PROTECTIVE LIFE INSURANCE CO
10-Q, 1998-11-13
LIFE INSURANCE
Previous: AMERICAN MANAGEMENT SYSTEMS INC, 10-Q, 1998-11-13
Next: ANALYSIS & TECHNOLOGY INC, 10-Q, 1998-11-13



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

                                    FORM 10-Q
                      ------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


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

                For the quarterly period ended SEPTEMBER 30, 1998

                                       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 Numbers 33-31940; 33-39345; 33-57052; 333-02249

                        PROTECTIVE LIFE INSURANCE COMPANY
             (Exact name of registrant as specified in its charter)

           TENNESSEE                               63-0169720
(State or other jurisdiction of       (IRS Employer Identification Number)
 incorporation or organization)

                             2801 HIGHWAY 280 SOUTH
                            BIRMINGHAM, ALABAMA 35223
              (Address of principal executive offices and zip code)

                                 (205) 879-9230
              (Registrant's telephone number, including area code)

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, $1.00 par value, outstanding as of 
November 6, 1998:  5,000,000 shares.

THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION H(1)(A) AND
(B) OF FORM 10-Q AND IS THEREFORE  FILING THIS FORM WITH THE REDUCED  DISCLOSURE
FORMAT PURSUANT TO GENERAL INSTRUCTION H(2).


<PAGE>





                        PROTECTIVE LIFE INSURANCE COMPANY



                                      INDEX



                                   
PART I.   FINANCIAL INFORMATION:
   Item 1.   Financial Statements:
        Report of Independent Accountants.....................................
        Consolidated Condensed Statements of Income for the Three and Nine
          Months ended September 30, 1998 and 1997 (unaudited)................
        Consolidated Condensed Balance Sheets as of September 30, 1998
          (unaudited) and December 31, 1997...................................
        Consolidated Condensed Statements of Cash Flows for the
          Nine Months ended September 30, 1998 and 1997 (unaudited)...........
        Notes to Consolidated Condensed Financial Statements (unaudited)......

   Item 2.   Management's Narrative Analysis of the Results of Operations.....

PART II.  OTHER INFORMATION:
   Item 6. Exhibits and Reports on Form 8-K...................................

Signature.....................................................................



<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Directors and Stockholder
Protective Life Insurance Company
Birmingham, Alabama


We have  reviewed  the  accompanying  consolidated  condensed  balance  sheet of
Protective Life Insurance Company and subsidiaries as of September 30, 1998, and
the related consolidated  condensed statements of income for the three-month and
nine-month periods ended September 30, 1998 and 1997, and consolidated condensed
statements of cash flows for the nine-month periods ended September 30, 1998 and
1997.  These  financial  statements  are  the  responsibility  of the  Company's
management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and making  inquiries of persons  responsible  for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with  generally  accepted  auditing  standards,  the  objective  of which is the
expression of an opinion  regarding the financial  statements  taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to the consolidated condensed financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the  consolidated  balance  sheet as of December 31,  1997,  and the
related consolidated statements of income,  stockholder's equity, and cash flows
for the year then ended (not presented herein); and in our report dated February
11, 1998, we expressed an unqualified  opinion on those  consolidated  financial
statements.  In our  opinion,  the  information  set  forth in the  accompanying
consolidated  condensed  balance sheet as of December 31, 1997, is fairly stated
in all  material  respects in relation to the  consolidated  balance  sheet from
which it has been derived.



                                                 PricewaterhouseCoopers LLP

Birmingham, Alabama
October 27, 1998

                                        2

<PAGE>



                        PROTECTIVE LIFE INSURANCE COMPANY
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                             (Dollars in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                          THREE MONTHS ENDED                NINE MONTHS ENDED
                                                                             SEPTEMBER 30                      SEPTEMBER 30
                                                                      ---------------------------          -------------------
                                                                           1998          1997              1998           1997
                                                                           ----         -----              ----           ----

<S>                                                                      <C>         <C>                 <C>            <C>
REVENUES
     Premiums and policy fees (net of reinsurance ceded:
        three months: 1998 - $127,850; 1997 - $95,507
        nine months: 1998 - $337,182; 1997 - $221,292)                   $141,659      $104,833           $420,914      $333,703
     Net investment income                                                156,059       149,452            450,229       405,245
     Realized investment gains (losses)                                       411            61              1,460         1,781
     Other income                                                           4,570           893             14,107         2,381
                                                                        ---------    ----------          ---------     ---------
                                                                          302,699       255,239            886,710       743,110
                                                                         --------      --------           --------      --------

BENEFITS AND EXPENSES
     Benefits and settlement expenses (net of reinsurance ceded:
        three months: 1998 - $109,513; 1997 - $51,059
        nine months: 1998 - $236,241; 1997 - $93,780)                     181,298       157,407            540,887       479,560
     Amortization of deferred policy acquisition costs                     30,795        28,488             89,053        67,517
     Other operating expenses (net of reinsurance ceded:
        three months: 1998 - $47,133; 1997 - $26,459
        nine months: 1998 - $112,985; 1997 - $63,086)                      44,058        26,225            121,653        82,692
                                                                         --------     ---------           --------     ---------
                                                                          256,151       212,120            751,593       629,769
                                                                         --------      --------           --------      --------

INCOME BEFORE INCOME TAX                                                   46,548        43,119            135,117       113,341

Income tax expense                                                         16,186        14,433             48,211        38,888
                                                                         --------      --------           --------      --------

NET INCOME                                                               $ 30,362      $ 28,686           $ 86,906      $ 74,453
                                                                         ========      ========           ========      ========


</TABLE>



















SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                        3

<PAGE>
<TABLE>
<CAPTION>




                        PROTECTIVE LIFE INSURANCE COMPANY
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)

                                                                                 SEPTEMBER 30           DECEMBER 31
                                                                                    1998                    1997
                                                                              -----------------       ----------------
                                                                                 (Unaudited)
<S>                                                                                <C>                 <C>
ASSETS
  Investments:
    Fixed maturities                                                               $ 6,728,732        $  6,348,252
    Equity securities                                                                   11,861              15,006
    Mortgage loans on real estate                                                    1,450,363           1,313,478
    Investment in real estate, net                                                      14,677              13,469
    Policy loans                                                                       188,590             194,109
    Other long-term investments                                                         73,452              54,704
    Short-term investments                                                              97,816              54,337
                                                                                  ------------      --------------
     Total investments                                                               8,565,491           7,993,355
  Cash                                                                                       0              39,197
  Accrued investment income                                                            103,387              94,095
  Accounts and premiums receivable, net                                                 46,102              42,255
  Reinsurance receivables                                                              660,359             591,457
  Deferred policy acquisition costs                                                    691,994             632,605
  Property and equipment, net                                                           38,610              36,407
  Other assets                                                                          37,091              14,445
  Indebtedness of related parties                                                        5,634
  Assets held in separate accounts                                                   1,091,017             931,465
                                                                                  ------------       -------------
                                                                                   $11,239,685         $10,375,281


