate                                              (.4)            -            (.4)           -
                                                        -------        ------         ------      -------
                                                           (1.8)         (5.5)          (4.1)        (6.0)
                                                        -------        ------         ------      -------
Net Pretax Realized Investment Gains                    $   2.5        $  9.1         $  8.7      $   5.3
                                                        =======        ======         ======      =======

</TABLE>

Gross  realized  gains  and  losses  from the sale of  available-for-sale  fixed
maturity securities were as follows (in millions):
                                                              SIX MONTHS
                                                             ENDED JUNE 30
                                                             -------------
                                                           1996        1995
                                                           ----        ----

Gross Realized Gains                                     $  6.1       $ 4.5

Gross Realized Losses                                    $  (.1)     $ (2.4)

The Company establishes  allowances and writes down the value of specific assets
based  upon  its  continuing  review  of  individual  problem  investments.  The
Company's  practice of recording  allowances and write-downs based upon a review
of  individual  problem  assets  results  in  fluctuations  in the  level of the
provision for losses on investments  reported in each period.  The provision for
losses on  investments is affected to a significant  degree by general  economic
conditions and the status of the real estate market.  While the Company believes
it has set aside  appropriate  reserves and allowances for problem  investments,
subsequent  economic  and market  conditions  may require the  establishment  of
additional reserves.

DISCONTINUED OPERATIONS

In connection with the March 1992 sale of Chartwell Re Corporation  (Chartwell),
the Company and the acquiring company entered into a separate reciprocal reserve
indemnification  agreement  with  respect to the  adequacy  of the loss and loss
adjustment expense reserves of Chartwell. On June 28, 1996 a final settlement of
the reserve  indemnification  agreement  was  reached.  The  Company's  previous
accruals for this liability were adequate.

                                       10

<PAGE>

FINANCIAL CONDITION

LIQUIDITY AND CAPITAL RESOURCES - RELIASTAR FINANCIAL CORP.

ReliaStar,  as parent,  is dependent upon  dividends,  interest and payments for
other charges  received from its  subsidiaries to pay dividends to shareholders,
service its debt and pay other obligations.  The payment of dividends,  interest
or  other  charges  by the  Insurers  is  subject  to  restrictions  imposed  by
applicable insurance laws and regulations.

The payment of future dividends by ReliaStar will be largely  dependent upon the
ability of ReliaStar Life to pay dividends to it. Under Minnesota  insurance law
regulating the payment of dividends by ReliaStar  Life, any such payment must be
in an amount deemed prudent by ReliaStar  Life's board of directors and,  unless
otherwise  approved by the Commissioner of the Minnesota  Department of Commerce
(the  Commissioner),  must be paid solely from the  adjusted  earned  surplus of
ReliaStar  Life.  Adjusted earned surplus means the earned surplus as determined
in accordance with statutory accounting practices (unassigned funds) less 25% of
the  amount of such  earned  surplus  which is  attributable  to net  unrealized
capital gains. Further, without approval of the Commissioner, ReliaStar Life may
not pay in any  calendar  year any  dividend  which,  when  combined  with other
dividends paid within the preceding 12 months, exceeds the greater of (i) 10% of
ReliaStar  Life's  statutory  surplus  at the  prior  year-end  or (ii)  100% of
ReliaStar  Life's  statutory net gain from  operations  (not including  realized
capital  gains) for the prior  calendar  year. For 1996, the amount of dividends
which can be paid by  ReliaStar  Life  without  Commissioner  approval is $117.7
million.

On December 18, 1995, the Company filed a shelf registration  statement with the
Securities  and Exchange  Commission for the issuance of up to $250.0 million of
debt or equity  securities.  This  filing  replaced  and  superseded  the unused
portion ($140.0 million) of a previous shelf registration. On March 27, 1996 the
Company sold $125.0 million of 8.20% TOPrSsm. The Company used the proceeds from
this offering to redeem, at par, all of the outstanding shares of its 10% Senior
Cumulative  Preferred  Stock on July 1,  1996,  repay  short-term  bank debt and
general corporate purposes.

LIQUIDITY AND CAPITAL RESOURCES - INSURERS

Liquidity  for life  insurance  companies  is measured  by their  ability to pay
scheduled  contractual  benefits,  pay  operating  expenses and fund  investment
commitments.  Sources of liquidity include  scheduled and unscheduled  principal
and interest payments on investments, premium payments and deposits and the sale
of liquid investments. These sources of liquidity for the Insurers significantly
exceed scheduled uses.

Liquidity is also affected by  unscheduled  benefit  payments,  including  death
benefits,  benefits  under  insured  accident  and health  policies and contract
withdrawals and surrenders. The amount of withdrawals and surrenders is affected
by a variety of factors such as credited interest rates for competing  products,
general economic  conditions,  the Insurers' claims paying ratings and events in
the industry which affect policyholders' confidence.

The Insurers'  investment  portfolios  represent a significant  source of liquid
assets. As of June 30, 1996, the Insurers'  investment  portfolio  included $6.7
billion (42% of total assets) of short-term  investments  and  investment  grade
marketable  bonds.  The June 30, 1996  investment  portfolio  also included $2.0
billion of investment  grade  privately  placed bonds which,  while not publicly
traded, are a source of liquidity.

The policies and annuities  issued by the Individual  Insurance  segment contain
provisions which allow  contractholders to withdraw or surrender their contracts
under defined  circumstances.  These  policies and annuities  generally  contain
provisions   which  apply  penalties  or  otherwise   restrict  the  ability  of
contractholders  to make  unscheduled  withdrawals or  surrenders.  The Insurers
closely  monitor  the  surrender  and policy loan  activity  of their  insurance
products and manage the composition of their  investment  portfolios,  including
liquidity,  in light of such  activity.  The Insurers have not  experienced  any

                                       11

<PAGE>

material  changes in withdrawal  and surrender  activity  attributable  to their
individual insurance products which would have a material effect on liquidity.

Changes in interest  rates may affect the  incidence  of policy  surrenders  and
other   withdrawals.   In  addition  to  the  potential   impact  on  liquidity,
unanticipated withdrawals in a changed interest rate environment could adversely
affect  earnings if the Company  were  required to sell  investments  at reduced
values in order to meet  liquidity  demands.  The Company  manages the asset and
liability  portfolios  in order to  minimize  the  adverse  earnings  impact  of
changing  market  interest  rates.  The Company seeks assets which have duration
characteristics  similar to the liabilities which they support. The Company also
uses derivative instruments,  such as interest rate swaps and futures contracts,
to adjust the duration of the asset and liability  portfolios  (see  INVESTMENTS
Derivative Financial  Instruments).  The Company closely monitors its derivative
usage and has  procedures  in place to manage  counter-party  risks and  related
exposures.

Statutory  surplus is computed  according  to rules  prescribed  by the National
Association  of Insurance  Commissioners  (NAIC),  as modified by each Insurer's
state of domicile.  Statutory  accounting  rules are different from GAAP and are
intended to reflect a more conservative  perspective by, for example,  requiring
immediate recognition of selling expenses.  The Company's long-term growth goals
contemplate  continued  growth in its  insurance  businesses.  To achieve  these
growth  goals,  the  Insurers  will need to increase  their  statutory  surplus.
Additional  statutory  surplus may be secured  through  various  sources such as
internally generated statutory earnings,  equity sales by a subsidiary or equity
infusions by the Company with funds generated through debt or equity offerings.

The state of domicile of each of the Insurers imposes minimum risk-based capital
requirements on insurance  enterprises.  The formulas for determining the amount
of risk-based  capital  specify  various  weighting  factors that are applied to
financial  balances or various levels of activity based on the perceived  degree
of  risk.  Regulatory  compliance  is  determined  by a  ratio  of  a  company's
regulatory total adjusted capital,  as defined,  to its authorized control level
risk-based  capital,  as defined.  Companies  below  specific  trigger points or
ratios are classified  within certain levels,  each of which requires  specified
corrective  action.  The  risk-based  capital  ratio  of  each  of the  Insurers
significantly  exceeds the ratios at which regulatory corrective action would be
required.

CONSOLIDATED CASH FLOWS

The Company's cash balance at June 30, 1996 was $34.6 million.  During the first
six months of 1996, net cash provided by operating and financing  activities was
$186.4  million and $78.8  million,  respectively,  which was offset by net cash
used by investing activities of $279.1 million.

The $186.4  million of net cash provided by operating  activities  was primarily
the result of positive cash flow from premiums and investment income receipts in
excess of cash outflows for insurance benefits and sales and operating expenses.
Net cash  provided by financing  activities  of $78.8  million was primarily the
result of  positive  cash flow from the net  proceeds  from the  issuance of the
TOPrSsm securities.

                                       12

<PAGE>

INVESTMENTS

The  investment  strategy  for the Company is  designed to maintain  the overall
quality of the portfolios,  to maintain an appropriate  liquidity  position,  to
assure   appropriate   asset/liability   structures,   to  achieve   asset  type
diversification and to avoid issuer concentration.

The Company  intends to direct most of its  investment  cash flow in 1996 to the
acquisition  of investment  grade  marketable  and privately  placed bonds.  The
marketable bonds category includes both corporate issues and structured  finance
securities  such  as  collateralized   mortgage  obligations  (CMOs)  and  other
mortgage-backed  securities. The Company will make new investments in commercial
mortgages and below investment grade bonds subject to overall limitations.

The assets held by each of the Insurers are legally  segregated and support only
their  respective  contractual  obligations.  The investment  portfolios of each
Insurer are structured to reflect the  characteristics  of the liabilities which
they support.  The Company internally  allocates assets within ReliaStar Life to
facilitate  segment  asset/liability  matching.  These segment  allocations  are
solely  for  portfolio  management  purposes,  and  generally  all of the assets
allocated to a segment are available to satisfy the  respective  liabilities  of
all segments.  Assets within these portfolios are selected to provide compatible
duration,  cash flow and return  characteristics.  All of the investments in the
Insurers'  portfolios  are subject to  diversification,  quality  and  reserving
requirements of state laws regulating the Insurers.

The  following  table  provides  information  regarding the  composition  of the
Company's invested assets as of the indicated dates:

<TABLE>
<CAPTION>
                                                           JUNE 30, 1996           DECEMBER 31, 1995
                                                     ----------------------     ----------------------
(In Millions)                                          AMOUNT       PERCENT        AMOUNT      PERCENT
                                                       ------       -------        ------      -------
<S>                                                   <C>             <C>       <C>              <C>  
Investment Grade Bonds:
    Marketable                                        $ 6,412.1       54.8%     $  6,551.5       55.5%
    Private Placements                                  1,998.1       17.0         2,062.1       17.4
                                                     ----------     ------     -----------     ------
        Subtotal                                        8,410.2       71.8         8,613.6       72.9

Below Investment Grade Bonds:
    Marketable                                            235.7        2.0           198.8        1.7
    Private Placements                                    219.5        1.9           239.3        2.0
                                                    -----------    -------    ------------    -------
           Subtotal                                       455.2        3.9           438.1        3.7

Equity Securities                                          34.0         .3            35.9         .3
Commercial Mortgages                                    1,400.7       12.0         1,465.0       12.4
Mortgages, Residential and Other                          492.5        4.2           483.4        4.1
Real Estate                                                99.7         .8            97.9         .8
Short-Term Investments                                    244.9        2.1           131.5        1.1
Other                                                     573.3        4.9           548.8        4.7
                                                    -----------    -------     -----------    -------
    Total Invested Assets                             $11,710.5      100.0%      $11,814.2      100.0%
                                                      =========      =====       =========      =====

</TABLE>

FIXED MATURITY SECURITIES

The  amount  invested  in fixed  maturity  securities  as of June  30,  1996 and
December 31, 1995, was $8.9 billion and $9.1 billion,  respectively. The average
marketable and private  placement bond  investments in a single corporate issuer
(excluding  structured  finance  securities such as CMOs,  mortgage-backed  pass
throughs and asset-backed  securities) as of June 30, 1996 were $9.5 million and
$7.6 million, respectively.