LIABILITIES
  Policy liabilities and accruals                                                  $ 4,046,239         $ 3,720,990
  Guaranteed investment contract deposits                                            2,642,885           2,684,676
  Annuity deposits                                                                   1,525,592           1,511,553
  Other policyholders' funds                                                           188,867             183,324
  Other liabilities                                                                    220,536             246,081
  Accrued income taxes                                                                 (17,824)                941
  Deferred income taxes                                                                 69,893              49,417
  Indebtedness to related parties                                                       20,000              28,055
  Notes payable                                                                        362,706
  Liabilities related to separate accounts                                           1,091,017             931,465
                                                                                   -----------        ------------
                                                                                    10,149,911           9,356,502
                                                                                   -----------         -----------

COMMITMENTS AND CONTINGENT LIABILITIES - NOTE B

STOCKHOLDER'S EQUITY
  Preferred Stock, $1.00 par value, shares authorized and
    issued: 2,000, liquidation preference $2,000                                             2                   2
  Common Stock, $1 par value
    Shares authorized and issued:  5,000,000                                             5,000               5,000
  Additional paid-in capital                                                           327,992             327,992
  Note receivable from PLC Employee Stock Ownership Plan                                (5,199)             (5,378)
  Retained earnings                                                                    656,292             629,436
  Accumulated other comprehensive income
    Net unrealized  gains on investments (net of income
     tax: 1998 -$56,908; 1997 - $33,238)                                               105,687              61,727
                                                                                 -------------       -------------
                                                                                     1,089,774           1,018,779
                                                                                 -------------       -------------
                                                                                   $11,239,685         $10,375,281
                                                                                 =============       =============

</TABLE>

SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                        4

<PAGE>
<TABLE>
<CAPTION>



                                         PROTECTIVE LIFE INSURANCE COMPANY
                                  CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                              (Dollars in thousands)
                                                    (Unaudited)
                                                                                             NINE MONTHS ENDED
                                                                                                SEPTEMBER 30
                                                                                      ------------------------------
                                                                                            1998           1997
                                                                                            ----           ----
<S>                                                                                      <C>             <C> 
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                                       $      86,906   $      74,453
    Adjustments to reconcile net income to net cash provided by operating activities:
       Amortization of deferred policy acquisition costs                                    89,053          67,517
       Capitalization of deferred policy acquisition costs                                (156,279)        (88,403)
       Depreciation expense                                                                  5,635           1,740
       Deferred income tax                                                                  (3,029)        (17,639)
       Accrued income tax                                                                  (18,764)         17,669
       Interest credited to universal life and investment products                         259,672         357,880
       Policy fees assessed on universal life and investment products                     (104,173)        (97,491)
       Change in accrued investment income and other receivables                           (76,407)        (33,948)
       Change in policy liabilities and other policyholders'
          funds of traditional life and health products                                    514,633          (5,602)
       Change in other liabilities                                                         (25,545)        (15,877)
       Other (net)                                                                         (25,665)         (5,089)
                                                                                    --------------  --------------
    Net cash provided by operating activities                                              546,037         255,210
                                                                                     -------------   -------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Maturities and principal reductions of investments
       Investments available for sale                                                    6,536,807       4,613,642
       Other                                                                               149,765         225,427
    Sale of investments
       Investments available for sale                                                      524,624       1,060,668
       Other                                                                               270,257         689,043
    Cost of investments acquired
       Investments available for sale                                                   (7,625,131)     (6,476,664)
       Other                                                                              (433,390)       (582,300)
    Acquisition and bulk reinsurance assumptions                                                 0        (169,124)
    Purchase of property and equipment                                                      (8,751)         (3,285)
    Sale of property and equipment                                                              15           2,681
                                                                                  ----------------   -------------
    Net cash used in investing activities                                                 (585,804)       (639,912)
                                                                                     -------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
    Capital contribution from PLC                                                                            1,988
    Proceeds from borrowings under line of credit arrangements and debt                  1,615,996       1,134,538
    Principal payments on line of credit arrangements and debt                          (1,255,566)     (1,134,538)
    Dividend to PLC                                                                            (50)            (50)
    Principal payment on surplus note to PLC                                                     0          (4,893)
    Investment product deposits and change in universal life deposits                      739,488         771,804
    Investment product withdrawals                                                      (1,099,298)       (498,531)
                                                                                      ------------   -------------
    Net cash provided by financing activities                                                  570         270,318
                                                                                   ---------------   -------------

INCREASE (DECREASE) IN CASH                                                                (39,197)       (114,384)
CASH AT BEGINNING OF PERIOD                                                                 39,197         114,384
                                                                                    --------------   -------------
CASH AT END OF PERIOD                                                             $              0   $           0
                                                                                  ================================
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
    Cash paid during the period:
       Interest on notes and mortgages payable                                         $     6,273      $    3,634
       Income taxes                                                                    $    57,229      $   34,992

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES
    Reduction of principal on note from ESOP                                                            $      202
    Acquisitions and bulk reinsurance assumptions
       Assets acquired                                                                                  $1,114,832
       Liabilities assumed                                                                                (902,267)
                                                                                                      ------------
       Net                                                                                             $   212,565
                                                                                                      ============



</TABLE>


SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                                        5

<PAGE>



                        PROTECTIVE LIFE INSURANCE COMPANY
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)


NOTE A - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated condensed financial statements
of Protective Life Insurance Company  ("Protective  Life") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Rule 10-01 of Regulation
S-X.  Accordingly,  they  do not  include  all of the  disclosures  required  by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  necessary  for a fair  presentation  have  been  included.  Operating
results for the nine month period ended  September 30, 1998, are not necessarily
indicative of the results that may be expected for the year ending  December 31,
1998. The year-end  consolidated  condensed  balance sheet data was derived from
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting principles. For further information,  refer to the
consolidated  financial  statements  and notes  thereto  included in  Protective
Life's annual report on Form 10-K for the year ended December 31, 1997.

         Protective  Life  is  a  wholly-owned  subsidiary  of  Protective  Life
Corporation ("PLC").


NOTE B - COMMITMENTS AND CONTINGENT LIABILITIES

         Under insurance guaranty fund laws in most states,  insurance companies
doing business therein can be assessed up to prescribed  limits for policyholder
losses  incurred by insolvent  companies.  Protective Life does not believe such
assessments  will be materially  different from amounts already  provided for in
the  financial  statements.  Most of these  laws do  provide,  however,  that an
assessment  may be excused or deferred if it would  threaten  an  insurer's  own
financial strength.