All of the Company's  marketable  and privately  placed bonds are required to be
evaluated  by the  Securities  Valuation  Office  (SVO)  of the  NAIC.  The  SVO
evaluates the  investments  of insurers for  regulatory  reporting  purposes and
assigns  securities to one of six investment  categories.  The NAIC's categories

                                       13

<PAGE>

closely follow the public rating agencies' definition for marketable bonds. NAIC
categories 1 and 2 include bonds considered  investment grade (BBB or higher) by
the public  rating  agencies.  Categories  3 through 6 are  referred to as below
investment grade (BB or lower).

As of  June  30,  1996,  the  weighted  average  book  yields  of the  Company's
investment  grade portfolio and below  investment  grade portfolio were 7.8% and
9.2%,  respectively.   The  weighted  average  book  yield  is  not  necessarily
reflective  of the net  investment  income  ultimately  realized by the Company.
Investments  with  greater  credit  risk have a  greater  risk of  default  than
investment  grade  securities,  and,  accordingly,  some of the incremental book
yield of the below investment grade portfolio may not be realized.

The  following  tables  identify  the  amortized  cost and the fair value of the
Company's   fixed  maturity   securities   with  respect  to  each  NAIC  credit
classification as of the indicated dates (in millions):

<TABLE>
<CAPTION>

                                                       JUNE 30, 1996
- ----------------------------------------------------------------------------------------------------------
                                MARKETABLES                                PRIVATE PLACEMENTS
               -----------------------------------------       -------------------------------------------
NAIC            AMORTIZED     GROSS UNREALIZED       FAIR      AMORTIZED     GROSS UNREALIZED       FAIR
RATING            COST        GAINS     (LOSSES)     VALUE       COST        GAINS    (LOSSES)      VALUE
- ------            ----        -----     --------     -----       ----        -----    --------      -----
<S>             <C>            <C>        <C>       <C>        <C>           <C>       <C>        <C>    
1               $4,702.0      $149.3      $(41.1)   $4,810.2   $  784.4       $20.2    $  (7.9)   $  796.7
2                1,562.6        55.1       (15.8)    1,601.9    1,183.7        30.6      (12.9)    1,201.4
3                  211.5         5.0        (4.6)      211.9      125.4         3.6       (1.2)      127.8
4                   21.2          .4        (1.0)       20.6       29.7         1.1        (.3)       30.5
5                    3.9          .1         (.8)        3.2       63.9          .5       (3.9)       60.5
6                      -           -           -          -          .7          -           -          .7
Redeemable
 Preferred
  Stock               .5           -           -          .5        1.6          -         (.1)        1.5
                --------     -------     -------   ---------  ---------      ------    -------   ---------
    Total       $6,501.7      $209.9      $(63.3)   $6,648.3   $2,189.4       $56.0     $(26.3)   $2,219.1
                ========      ======      ======    ========   ========       =====     ======    ========

<CAPTION>

                                                     DECEMBER 31, 1995
- ----------------------------------------------------------------------------------------------------------
                                MARKETABLES                                PRIVATE PLACEMENTS
               -----------------------------------------       ------------------------------------------
NAIC            AMORTIZED     GROSS UNREALIZED       FAIR      AMORTIZED     GROSS UNREALIZED       FAIR
RATING            COST        GAINS     (LOSSES)     VALUE       COST        GAINS    (LOSSES)      VALUE
- ------            ----        -----     --------     -----       ----        -----    --------      -----
<C>             <C>         <C>         <C>         <C>        <C>          <C>        <C>       <C>      
1               $4,578.5    $  309.7    $   (8.3)   $4,879.9   $  810.2     $  59.9    $  (1.0)  $   869.1
2                1,546.9       126.6        (1.9)    1,671.6    1,113.9        79.4        (.3)    1,193.0
3                  175.7         8.4        (2.6)      181.5      143.5         7.2       (3.0)      147.7
4                   17.1          .5        (2.2)       15.4       22.3         1.0        (.1)       23.2
5                    2.0          .1         (.2)        1.9       72.4          .8       (5.6)       67.6
6                      -           -           -          -          .8           -          -          .8
Redeemable
 Preferred
  Stock             .5             -           -          .5        1.6          -         (.1)        1.5
               ---------    --------   ----------   --------   --------      ------     -------   --------
    Total       $6,320.7      $445.3      $(15.2)   $6,750.8   $2,164.7      $148.3     $(10.1)   $2,302.9
                ========      ======      ======    ========   ========      ======     ======    ========

</TABLE>
                                       14


<PAGE>

The amortized  cost and fair value of fixed  maturity  securities by contractual
maturity  are shown  below.  Expected  maturities  will differ from  contractual
maturities  because  borrowers may have the right to call or prepay  obligations
with or without call or prepayment penalties (in millions).

<TABLE>
<CAPTION>
                                                        JUNE 30, 1996                  DECEMBER 31, 1995
                                                    ---------------------            ---------------------
                                                      AMORTIZED    FAIR               AMORTIZED    FAIR
                                                        COST       VALUE                COST       VALUE
                                                        ----       -----                ----       -----
<S>                                                  <C>        <C>                   <C>        <C>      
Due in One Year or Less                              $   118.0  $   119.3             $   123.1  $   122.8
Due After One Year Through Five Years                  2,864.3    2,918.9               2,497.4    2,634.3
Due After Five Years Through Ten Years                 2,547.9    2,606.8               2,750.4    2,965.4
Due After Ten Years                                    1,021.5    1,050.9               1,056.5    1,172.9
Mortgage-Backed/Structured Finance
  Securities                                           2,139.4    2,171.5               2,058.0    2,158.3
                                                     ---------  ---------             ---------  ---------
   Total                                              $8,691.1   $8,867.4              $8,485.4   $9,053.7
                                                      ========   ========              ========   ========

</TABLE>

The fair values for the marketable bonds are based upon the quoted market prices
for bonds  actively  traded.  The fair values for  marketable  bonds  without an
active market,  are obtained through several  commercial  pricing services which
provide the estimated fair values. Fair market values for privately placed bonds
which are not  considered  problems  are  determined  utilizing  a  commercially
available  pricing  model.  The model  considers  the current level of risk-free
interest rates,  current corporate spreads, the credit quality of the issuer and
cash flow  characteristics  of the  security.  Utilizing  these data,  the model
generates estimated market values which the Company considers  reflective of the
fair value of each privately placed bond. Fair values for privately placed bonds
which are considered  problems are determined  through  consideration of factors
such as the net  worth  of  borrower,  the  value  of  collateral,  the  capital
structure  of the  borrower,  the  presence  of  guarantees  and  the  Company's
evaluation  of the  borrower's  ability to compete in the  relevant  market (see
Problem Investments).