         A number of civil jury verdicts have been returned  against insurers in
the jurisdictions in which Protective Life does business involving the insurers'
sales practices, alleged agent misconduct, failure to properly supervise agents,
and other  matters.  Increasingly  these  lawsuits have resulted in the award of
substantial  judgments  against the insurers  that are  disproportionate  to the
actual damages,  including material amounts of punitive damages. In addition, in
some class  action  and other  lawsuits  involving  insurers'  sales  practices,
insurers  have made  material  settlement  payments.  In some states  (including
Alabama),  juries have substantial discretion in awarding punitive damages which
creates the potential for unpredictable  material adverse judgments in any given
punitive  damages  suit.  Protective  Life  and  its  subsidiaries,  like  other
insurers,  in the ordinary course of business,  are involved in such litigation.
Although the outcome of any such litigation  cannot be predicted with certainty,
Protective  Life  believes  that at the  present  time  there are no  pending or
threatened lawsuits that are reasonably likely to have a material adverse effect
on the financial  position,  results of  operations,  or liquidity of Protective
Life.



                                                    6

<PAGE>



NOTE C - OPERATING SEGMENTS

         The following table sets forth operating  segment income and assets for
the periods shown.  Adjustments  represent the inclusion of unallocated realized
investment  gains (losses) and the recognition of income tax expense.  There are
no asset adjustments.
<TABLE>
<CAPTION>


                                                               OPERATING SEGMENT INCOME FOR THE
                                                             NINE MONTHS ENDED SEPTEMBER 30, 1998
                                                                         (IN THOUSANDS)
                                        ---------------------------------------------------------------------------


                                                                                            SPECIALTY INSURANCE
                                                      LIFE INSURANCE                             PRODUCTS
                                        -----------------------------------------         ------------------------
                                   
                                                                                          DENTAL AND
                                                        INDIVIDUAL                        CONSUMER     FINANCIAL
                                         ACQUISITIONS      LIFE        WEST COAST         BENEFITS    INSTITUTIONS
                                        -------------  ------------   ------------       -----------  ------------
<S>                                        <C>          <C>           <C>                 <C>           <C>             
Premiums and policy fees                   $ 70,784      $ 97,825      $19,250             $132,344     $ 86,731
Net investment income                        79,860        40,307       46,837               11,794       16,970
Realized investment gains (losses)
Other income                                  1,600           102                             2,464        7,323
                                          ---------    ----------   ----------            ---------    ---------
     Total revenues                         152,244       138,234       66,087              146,602      111,024
                                           --------      --------      -------             --------     --------
Benefits and settlement expenses             84,171        80,768       42,944               95,946       39,806
Amortization of deferred policy
 acquisition costs                           13,594        24,376        3,866                7,731       25,182
Other operating expenses                     16,281        11,614        3,604               36,388       32,450
                                          ---------      --------     --------             --------     --------
     Total benefits and expenses            114,046       116,758       50,414              140,065       97,438
                                           --------      --------      -------             --------     --------
Income before income tax                     38,198        21,476       15,673                6,537       13,586



                                            RETIREMENT SAVINGS AND
                                              INVESTMENT PRODUCTS

                                           GUARANTEED                     CORPORATE
                                           INVESTMENT     INVESTMENT         AND                       TOTAL
                                           CONTRACTS       PRODUCTS         OTHER      ADJUSTMENTS  CONSOLIDATED
                                           ---------        -------        --------    -----------  ------------
Premiums and policy fees                                    $13,827       $    153                     $420,914
Net investment income                      $160,735          79,471         14,255                      450,229
Realized investment gains (losses)             (895)            678                       $ 1,677         1,460
Other income                                                  1,093          1,525                       14,107
                                          ----------        --------        -------     ----------     ---------
     Total revenues                         159,840          95,069         15,933          1,677       886,710
                                           --------        --------        -------        -------      --------
Benefits and settlement expenses            134,531          62,283            438                      540,887
Amortization of deferred
 acquisition costs                              554          13,752             (2)                      89,053
Other operating expenses                      1,864          11,598          7,854                      121,653
                                          ---------         -------        -------                    ---------
     Total benefits and expenses            136,949          87,633          8,290                      751,593
                                           --------         -------        -------                    ---------
Income before income tax                     22,891           7,436          7,643                      135,117
Income tax expense                                                                         48,211        48,211
                                                                                                      ---------
     Net income                                                                                        $ 86,906
</TABLE>
                                                                                
                                        7

<PAGE>
<TABLE>
<CAPTION>



                                                                 OPERATING SEGMENT INCOME FOR THE
                                                               NINE MONTHS ENDED SEPTEMBER 30, 1997
                                         --------------------------------------------------------------------------
                                                                           (IN THOUSANDS)


                                                                                              SPECIALTY INSURANCE
                                                      LIFE INSURANCE                               PRODUCTS
                                         ----------------------------------------        --------------------------
                                                                                         DENTAL AND
                                                        INDIVIDUAL                        CONSUMER      FINANCIAL
                                         ACQUISITIONS      LIFE        WEST COAST         BENEFITS     INSTITUTIONS
                                         ------------   -----------    ----------        ----------    ------------           
<S>                                       <C>            <C>           <C>                <C>            <C>
Premiums and policy fees                   $ 78,186      $ 95,724      $ 8,677            $111,510        $30,855
Net investment income                        83,086        37,678       18,122              15,188          9,199
Realized investment gains (losses)
Other income                                     10            48                            1,072             25
                                        -----------    ----------   ----------           ---------      ---------
     Total revenues                         161,282       133,450       26,799             127,770         40,079
                                           --------      --------      -------            --------        -------
Benefits and settlement expenses             87,303        88,905       14,179              83,367         11,972
Amortization of deferred policy
  acquisition costs                          13,017        19,900        4,586               7,700         11,113
Other operating expense                      16,231        11,981        3,941              26,597          8,321
                                          ---------      --------      -------            --------       --------
     Total benefits and expenses            116,551       120,786       22,706             117,664         31,406
                                           --------      --------      -------            --------        -------
Income before income tax                     44,731        12,664        4,093              10,106          8,673



                                            RETIREMENT SAVINGS AND
                                              INVESTMENT PRODUCTS

                                          GUARANTEED                        CORPORATE
                                          INVESTMENT       INVESTMENT         AND                        TOTAL
                                          CONTRACTS         PRODUCTS         OTHER      ADJUSTMENTS   CONSOLIDATED
                                          ---------        ---------        ---------   -----------   -------------
Premiums and policy fees                                    $ 8,562           $  189                    $333,703
Net investment income                      $157,716          77,902            6,354                     405,245
Realized investment gains (losses)           (1,840)            589                        $ 3,032         1,781
Other income                                                   (194)           1,420                       2,381
                                       ------------        --------           ------    ----------     ---------
     Total revenues                         155,876          86,859            7,963         3,032       743,110
                                           --------         -------           ------       -------      --------
Benefits and settlement expenses            132,334          61,179              321                     479,560
Amortization of deferred policy
 acquisition costs                              436          10,766               (1)                     67,517
Other operating expenses                      3,024           8,428            4,169                      82,692
                                          ---------        --------           ------                   ---------
     Total benefits and expenses            135,794          80,373            4,489                     629,769
                                           --------         -------           ------                    --------
Income before income tax                     20,082           6,486            3,474                     113,341
Income tax expense                                                                          38,888        38,888
                                                                                                       ---------
     Net income                                                                                         $ 74,453
                                                                                                        ========



</TABLE>


                                        8

<PAGE>

<TABLE>
<CAPTION>


                                                                    OPERATING SEGMENT ASSETS
                                                                      SEPTEMBER 30, 1998
                                        -----------------------------------------------------------------------------
                                                                         (IN THOUSANDS)
               
                                                                                             SPECIALTY INSURANCE
                                                     LIFE INSURANCE                               PRODUCTS
                                        -------------------------------------------       --------------------------
                                                                                           DENTAL AND
                                                       INDIVIDUAL                           CONSUMER     FINANCIAL
                                       ACQUISITIONS       LIFE           WEST COAST         BENEFITS    INSTITUTIONS
                                       ------------    ----------        ----------         --------     -----------
<S>                                     <C>            <C>               <C>                <C>          <C>  
Investments and other assets            $1,256,251      $1,051,847       $1,049,169         $203,129      $647,008
Deferred policy acquisition costs          124,012         284,585          138,801           25,123        56,766
                                       -----------     -----------      -----------        ---------     ---------
     Total assets                       $1,380,263      $1,336,432       $1,187,970         $228,252      $703,774
                                        ==========      ==========       ==========         ========      ========

                                               RETIREMENT SAVINGS AND
                                                 INVESTMENT PRODUCTS

                                           GUARANTEED                                 CORPORATE
                                           INVESTMENT          INVESTMENT                AND            TOTAL
                                           CONTRACTS            PRODUCTS                OTHER        CONSOLIDATED
                                           ---------         --------------          -------------  --------------

Investments and other assets               $2,856,619          $2,553,265                $930,403      $10,547,691
Deferred policy acquisition costs               1,490              61,205                      12          691,994
                                         ------------        ------------             -----------    -------------
     Total assets                          $2,858,109          $2,614,470                $930,415      $11,239,685
                                           ==========          ==========                ========      ===========



                            OPERATING SEGMENT ASSETS
                                DECEMBER 31, 1997
                                 (IN THOUSANDS)

                                                                                             SPECIALTY INSURANCE
                                                    LIFE INSURANCE                                   PRODUCTS

                                                                                        DENTAL AND
                                                       INDIVIDUAL                         CONSUMER       FINANCIAL
                                       ACQUISITIONS      LIFE          WEST COAST        BENEFITS      INSTITUTIONS

Investments and other assets            $1,401,294    $   960,316      $  910,030         $208,071        $536,058
Deferred policy acquisition costs          138,052        252,321         108,126           22,459          52,836
                                       -----------    -----------     -----------        ---------       ---------
     Total assets                       $1,539,346     $1,212,637      $1,018,156         $230,530        $588,894
                                        ==========     ==========      ==========         ========        ========


                                               RETIREMENT SAVINGS AND
                                                 INVESTMENT PRODUCTS

                                           GUARANTEED                                   CORPORATE
                                           INVESTMENT          INVESTMENT                 AND             TOTAL
                                           CONTRACTS            PRODUCTS                 OTHER         CONSOLIDATED


Investments and other assets               $2,887,732          $2,313,279               $525,896       $ 9,742,676
Deferred policy acquisition costs               1,785              56,074                    952           632,605
                                        -------------        ------------             ----------     -------------
     Total assets                          $2,889,517          $2,369,353               $526,848       $10,375,281
                                           ==========          ==========               ========       ===========
</TABLE>



                                        9

<PAGE>



NOTE D - STATUTORY REPORTING PRACTICES

         Financial  statements  prepared in conformity  with generally  accepted
accounting  principles  (i.e.,  GAAP) differ in some respects from the statutory
accounting   practices   prescribed   or  permitted   by  insurance   regulatory
authorities.  At  September  30,  1998,  and for the  nine  months  then  ended,
Protective   Life  and  its  life  insurance   subsidiaries   had   consolidated
stockholder's  equity and net  income  prepared  in  conformity  with  statutory
reporting practices of $575.2 million and $76.4 million, respectively.


NOTE E - INVESTMENTS

         As prescribed by Statement of Financial  Accounting  Standards ("SFAS")
No.  115,  certain  investments  are  recorded at their  market  values with the
resulting net  unrealized  gains and losses  reduced by a related  adjustment to
deferred policy acquisition costs, net of income tax, recorded as a component of
stockholder's equity. The market values of fixed maturities increase or decrease
as interest rates fall or rise. Therefore, although the adoption of SFAS No. 115
does not affect Protective Life's operations,  its reported stockholder's equity
will fluctuate significantly as interest rates change.

         Protective Life's balance sheets at September 30, 1998 and December 31,
1997,  prepared on the basis of reporting  investments  at amortized cost rather
than at market values, are as follows:
<TABLE>
<CAPTION>

                                                        SEPTEMBER 30, 1998              DECEMBER 31, 1997
                                                        ------------------              -----------------
                                                                            (IN THOUSANDS)
<S>                                                         <C>                           <C>
Total investments                                           $  8,373,553                   $  7,876,952
Deferred policy acquisition costs                                721,337                        654,043
All other assets                                               1,982,200                      1,749,321
                                                            ------------                   ------------
                                                             $11,077,090                    $10,280,316
                                                             ===========                    ===========

Deferred income taxes                                      $      12,985                  $      16,179
All other liabilities                                         10,080,018                      9,307,085
                                                             -----------                   ------------
                                                              10,093,003                      9,323,264
Stockholder's equity                                             984,087                        957,052
                                                           -------------                  -------------
                                                             $11,077,090                    $10,280,316
                                                             ===========                    ===========

</TABLE>

NOTE F - ACCOUNTING POLICIES FOR DERIVATIVE FINANCIAL INSTRUMENTS

         Protective  Life  does not use  derivative  financial  instruments  for
trading  purposes.  Combinations  of futures  contracts  and options on treasury
notes are  currently  being used as hedges  for  asset/liability  management  of
certain  investments,  primarily mortgage loans on real estate,  mortgage-backed
securities,  and liabilities  arising from  interest-sensitive  products such as
guaranteed  investment contracts and individual  annuities.  Realized investment
gains and losses on such  contracts are deferred and amortized  over the life of
the hedged asset. At September 30, 1998, open option and open futures  contracts
with a notional amount of $1,300.0 million were in a $1.7 million net unrealized
gain position. Additionally, Protective Life uses interest rate swap

                                       10

<PAGE>



contracts  to convert  certain  investments  from a variable  to a fixed rate of
interest.  At September 30, 1998, related open interest rate swap contracts with
a notional  amount of $55.3 million were in a $0.3 million net  unrealized  loss
position.