Fair values of fixed  income  securities  fluctuate  due to a number of factors,
including  the market level of interest  rates,  fluctuations  in the  corporate
spreads over the  risk-free  rate and changes in the credit  quality of specific
investments.

The Company's  marketable and private placement bond portfolios were diversified
by industry  (based upon amortized  cost) as of the indicated dates as set forth
in the following table:

<TABLE>
<CAPTION>
                                                PERCENT OF MARKETABLE             PERCENT OF PRIVATE
                                                   BOND PORTFOLIO                 PLACEMENT PORTFOLIO
                                               -------------------------       ---------------------------
                                               June 30       December 31        June 30        December 31
                                                1996            1995             1996             1995
                                                ----            ----             ----             ----
<S>                                            <C>             <C>              <C>              <C>   
Basic Material                                   6.6%            4.2%             9.6%             7.1%
Consumer Non-Cyclical                            5.8             5.8             18.3             18.4
Consumer Products/Services                       6.8             6.9             19.4             18.9
Energy                                           6.1             6.4              7.0              7.1
Financial Services                              18.8            17.9             17.5             16.3
Government                                       4.0             4.4               .9              1.0
Industrial                                       3.6             6.3              8.2             11.4
Mortgage Backed/Structured
   Finance Securities                           32.4            31.9              1.2              1.4
Real Estate                                       .2              .1              1.5              1.6
Retailing                                        2.6             2.6              5.8              6.4
Technology                                       2.6             2.4              4.7              4.6
Utilities                                       10.5            11.1              5.9              5.8
                                              ------          ------          -------          -------
    Total                                      100.0%          100.0%           100.0%           100.0%
                                               =====           =====            =====            =====

</TABLE>
                                       15

<PAGE>

BELOW INVESTMENT GRADE INVESTMENTS

Issuers of below investment grade debt frequently have relatively high levels of
indebtedness  and are more  sensitive to adverse  economic  conditions,  such as
recession or increasing  interest  rates,  than are issuers of investment  grade
securities.

The largest  investment in below  investment grade bonds of any one borrower was
approximately two-tenths of one percent of invested assets at June 30, 1996. The
largest  investment in below investment grade bonds of any one industry grouping
was  approximately  1.8% of invested assets at June 30, 1996.  Concentrations of
the  portfolio  in below  investment  grade  bonds are  regularly  analyzed  and
adjusted as appropriate.

MORTGAGE-BACKED SECURITIES

The Company's  investment  policy  permits the  acquisition  of  mortgage-backed
securities and collateralized mortgage obligations  (collectively referred to as
MBS  securities)  provided  that  the  Company's  aggregate  investment  in  MBS
securities  shall not exceed 50% of its  statutory  assets and the Company shall
not acquire any interests in residual,  interest only, principal only or inverse
floater tranches of MBS securities.  The Company's  investment strategy has been
to invest  primarily in actively  traded MBS securities  which are structured to
reduce  prepayment  risk as compared  to direct  investments  in the  underlying
mortgage collateral.  The amortized cost and estimated fair value of investments
in MBS securities  categorized  by interest  rates on the underlying  collateral
were comprised of the following (in millions):

<TABLE>
<CAPTION>

                                                                             JUNE 30, 1996
                                                                 -----------------------------------
                                                                   AMORTIZED
                                                                     COST                FAIR VALUE
                                                                     ----                ----------
<S>                                                             <C>                    <C>     
Adjustable Rate Pass Through MBS Securities:
Below 5%                                                        $     24.6             $     24.7
5% - 6%                                                              153.3                  153.6
6% - 7%                                                              358.2                  358.7
Above 7%                                                              39.4                   39.5

Fixed Rate Pass Through MBS Securities:
Below 8%                                                               6.9                    7.2
8% - 9%                                                               10.1                   10.7
Above 9%                                                             323.5                  325.9

Planned Amortization Class MBS Securities:
Below 7%                                                             346.6                  357.4
7% - 8%                                                              123.8                  129.2
8% - 9%                                                               25.8                   26.3
Above 9%                                                             188.3                  189.0

Other MBS Securities:
Below 7%                                                              80.4                   85.2
7% - 8%                                                               21.1                   22.4
8% - 9%                                                               13.2                   13.7
Above 9%                                                              20.0                   19.4
                                                                ----------             ----------
Total MBS Securities                                              $1,735.2               $1,762.9
                                                                  ========               ========

</TABLE>

The Company invests in asset-backed securities in addition to the MBS securities
described above. As of June 30, 1996, the Insurers held asset-backed  securities
with an amortized cost of $404.2 million and a fair value of $408.6 million.

                                       16
<PAGE>

MORTGAGE LOANS

The Company's  commercial  mortgage loans  generally  range in size from $1.5 to
$11.0 million,  with the average commercial  mortgage loan investment as of June
30, 1996 being approximately $2.0 million.