NOTE G - COMPREHENSIVE INCOME

         The following table sets forth Protective Life's  comprehensive  income
for the nine months ended September 30, 1998 and 1997:
<TABLE>
<CAPTION>

                                                                                         NINE MONTHS ENDED
                                                                                           SEPTEMBER 30
                                                                                          (IN THOUSANDS)
                                                                                 --------------------------------
                                                                                   1998                    1997
                                                                                   ----                    ----
<S>                                                                             <C>                      <C>
          Net income                                                             $ 86,906                $  74,453
          Increase (decrease) in net unrealized gains
              on investments (net of income tax:
              1998 - $24,181; 1997 - $17,351)                                      44,909                   32,224
          Reclassification adjustment for amounts included
              in net income (net of income tax:
              1998 - $(511); 1997 - $(623))                                          (949)                  (1,158)
                                                                               ----------               ----------
          Comprehensive income                                                   $130,866                 $105,519
                                                                                 ========                 ========

</TABLE>

NOTE H - ACQUISITION

          On October 14, 1998,  Protective  Life  completed its  acquisition  of
approximately  260,000  individual life insurance policies from Lincoln National
Corporation.  The policies represent the payroll deduction  business  originally
marketed and underwritten by Aetna.


NOTE I - RECLASSIFICATIONS

          Certain  reclassifications  have been made in the previously  reported
financial  statements  and  accompanying  notes to make the prior  year  amounts
comparable to those of the current year. Such reclassifications had no effect on
previously reported net income, total assets, or stockholder's equity.



                                       11

<PAGE>



                 ITEM 2. MANAGEMENT'S NARRATIVE ANALYSIS OF THE
                              RESULTS OF OPERATIONS


         Protective Life Insurance Company ("Protective Life") is a wholly-owned
and the principal operating  subsidiary of Protective Life Corporation  ("PLC"),
an insurance  holding company whose common stock is traded on the New York Stock
Exchange.  Founded in 1907,  Protective Life provides financial services through
the production,  distribution,  and  administration  of insurance and investment
products.

         In  accordance  with  General  Instruction  H(2)(a),   Protective  Life
includes the following analysis with the reduced disclosure format.

         Protective Life has seven operating divisions: Acquisitions, Individual
Life,  West  Coast,   Dental  and  Consumer   Benefits   ("Dental"),   Financial
Institutions,  Guaranteed Investment Contracts ("GIC"), and Investment Products.
Protective  Life also has an  additional  business  segment  which is  described
herein as Corporate and Other.

         This  report  includes   "forward-looking   statements"  which  express
Protective  Life's current  expectations  of future events and/or  results.  The
words  "believe",  "expect",   "anticipate"  and  similar  expressions  identify
forward-looking statements which are based on future expectations rather than on
historical   facts  and  are  therefore   subject  to  a  number  of  risks  and
uncertainties  that could cause actual results to differ  materially  from those
expressed. Protective Life cannot give assurance that such statements will prove
to be correct.  Please refer to Exhibit 99 for more  information  about  factors
which could affect future results.

REVENUES

         The following table sets forth revenues by source for the period shown,
and the percentage change from the prior period:
<TABLE>
<CAPTION>

                                                                NINE MONTHS                  PERCENTAGE
                                                                   ENDED                      INCREASE/
                                                                 SEPTEMBER 3                 (DECREASE)
                                                       -----------------------------         ----------
                                                               (IN THOUSANDS)
                                                           1998              1997
                                                           ----              ----
<S>                                                      <C>               <C>                 <C>
         Premiums and policy fees                        $420,914          $333,703             26.1   %
         Net investment income                            450,229           405,245             11.1
         Realized investment gains                          1,460             1,781            (18.0)
         Other income                                      14,107             2,381            492.5
                                                        ---------        ----------
                                                         $886,710          $743,110
                                                         ========          ========
</TABLE>


         Premiums and policy fees increased  $87.2 million or 26.1% in the first
nine months of 1998 over the first nine months of 1997. Premiums and policy fees
from the  Acquisitions  Division  decreased $7.4 million.  The  Individual  Life
Division's  premiums and policy fees increased $2.1 million.  The acquisition of
West Coast Life Insurance Company ("West Coast") in the second

                                       12

<PAGE>



quarter of 1997  increased  premiums and policy fees $10.6  million in the first
nine months of 1998 as  compared  to the first nine  months of 1997.  The Dental
Division's  exit from the  group  major  medical  business  resulted  in a $10.3
million  decrease in premiums and policy fees.  Premiums and policy fees related
to the Dental  Division's other businesses  increased $31.1 million in the first
nine months of 1998 as compared to the same period in 1997.  Premiums and policy
fees from the Financial  Institutions  Division  increased  $55.9 million in the
first nine months of 1998 as compared to the first nine months of 1997. For this
Division,   the   acquisition  of  the  Western   Diversified   Group  ("Western
Diversified")  and the  coinsurance  of an  unrelated  closed  block  of  credit
insurance  policies  in late 1997  increased  premiums  and  policy  fees  $55.3
million.  The increase in premiums and policy fees from the Investment  Products
Division was $5.3 million.

         Net  investment  income in the first nine months of 1998  increased  by
$44.9 million over the corresponding period of the preceding year, primarily due
to  increases  in the  average  amount of  invested  assets and an  increase  in
participating mortgage loan income. Invested assets have increased primarily due
to acquisitions and due to receiving annuity  deposits.  The acquisition of West
Coast, Western  Diversified,  and a block of credit policies in 1997 resulted in
an increase in net  investment  income of $38.5 million in the first nine months
of 1998 as compared to the same period in 1997.

         Protective Life generally  purchases its investments with the intent to
hold to maturity by purchasing  investments  that match future  cash-flow needs.
However, Protective Life may sell any of its investments to maintain approximate
matching of assets and liabilities.  Accordingly, Protective Life has classified
its fixed  maturities and certain other  securities as "available for sale." The
sales of investments that have occurred have resulted principally from portfolio
management decisions to maintain approximate matching of assets and liabilities.

         Realized  investment  gains for the first nine months of 1998 were $1.4
million as compared to $1.8 million in the corresponding period of 1997.

         Other      income      consists      primarily     of     fees     from
administrative-services-only  types  of  group  accident  and  health  insurance
contracts,  and from rental of space in its  administrative  building to PLC and
affiliates.  The  acquisition of Western  Diversified in late 1997 resulted in a
$7.2  million  increase  in other  income  in the first  nine  months of 1998 as
compared  to the same  period last year.  Other  income  from all other  sources
increased  $4.5  million in the first nine months of 1998 as  compared  with the
first nine months of 1997.