The  commercial  mortgage loan  portfolio  diversification  by property type and
geographic region of the country was as follows:

                                 PROPERTY TYPE
                          --------------------------
                           June 30       December 31
                            1996            1995
                            ----            ----

Office                      26.8%           30.0%
Industrial                  25.4            26.2
Special Purpose             17.0            17.1
Retail                      14.9            12.8
Apartment                   12.8             9.4
Hotel/Motel                  3.1             4.5
                         -------         -------
Total                      100.0%          100.0%
                           =====           =====


                              GEOGRAPHIC REGION
                         ---------------------------
                         June 30         December 31
                          1996              1995
                          ----              ----

Midwest                   33.2%             32.5%
Pacific                   30.1              30.7
Southeast                 17.8              18.9
Northeast                  7.5               5.9
Mountain                   6.7               7.1
Southwest                  4.7               4.9
                       -------               ---
Total                    100.0%            100.0%
                         =====             =====

The weighted average yield of the commercial  mortgage loan portfolio as of June
30, 1996 was 8.9%. The weighted average maturity of these loans was 5.8 years.

The principal  balance of commercial  mortgage loans with  scheduled  maturities
during the remainder of 1996 and for the year ending December 31, 1997 is $163.5
million and $166.2  million,  respectively.  Of the $202.0 million of commercial
mortgage loans with maturities  scheduled  during 1995,  approximately  57% were
paid in full at or near the scheduled  maturity  date.  Approximately  3% of the
commercial mortgage loans with maturities scheduled during 1995 were declared to
be  in  default.  Approximately  40%  of  the  commercial  mortgage  loans  with
maturities scheduled during 1995 were rewritten by the Company at current market
terms and conditions.

The Company invests in individual and pools of individual  residential  mortgage
loans in addition to the  structured  finance  securities  backed by residential
mortgages (see Fixed Maturity Securities).  As of June 30, 1996 and December 31,
1995,  the Insurers held $490.2  million and $480.8  million,  respectively,  of
non-securitized residential mortgage loans.

UNREALIZED INVESTMENT GAINS (LOSSES)

Debt and equity securities classified as available-for-sale  are carried at fair
value on the condensed  consolidated  balance sheets with  unrealized  gains and
losses   excluded   from  income  and  reported  as  a  separate   component  of
shareholders' equity.

                                       17

<PAGE>

The June 30, 1996 balance of shareholders' equity was increased by $75.9 million
(comprised  of  net  unrealized  appreciation  in  the  carrying  value  of  the
securities of $178.1 million, reduced by $60.6 million of related adjustments to
deferred policy  acquisition costs and present value of future profits and $41.6
million  in  deferred  income  taxes)  to  reflect  the net  unrealized  gain on
securities classified as available-for-sale.

Changes  in net  unrealized  gains  or  losses  are  primarily  the  results  of
fluctuations  in market  interest  rates which  impact the market value of fixed
interest  rate  securities.  The change in market value of the  Company's  fixed
maturity  securities is not expected to have a significant  effect on results of
operations  or  liquidity  because:  1) the Company  has the present  intent and
practice to hold most of its  available-for-sale  fixed  maturity  securities to
maturity and 2) the Company's asset/liability management activity is designed to
monitor and adjust for the effects of changes in market interest rates.

DERIVATIVE FINANCIAL INSTRUMENTS

The Company has an established program prescribing the use of derivatives in its
asset/liability  management  activity.  The  investment  policy  of  each of the
Insurers  expressly  precludes  the  use of  such  instruments  for  speculative
purposes.  The policy  details  permissible  uses and  instruments  and contains
accounting  and management  controls  designed to assure  compliance  with these
policies. The Company is not a party to leveraged derivatives.

The  insurance  liabilities  of the Company are  sensitive  to changes in market
interest  rates.  The Company has  established  procedures for evaluating  these
liabilities  and  structures   investment   asset   portfolios  with  compatible
characteristics.  Investment  assets are selected which provide yield, cash flow
and interest rate sensitivities appropriate to support the insurance products.

The Company uses  interest  rate swaps and interest rate futures as part of this
asset/liability  management  program.  The  Company has  acquired a  significant
amount  of  certain  shorter  duration  investments,  such as  floating  rate or
adjustable rate  investments.  Acquisition of these assets shortens the duration
of an asset  portfolio.  The  Company  uses  interest  rate  swaps to extend the
duration of these  portfolios as an  alternative to purchasing  longer  duration
investments.

The Company  uses  duration  analysis to estimate the amount of  sensitivity  to
market interest rate changes.  Duration of a bond or portfolio can be thought of
as the life in years of a notional  zero-coupon  bond  whose  fair  value  would
change by the same amount in response  to any change in market  interest  rates.
The following table sets forth the asset duration, portfolio duration and target
duration for the investment  portfolio of each business  segment.  The portfolio
duration  includes the duration impact added by interest rate swaps and interest
rate futures  contracts.  Target  durations are  determined by the Company based
upon  the  subjective   evaluation  of  a  number  of   characteristics  of  the
liabilities,  including  such  factors as the  ability of the  Company to modify
interest  crediting  rates,  the  presence and  magnitude of surrender  charges,
historical and projected  lapse  experience,  the level of market interest rates
and competition.

                                                    JUNE 30, 1996
                                  ----------------------------------------------
                                    ASSET             PORTFOLIO          TARGET
                                  DURATION            DURATION          DURATION
                                  --------            --------          --------
Individual Insurance                 3.84               4.09            3.5-5.0
Employee Benefits                    3.31               3.75            3.5-8.0
Life and Health Reinsurance          4.27               4.41            3.5-8.0
Pension                              2.60               3.32            3.0-4.0

At June 30, 1996, the Company had 72 interest rate swap contracts in effect with
an aggregate notional amount of $1.15 billion. At December 31, 1995, the Company
had 73 interest rate swap contracts in effect with an aggregate  notional amount
of $1.22 billion.  During the six months ended June 30, 1996, three new interest
rate swap  contracts  were entered into with a notional  amount of $50.0 million
and four interest rate swap contracts  matured with a notional  amount of $120.0
million.  There were no  

                                       18

<PAGE>

terminations  of interest  rate swaps  prior to  maturity  during the six months
ended June 30,  1996.  The Company  has no deferred  gains or losses at June 30,
1996 related to swap contracts terminated early. The estimated fair value of the
interest rate swap  contracts in effect at June 30, 1996 was an unrealized  gain
of $6.0 million.