                                       13

<PAGE>



INCOME BEFORE INCOME TAX

         The following table sets forth  operating  income or loss and income or
loss before income tax by business segment for the periods shown:
<TABLE>
<CAPTION>

           OPERATING INCOME (LOSS) AND INCOME (LOSS) BEFORE INCOME TAX
                         NINE MONTHS ENDED SEPTEMBER 30
                                 (IN THOUSANDS)

                                                                                  1998                1997
                                                                                  ----                ----
<S>                                                                             <C>                 <C>     
Operating Income (Loss)1
Life Insurance
      Acquisitions                                                              $ 38,198          $  44,731
      Individual Life                                                             21,476             12,664
      West Coast                                                                  15,673              4,093
Specialty Insurance Products
      Dental and Consumer Benefits                                                 6,537             10,106
      Financial Institutions                                                      13,586              8,673
Retirement Savings and Investment Products
      Guaranteed Investment Contracts                                             23,786             21,922
      Investment Products                                                          7,125              6,328
Corporate and Other                                                                7,643              3,474
                                                                               ---------         ----------
              Total operating income                                             134,024            111,991
                                                                                --------           --------

Realized Investment Gains (Losses)
      Guaranteed Investment Contracts                                               (895)            (1,840)
      Investment Products                                                            678                589
      Unallocated Realized Investment Gains (Losses)                               1,677              3,032
Related Amortization of Deferred Policy Acquisition Costs
      Investment Products                                                           (367)              (431)
                                                                              ----------         ----------
              Total net                                                            1,093              1,350
                                                                               ---------          ---------

Income (Loss) Before Income Tax
Life Insurance
      Acquisitions                                                                38,198             44,731
      Individual Life                                                             21,476             12,664
      West Coast                                                                  15,673              4,093
Specialty Insurance Products
      Dental and Consumer Benefits                                                 6,537             10,106
      Financial Institutions                                                      13,586              8,673
Retirement Savings and Investment Products
      Guaranteed Investment Contracts                                             22,891             20,082
      Investment Products                                                          7,436              6,486
Corporate and Other                                                                7,643              3,474
Unallocated Realized Investment Gains (Losses)                                     1,677              3,032
                                                                              ----------         ----------
              Total income before tax                                           $135,117           $113,341
                                                                                ========           ========

</TABLE>

1   Income before tax excluding realized investment gains and losses and related
    amortization of deferred acquisition costs.



                                       14

<PAGE>



         Pretax earnings from the Acquisitions  Division  decreased $6.5 million
in the first nine  months of 1998 as  compared  to the same  period of 1997.  In
addition,  the Division's  mortality  experience was approximately  $2.1 million
worse  than  expected  in the first  nine  months of 1998 as  compared  to being
approximately  $4.9  million  better  than  expected in the first nine months of
1997.

         Earnings  from the  Acquisitions  Division are expected to decline over
time (due to the  lapsing of  policies  resulting  from  deaths of  insureds  or
terminations of coverage) unless new acquisitions are made. On October 14, 1998,
Protective Life acquired  approximately  260,000  policies from Lincoln National
Corporation.  The policies represent the payroll deduction  business  originally
marketed and  underwritten by Aetna.  The transaction  represents  approximately
$330 million of life insurance  reserves and approximately $65 million of annual
premium.  The transaction  should contribute to earnings beginning in the second
quarter next year.

         The Individual Life Division's  pretax earnings of $21.5 million in the
first nine months of 1998 were $8.8  million  above the same period of 1997.  In
the second  quarter of 1997,  the Division  experienced  record high  mortality.
Mortality  experience was at expected levels in the second and third quarters of
1998 after having been above expected levels in the first quarter of 1998.

         West  Coast had pretax  earnings  of $15.7  million  for the first nine
months of 1998 compared to $4.1 million  for the period ended  September 30,
1997. The Division was acquired by the Company in June 1997.

         Dental  Division  pretax  earnings were $3.6 million lower in the first
nine months of 1998 as  compared  to the first nine months of 1997.  Last year's
results  include  approximately  $4.0  million of earnings  from the group major
medical business which the Division exited last year.

         Pretax  earnings  of the  Financial  Institutions  Division  were  $4.9
million  higher in the first nine  months of 1998 as compared to the same period
in 1997.  At the end of the third  quarter of 1997,  the  Division  acquired the
Western  Diversified  Group and coinsured an unrelated block of policies.  These
acquisitions increased earnings $5.4 million in the first nine months of 1998 as
compared to the same period last year.

         The GIC Division had pretax operating  earnings of $23.8 million in the
first nine months of 1998 and $21.9 million in the corresponding period of 1997.
Realized  investment  losses  associated  with this  Division  in the first nine
months of 1998 were less than $0.9  million as compared  to $1.8  million in the
same period last year. As a result,  total pretax earnings were $22.9 million in
the first nine months of 1998 compared to $20.1 million for the same period last
year.

         Investment  Products  Division pretax  operating  earnings in the first
nine months of 1998 of $7.1 million  were $0.8 million  above the same period of
1997.  Realized  investment gains  associated with the Division,  net of related
amortization  of deferred  policy  acquisition  costs,  were $0.3 million in the
first nine months of 1998  compared to $0.2  million in the first nine months of
1997,  resulting  in total  pretax  earnings  of $7.4  million in the first nine
months of 1998 as compared to $6.5 million in the same period of 1997.


                                       15

<PAGE>



         The  Corporate and Other  segment  consists of several small  insurance
lines of  business,  net  investment  income and other  operating  expenses  not
identified  with  the  preceding  operating  divisions  (including  interest  on
substantially all debt), and the operations of a small noninsurance  subsidiary.
Pretax income for this segment was $7.6 million in the first nine months of 1998
compared  to $3.5  million in the first nine  months of 1997.  The  increase  in
earnings  relates  primarily to increased net  investment  income on capital and
income from a securitization transaction.

INCOME TAXES

         The following  table sets forth the effective tax rates for the periods
shown:

      NINE MONTHS
        ENDED                                             ESTIMATED EFFECTIVE
     SEPTEMBER 30                                          INCOME TAX RATES
     ------------                                         --------------------
        1997                                                     34.3%
        1998                                                     35.7

         The  effective  income  tax rate for the full  year of 1997 was  34.9%.
Management's estimate of the effective income tax rate for 1998 is approximately
36%.

NET INCOME

         The following  table sets forth net income for the periods  shown,  and
the percentage change from the prior period:

                                               NET INCOME
                              ----------------------------------------------
      NINE MONTHS
         ENDED                       TOTAL                       PERCENTAGE
      SEPTEMBER 30              (IN THOUSANDS)                    INCREASE
      ------------              --------------                   -----------
         1997                      $74,453                          25.9   %
         1998                       86,906                          16.7


         Compared  to the same  period in 1997,  net  income  in the first  nine
months of 1998 increased $12.5 million,  reflecting  improved operating earnings
in  the  Individual  Life,  West  Coast,  Financial   Institutions,   Guaranteed
Investment  Contracts,  and Investment  Products Divisions and the Corporate and
Other segment,  which were partially  offset by lower operating  earnings in the
Acquisitions  and Dental  Divisions and lower realized  investment gains (net of
related amortization of deferred policy acquisition costs).