The following table details the  characteristics  of the Company's interest rate
swap  portfolio  at June 30,  1996.  All of the  contracts  described  below are
standard  contracts  whereby  the  Company  pays a  floating  rate  of  interest
(generally  based  upon the  LIBOR  rate as  determined  from  time to time) and
receives a fixed rate (generally a specified contract rate).

<TABLE>
<CAPTION>

                                                                 NOTIONAL             RANGE OF FIXED
(In Millions)                                                     AMOUNT              RATES RECEIVED
                                                                  ------              --------------
<S>                                                              <C>                        <C> 
Maturing in One Year or Less                                       $150.0                   6.7-9.3%
Maturing After One Year Through Three Years                         320.0                   5.2-8.7
Maturing After Three Years Through Five Years                       527.5                   5.3-7.6
Maturing After Five Years Through Seven Years                       155.0                   6.7-8.2
                                                                 --------
Total Notional Amount                                            $1,152.5
                                                                 ========
</TABLE>

The Company closely monitors the effect of the swap position on reported income.
The Company's  investment  portfolio  includes a substantial  amount of floating
rate  investments.  Changes  in market  interest  rates  have an  opposite  (and
approximately offsetting) effect on the reported income from the swap portfolio.
Accordingly,  the reported  investment  income (or losses)  attributable  to the
Company's swap position will be approximately  offset by the changed  investment
income of the Company's  floating or adjustable  rate  investments in a changing
rate environment.  At June 30, 1996 the Company held $1.43 billion of adjustable
rate invested assets, short-term investments and cash.

The Company also enters into futures contracts,  which are contracts for delayed
delivery of securities or money market instruments in which the seller agrees to
make delivery at a specified future date of a U.S.  Treasury Bond at a specified
price or yield. These contracts are entered into to manage interest rate risk of
the Company's GIC  operations.  The contracts  that the Company has entered into
are exchange  traded and marked to market  daily.  The  contract  value of these
futures contracts at June 30, 1996 was $75.5 million.

PROBLEM INVESTMENTS

The Company  classifies  invested assets of the Insurers as problem  investments
where:  (i) an asset  is  delinquent  in a  required  payment  of  principal  or
interest;  (ii) an asset is the subject of a foreclosure  action or the borrower
is in bankruptcy;  (iii) a loan has been  restructured;  or (iv) a loan has been
foreclosed  and the  collateral  is owned  (Problem  Investments).  The  Company
reports a mortgage  loan as delinquent  when a required  payment of principal or
interest  is sixty days past due.  Fixed  maturity  securities  are  reported as
delinquent  following  the  contractual  grace  period  allowed for any required
payment of  principal  or interest.  The Company  generally  considers a loan as
restructured  when one or more of the following terms is changed for the benefit
of the  borrower:  (i) interest  rate for a specified  period of time or for the
life of the loan; (ii) maturity date;  (iii) the principal face amount or timing
of principal  repayments  on a contingent or absolute  basis;  or (iv) amount or
timing of payment of accrued interest.

In addition to the risk of loss of principal,  the Company's Problem Investments
reduce  investment  income because some are not producing  income and others are
producing  income at rates below those agreed upon when the loans were initially
made. For  restructured  loans for the six months ended June 30, 1996, the gross
interest  income that would have been  recorded  had such loans been  current in
accordance  with their  original  terms was $1.8  million  compared  with actual
interest  recorded  of $1.5  million.  The Company  does not accrue  interest on
Problem  Investments  when  management  believes the likelihood of collection of
principal or interest is doubtful.

                                       19

<PAGE>

The  amortized  cost of  Problem  Investments,  net of  related  write-offs  and
allowances and  non-recourse  debt, as of the indicated dates was as follows (in
millions):

                                                   June 30         December 31
                                                    1996              1995
                                                    ----              ----
Fixed Maturity Securities (1)                        $22.6          $  23.9
Commercial Mortgage Loans                             23.7             21.9
Residential and Other Mortgage Loans                   6.3              8.1
Investment Real Estate (2)                            12.3             14.9
Foreclosed Real Estate                                50.0             50.2
                                                   -------          -------
    Total                                           $114.9           $119.0
                                                    ======           ======

(1) All problem fixed maturity securities were private placements.
(2) The amounts shown  represent real estate acquired as an investment which the
    Company has determined to be Problem Investments.

The  amortized  cost of Problem  Investments  in the  preceding  table  reflects
reductions for write-offs  and allowances  taken by the Company.  The cumulative
amounts of such  write-offs  and  allowances on problem  invested  assets of the
Insurers on the condensed  consolidated balance sheets as of the indicated dates
were as follows (in millions):

                                                  June 30         December 31
                                                   1996              1995
                                                   -------        -----------
Fixed Maturity Securities                            $9.1           $  8.0
Commercial Mortgage Loans                             9.3             10.9
Residential and Other Mortgage Loans                   .4               .4
Investment Real Estate                                1.4              1.0
Foreclosed Real Estate                               30.2             29.3

The  amount of  Problem  Investments  is  affected  to a  significant  degree by
economic conditions and the status of the real estate markets. While the Company
believes  it has set aside  appropriate  reserves  and  allowances  for  Problem
Investments,   subsequent   economic  and  market  conditions  may  require  the
establishment of additional reserves.

The Company  establishes  the  carrying  value of all Problem  Investments.  For
problem  marketable  securities,  the fair value is the quoted market value. For
problem private placement debt securities,  the fair value is determined through
consideration  of factors  such as the net worth of the  borrower,  the value of
collateral,  the capital  structure of the borrower,  the presence of guarantees
and the  Company's  evaluation  of the  borrower's  ability  to  compete  in the
relevant market.

For problem and potential problem  securities,  the Company determines whether a
decline in fair value below the amortized cost is other than  temporary.  If the
decline in fair value is  determined  to be other than  temporary,  the  Company
writes  down the cost basis to fair value and the  amount of the  write-down  is
recorded  as a realized  loss.  Subsequent  changes in the fair value of problem
available-for-sale securities which are determined to be temporary are reflected
directly in equity as unrealized gains or losses.

Fair value for  problem  real estate and problem  mortgage  loans is  determined
taking into consideration one or more of the following factors, depending on the
circumstances for each property,  including:  (i) property valuation  techniques
utilizing  discounted cash flows at the time of stabilization  including capital
expenditures and stabilization costs; (ii) sales of comparable properties; (iii)
geographic  location of the property  and related  market  conditions;  and (iv)
disposition  costs.  In many  instances,  there is not an active market for such
properties.  Therefore,  the fair value determined by the Company may be greater
than the price which may be realized  if the  Company  were forced to  liquidate
such properties on an immediate sale basis. If fair value of a problem  mortgage
loan or real estate  investment  is less than the  carrying  value,  the Company
records a write-off or an increase in the allowance for  uncollectible  amounts.

                                       20

<PAGE>

Foreclosed  properties are actively  managed by the Company in order to maximize
net  realizable  value.  The  Company  has the intent and  ability to hold these
assets until appropriate sales opportunities arise.

The following tables set forth the distribution of problem  commercial  mortgage
loans by property type and geographic region as of the indicated dates:

                                PROPERTY TYPE
                         -----------------------------
                           June 30        December 31
                            1996             1995
                            ----             ----
Office                      65.8%            72.8%
Industrial                  21.0             18.1
Retail                      10.3              6.1
Hotel/Motel                  2.9              3.0
                         -------          -------
Total                      100.0%           100.0%
                           =====            =====

                                GEOGRAPHIC REGION
                         ----------------------------
                          June 30        December 31
                           1996             1995
                           ----             ----
Midwest                    40.7%            39.2%
Southeast                  26.8             28.4
Pacific                    24.0             28.0
Southwest                   5.3              3.4
Northeast                   2.2                -
Mountain                    1.0              1.0
                        -------          -------
Total                     100.0%           100.0%
                          =====            =====

The Company also monitors its  portfolios in an attempt to identify  loans which
are not currently classified as Problem  Investments,  but where the Company has
knowledge  which causes it to have serious doubts as to the ability of borrowers
to comply with the present loan repayment terms.  These loans (Potential Problem
Investments)  are subject to increased  scrutiny and review by the Company.  The
amounts of private  placements and mortgage loan Potential  Problem  Investments
were $11.8 million and $51.3 million, respectively at June 30, 1996.

KNOWN TRENDS AND UNCERTAINTIES WHICH MAY AFFECT FUTURE REPORTED RESULTS

HEALTH CARE MARKETPLACE ENVIRONMENT
The market place for the provision of health care employee  benefits is changing
in response to legislative and regulatory  initiatives and a market trend toward
capitated and managed care plans.  The Company has  determined  that it will not
seek to  directly  provide  capitated  plans,  but,  rather  will  market  plans
maintained  by third  party  managed  care  organizations  through  a series  of
strategic  alliances in selected markets.  The Company intends to jointly market
its group life  coverage  with its  strategic  partners  in these  markets.  The
Company expects that its book of insured health and health related business will
decline over the next several years and the Company does not expect  significant
new sales of insured  health and health  related  products.  The Company  cannot
predict the impact that these market  developments  will have on future reported
earnings.  Excluding the earnings of the  operations  acquired from USLICO,  the
health insurance and managed care businesses have, over the past three years, on
average, represented approximately 10% of the Company's after tax earnings.

GUARANTY ASSOCIATION ASSESSMENTS
The Insurers are subject to state guaranty association assessments in all states
in which they are admitted.  Generally these  associations  guarantee  specified
amounts  (commonly  $100,000 of surrender  values or $300,000 of other benefits)
payable to residents of the state under  policies of insolvent  insurers.  State
laws vary widely on coverage  (and  inclusion in the  assessment  base) of GICs.
Most  state laws  permit  

                                       21

<PAGE>

assessments or some portion thereof to be credited against future premium taxes.
However,  several states do not permit such a credit. While the Company believes
that  it  has  accrued   appropriate  amounts  based  upon  currently  available
information,  the Company could be subject to additional  future  assessments in
amounts which may be material.

LITIGATION
The  Company is a defendant  in a number of  lawsuits  arising out of the normal
course of the  business  of the  Insurers.  While the  nature  and amount of the
Company's outstanding  litigation has been fairly constant over the past several
years,  some life insurers have recently been subjected to significant  punitive
damages awards in certain  jurisdictions.  While the Company is not aware of any
actions or allegations which should reasonably give rise to any punitive damages
liability, it is possible that the Company could be subjected to such a claim in
an amount which could be material.

                                       22
<PAGE>

                            RELIASTAR FINANCIAL CORP.


Part II. Other Information

Item 4.  Submission of Matters to a Vote of Security Holders

(a)      The Registrant's annual meeting was held on May 9, 1996.

(b)      The following matters were submitted to a vote of security holders:

         PROPOSAL 1 - Election of Directors
         To elect the following nominees to terms expiring in 1999:

         NOMINEES                          VOTES FOR              VOTES WITHHELD
         --------                          ---------              --------------

         Carolyn H. Baldwin                34,086,791             214,795
         John H. Flittie                   34,118,134             183,452
         James J. Howard                   34,098,250             203,336
         Richard M. Kovacevich             34,102,568             199,018
         Glen D. Nelson                    34,088,426             213,160

         To elect the following nominee for a term to expire in 1997:

         NOMINEE                           VOTE FOR               VOTES WITHHELD
         -------                           --------               --------------

         Jaye F. Dyer                      34,095,210             206,376

         PROPOSAL 2 - Proposal to Ratify and Approve the  ReliaStar  Executives'
                      Long-Term Incentive Compensation Program:

                           Votes for:                          32,500,936
                           Votes against:                      11,397,717
                           Votes to abstain:                      402,933
                           Broker non-votes:                            -

         PROPOSAL 3 - Proposal to Approve an Amendment  and  Restatement  of the
                      ReliaStar Stock Ownership Plan for Non-Employee Directors:

                           Votes for:                           31,854,213
                           Votes against:                        2,046,617
                           Votes to abstain:                       400,756
                           Broker non-votes:                             -

         Proposal 4 - Increase in the Number of Authorized Shares of Capital and
                      Common Stock:

                           Votes for:                           30,496,383
                           Votes against:                        3,573,407
                           Votes to abstain:                       231,796
                           Broker non-votes:                             -

                                       23

         Proposal 5 - Proposal to Ratify the Appointment of Independent Public 
                      Accountants:

                           Votes for:                           33,965,599
                           Votes against:                          141,795
                           Votes to abstain:                       194,192
                           Broker non-votes:                             -

Item 6.  Exhibits and Reports on Form 8-K

(a)    Exhibit:

       (11)    Statement re Computation of Per Share Earnings

(b)    Reports on Form 8-K:

       Form 8-K dated May 24, 1996, Item 7c.  Consent of Deloitte & Touche, LLP.