RECENTLY ISSUED ACCOUNTING STANDARDS

      The Financial  Accounting Standards Board ("FASB") has issued Statement of
Financial Accounting  Standards ("SFAS") No. 132, "Employers'  Disclosures About
Pension  and  Other   Postretirement   Benefits"   which  revises  the  footnote
disclosures about pension and other  postretirement  benefit plans. The FASB has
also issued SFAS No. 133, "Accounting for

                                       16

<PAGE>



Derivative Instruments and Hedging Activities" and SFAS No. 134, "Accounting for
MortgageBacked  Securities  Retained after the  Securitization of Mortgage Loans
Held  for  Sale  by a  Mortgage  Banking  Enterprise."  The  adoption  of  these
accounting  standards  is not expected to have a material  effect on  Protective
Life's financial condition.

YEAR 2000 DISCLOSURE

      Computer  hardware  and  software  often  denote the year using two digits
rather than four;  for example,  the year 1998 often is denoted by such hardware
and  software as "98." It is  probable  that such  hardware  and  software  will
malfunction when calculations  involving the year 2000 are attempted because the
hardware  and/or  software will  interpret  "00" as  representing  the year 1900
rather  than the year 2000.  This "Year  2000"  issue  potentially  affects  all
individuals and companies  (including  Protective Life, its customers,  business
partners, suppliers, banks, custodians and administrators).  The problem is most
prevalent in older  mainframe  systems,  but personal  computers  and  equipment
containing computer chips could also be affected.

      Protective  Life shares  computer  hardware and software  with its parent,
Protective Life Corporation ("PLC"), and other affiliates of PLC. PLC began work
on the Year 2000 problem in 1995 and has developed  and  implemented a Year 2000
transition  plan intended to identify and modify or replace  important  hardware
and/or  software  systems  on which it relies  that have Year 2000  issues or to
develop  appropriate  contingency  measures.  PLC is also  confirming  that  its
service providers are implementing plans to identify and modify or replace their
systems that have a Year 2000 issue.  Substantial resources are being devoted to
this  effort;  however,  PLC cannot  specifically  identify  all of the costs to
develop  and  implement  these  plans.  Since  1995,  the  costs  that have been
identified  as relating to  addressing  the year 2000 problem total less than $5
million

      The majority of the modifications necessary for PLC's mainframe systems to
be able to process  transactions  dated beyond 1999 have been  completed and the
remainder are targeted for completion by December 31, 1998.  PLC's other systems
are currently being addressed with most targeted completion dates being prior to
June  30,  1999.  PLC is  developing  detailed  contingency  plans  for a  large
percentage of its remaining Year 2000 issues. PLC is also using research, direct
inquiry,  and/or  testing to attempt to  determine  the Year 2000  readiness  of
critical vendors and business  partners.  During 1999, PLC will future date test
its systems in a production  environment, and finalize its  contingency  plans.
PLC currently  anticipates that its remaining systems with Year 2000 issues will
be addressed and appropriate action taken before December 31, 1999.

      Due to the fact that PLC does not control  all of the  factors  that could
impact its Year 2000  readiness,  there can be no assurances  that PLC's efforts
will be successful,  that  interactions  with other service  providers with Year
2000 issues will not impair PLC's  operations,  or that the Year 2000 issue will
not otherwise adversely affect PLC.

      Should some of PLC's systems not be available  due to Year 2000  problems,
in a  reasonably  likely worst case  scenario,  PLC may  experience  significant
delays in its  ability  to  perform  certain  functions,  but does not expect an
inability to perform critical functions or to otherwise conduct business.



                                       17

<PAGE>



Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

      (a)Exhibit 27 - Financial data schedule
         Exhibit 99 - Safe Harbor for Forward-Looking Statements


         

                                     SIGNATURE



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



                                          PROTECTIVE LIFE INSURANCE COMPANY




Date:   November 13, 1998                 /S/ JERRY W. DEFOOR
                                          --------------------
                                          Jerry W. DeFoor
                                          Vice President and Controller,
                                          and Chief Accounting Officer
                                         (Duly authorized officer)


                                       18

<TABLE> <S> <C>


<ARTICLE>                                           7
<LEGEND>
This schedule contains summary financial information extracted from the 
consolidated financial statements of the Protective Life Insurance Company
and is qualified in its entirety by reference to such financial statements.
</LEGEND>                        
<MULTIPLIER>                                   1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  9-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   SEP-30-1998
<DEBT-HELD-FOR-SALE>                           6,728,732
<DEBT-CARRYING-VALUE>                          0
<DEBT-MARKET-VALUE>                            0
<EQUITIES>                                     11,861
<MORTGAGE>                                     1,450,363
<REAL-ESTATE>                                  14,677
<TOTAL-INVEST>                                 8,565,491
<CASH>                                         0
<RECOVER-REINSURE>                             660,359
<DEFERRED-ACQUISITION>                         691,994
<TOTAL-ASSETS>                                 11,239,685
<POLICY-LOSSES>                                3,655,862
<UNEARNED-PREMIUMS>                            401,817
<POLICY-OTHER>                                 0
<POLICY-HOLDER-FUNDS>                          188,867
<NOTES-PAYABLE>                                0
                          2
                                    0
<COMMON>                                       5,000
<OTHER-SE>                                     1,084,772
<TOTAL-LIABILITY-AND-EQUITY>                   11,239,685
                                     420,914
<INVESTMENT-INCOME>                            450,229
<INVESTMENT-GAINS>                             1,460
<OTHER-INCOME>                                 14,107
<BENEFITS>                                     540,887
<UNDERWRITING-AMORTIZATION>                    89,053
<UNDERWRITING-OTHER>                           121,653
<INCOME-PRETAX>                                135,117
<INCOME-TAX>                                   48,211
<INCOME-CONTINUING>                            86,906
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   86,906
<EPS-PRIMARY>                                  0<F1>
<EPS-DILUTED>                                  0<F1>
<RESERVE-OPEN>                                 0
<PROVISION-CURRENT>                            0
<PROVISION-PRIOR>                              0
<PAYMENTS-CURRENT>                             0
<PAYMENTS-PRIOR>                               0
<RESERVE-CLOSE>                                0
<CUMULATIVE-DEFICIENCY>                        0
<FN>
<F1>Protective Life Insurance Company is a wholly-owned subsidiary of
Protective Life Corporation (NYSE:  PL) and is not required to present
EPS information.
</FN>
        

</TABLE>


<PAGE>



                                   Exhibit 99
                                       to
                                    Form 10-Q
                                       of
                        Protective Life Insurance Company
                               for the nine months
                            ended September 30, 1998


                   Safe Harbor for Forward-Looking Statements


         The  Private  Securities  Litigation  Reform  Act of 1995  (the  "Act")
encourages  companies to make  "forward-looking  statements"  by creating a safe
harbor to protect the companies from securities law liability in connection with
forward-looking statements.  Forward-looking statements can be identified by use
of  words  such  as  "expect,"  "estimate,"   "project,"  "budget,"  "forecast,"
"anticipated,"  "plan,"  and  similar  expressions.  Protective  Life  Insurance
Company  ("Protective  Life")  intends  to  qualify  both its  written  and oral
forward-looking statements for protection under the Act.