                                       24

<PAGE>

                                   SIGNATURES



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





                    Dated          AUGUST 12, 1996
                            ---------------------------

                    RELIASTAR FINANCIAL CORP.








                       /S/ WAYNE R. HUNEKE
                    ----------------------------
                    by Wayne R. Huneke
                    Senior Vice President, Chief Financial Officer and Treasurer


                                       25

<PAGE>

                            ReliaStar Financial Corp.
                                  Exhibit Index

DESCRIPTION

(11)     Statement re Computation of Per Share Earnings

(27)     Financial Data Schedule

                                       26


<PAGE>

                             ReliaStar Financial Corp.                EXHIBIT 11
                        Computation of Earnings Per Share
                     (in millions, except per share amounts)

<TABLE>
<CAPTION>

                                                                           THREE MONTHS                        SIX MONTHS
                                                                           ENDED JUNE 30                      ENDED JUNE 30
                                                                  -----------------------------      -----------------------------
                                                                      1996             1995              1996              1995
                                                                  -----------       -----------      -----------       -----------
EARNINGS:
Primary:
<S>                                                               <C>               <C>              <C>               <C>        
   Net Income, as Reported                                        $      47.8       $      44.8      $      95.8       $      82.6
   Dividends on ESOP Convertible Preferred Stock                          (.7)              (.7)            (1.4)             (1.4)
   Tax Benefit on Unallocated ESOP Dividends                               .2                .2               .4                .4
   Dividends on 10% Senior Cumulative Preferred Stock                    (1.6)             (1.6)            (3.2)             (3.2)
                                                                  -----------       -----------      -----------       -----------
     Net Income, As Adjusted                                      $      45.7       $      42.7      $      91.6       $      78.4
                                                                  ===========       ===========      ===========       ===========
Fully Diluted:
   Net Income, as Reported                                        $      47.8       $      44.8      $      95.8       $      82.6
   Additional Compensation Expense due to Assumed
     Conversion of ESOP Convertible Preferred Stock                       -                 -                -                 (.1)
   Dividends on 10% Senior Cumulative Preferred Stock                    (1.6)             (1.6)            (3.2)             (3.2)
                                                                  -----------       -----------      -----------       -----------
      Net Income, as Adjusted                                     $      46.2       $      43.2      $      92.6       $      79.3
                                                                  ===========       ===========      ===========       ===========

SHARES:

Primary:
   Weighted Average Common Shares Outstanding, Unadjusted                36.5              36.7             36.5              36.3
   Dilutive Effect of Outstanding Stock Options                            .5                .6               .4                .5
                                                                  -----------       -----------      -----------       -----------
     Weighted Average Common Shares, as Adjusted                         37.0              37.3             36.9              36.8
                                                                  ===========       ===========      ===========       ===========
Fully Diluted:
   Weighted Average Common Shares Outstanding, Unadjusted                36.5              36.7             36.5              36.3
   Dilutive Effect of:
     ESOP Convertible Preferred Stock                                     2.6               2.6              2.6               2.6
     Outstanding Stock Options                                             .4                .7               .4                .6
                                                                  -----------       -----------      -----------       -----------
   Weighted Average Common Shares, as Adjusted                           39.5              40.0             39.5              39.5
                                                                  ===========       ===========      ===========       ===========

NET INCOME PER COMMON SHARE:

   Primary                                                        $      1.23       $     1.15       $      2.48       $      2.13
                                                                  ===========       ==========       ===========       ===========

   Fully Diluted                                                  $      1.17       $     1.08       $      2.34       $      2.01
                                                                  ===========       ==========       ===========       ===========

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 7
<LEGEND>
This schedule contains summary financial information extracted from the
condensed consolidated balance sheet and statement of income and is qualified in
its entirety by reference to such financial statements.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<DEBT-HELD-FOR-SALE>                     8,867,400,000
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                  34,000,000
<MORTGAGE>                               1,893,200,000
<REAL-ESTATE>                               99,700,000
<TOTAL-INVEST>                          11,710,500,000
<CASH>                                      34,600,000
<RECOVER-REINSURE>                         168,300,000
<DEFERRED-ACQUISITION>                     970,000,000
<TOTAL-ASSETS>                          15,945,500,000
<POLICY-LOSSES>                         11,153,500,000
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                             269,500,000
<POLICY-HOLDER-FUNDS>                      183,900,000
<NOTES-PAYABLE>                            395,900,000
                      120,800,000
                                 69,400,000
<COMMON>                                   565,900,000
<OTHER-SE>                                 695,300,000
<TOTAL-LIABILITY-AND-EQUITY>            15,945,500,000
                                 413,600,000
<INVESTMENT-INCOME>                        469,500,000
<INVESTMENT-GAINS>                           8,700,000
<OTHER-INCOME>                             188,300,000
<BENEFITS>                                 652,300,000
<UNDERWRITING-AMORTIZATION>                 43,300,000
<UNDERWRITING-OTHER>                       200,900,000
<INCOME-PRETAX>                            150,400,000
<INCOME-TAX>                                52,900,000
<INCOME-CONTINUING>                         95,800,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                95,800,000
<EPS-PRIMARY>                                     2.48
<EPS-DILUTED>                                     2.34
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

</TABLE>


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