         To qualify oral  forward-looking  statements for  protection  under the
Act, a readily available  written document must identify  important factors that
could   cause   actual   results  to  differ   materially   from  those  in  the
forward-looking  statements.  Protective Life provides the following information
to qualify forward-looking statements for the safe harbor protection of the Act.

         The  operating  results of companies  in the  insurance  industry  have
historically  been  subject  to  significant  fluctuations  due to  competition,
economic  conditions,  interest rates,  investment  performance,  maintenance of
insurance  ratings,  and other factors.  Certain known trends and  uncertainties
which may affect  future  results of Protective  Life are  discussed  more fully
below.

         MATURE  INDUSTRY;  COMPETITION.  Life and health  insurance is a mature
industry.  In recent years, the industry has experienced  virtually no growth in
life insurance  sales,  though the aging population has increased the demand for
retirement  savings  products.  Insurance is a highly  competitive  industry and
Protective Life encounters significant competition in all lines of business from
other insurance  companies,  many of which have greater financial resources than
Protective  Life,  as well as  competition  from other  providers  of  financial
services.

         The life and health insurance  industry is consolidating,  with larger,
more efficient organizations emerging from consolidation. Also, mutual insurance
companies are converting to stock  ownership which will give them greater access
to capital markets.

         Management  believes  that  Protective  Life's  ability  to  compete is
dependent  upon,  among  other  things,   its  ability  to  attract  and  retain
distribution  channels to market its  insurance  and  investment  products,  its
ability to develop competitive and profitable products,  its ability to maintain
low unit  costs,  and its  maintenance  of strong  claims-paying  and  financial
strength ratings from rating agencies.

         Protective  Life  competes   against  other  insurance   companies  and
financial institutions in the origination of commercial mortgage loans.


<PAGE>



         RATINGS. Ratings are an important factor in the competitive position of
life insurance companies. Rating organizations periodically review the financial
performance and condition of insurers,  including  Protective  Life's  insurance
subsidiaries.  A downgrade in the ratings of  Protective  Life's life  insurance
subsidiaries  could  adversely  affect its ability to sell its  products and its
ability to compete for attractive acquisition opportunities.

         Rating organizations  assign ratings based upon several factors.  While
most of the considered factors relate to the rated company,  some of the factors
relate to  general  economic  conditions  and  circumstances  outside  the rated
company's control.  For the past several years rating downgrades in the industry
have exceeded upgrades.

         POLICY CLAIMS FLUCTUATIONS. Protective Life's results may fluctuate 
from year to year on account of fluctuations in policy claims received by
Protective Life.

         LIQUIDITY AND INVESTMENT PORTFOLIO.  Many of the products offered by
Protective Life's insurance subsidiaries allow policyholders and contractholders
to withdraw their funds under defined circumstances. Protective Life's insurance
subsidiaries  design  products  and  configure  investment  portfolios  so as to
provide and  maintain  sufficient  liquidity to support  anticipated  withdrawal
demands and contract benefits and maturities.  Formal asset/liability management
programs and procedures are used to monitor the relative  duration of Protective
Life's assets and liabilities.  While Protective  Life's insurance  subsidiaries
own a significant  amount of liquid assets,  many of their assets are relatively
illiquid.  Significant  unanticipated  withdrawal or surrender  activity  could,
under some  circumstances,  compel Protective  Life's insurance  subsidiaries to
dispose of illiquid  assets on  unfavorable  terms,  which could have a material
adverse effect on Protective Life.

         INTEREST  RATE  FLUCTUATIONS.  Sudden  and/or  significant  changes  in
interest rates expose insurance companies to the risk of not earning anticipated
spreads  between the interest rate earned on investments  and the credited rates
paid on  outstanding  policies.  Both rising and  declining  interest  rates can
negatively  affect  Protective  Life's spread  income.  For example,  certain of
Protective Life's insurance and investment products guarantee a minimum credited
interest  rate.  While  Protective  Life develops and maintains  asset/liability
management  programs and procedures designed to preserve spread income in rising
or  falling  interest  rate  environments,   no  assurance  can  be  given  that
significant changes in interest rates will not materially affect such spreads.

         Lower  interest  rates may result in lower sales of  Protective  Life's
insurance and investment products.

         REGULATION AND TAXATION.  Protective Life's insurance  subsidiaries are
subject to  government  regulation  in each of the states in which they  conduct
business.   Such   regulation   is  vested  in  state   agencies   having  broad
administrative power dealing with many aspects of the insurance business,  which
may include premium rates, marketing practices,  advertising,  policy forms, and
capital   adequacy,   and  is  concerned   primarily   with  the  protection  of
policyholders rather than stockholders.  Protective Life cannot predict the form
of any future regulatory initiatives.

         Under the Internal Revenue Code of 1986, as amended (the Code),  income
tax payable by  policyholders  on  investment  earnings  is deferred  during the
accumulation period of certain life


<PAGE>



insurance and annuity products. This favorable tax treatment may give certain of
Protective  Life's  products a competitive  advantage  over other  non-insurance
products.  To the extent  that the Code is  revised  to reduce the  tax-deferred
status of life insurance and annuity  products,  or to increase the tax-deferred
status of competing products, all life insurance companies, including Protective
Life's  subsidiaries,  would be adversely affected with respect to their ability
to  sell  such  products,  and,  depending  on  grandfathering  provisions,  the
surrenders of existing annuity contracts and life insurance policies. Protective
Life cannot  predict  what future  initiatives  the  President  or Congress  may
propose which may affect Protective Life.

         LITIGATION.  A number of civil jury verdicts have been returned against
insurers in the  jurisdictions in which Protective Life does business  involving
the insurers' sales  practices,  alleged agent  misconduct,  failure to properly
supervise agents,  and other matters.  Increasingly these lawsuits have resulted
in  the  award  of   substantial   judgments   against  the  insurer   that  are
disproportionate  to the actual damages,  including material amounts of punitive
damages. In some states (including Alabama),  juries have substantial discretion
in awarding  punitive  damages which  creates the  potential  for  unpredictable
material adverse  judgments in any given punitive damages suit.  Protective Life
and its subsidiaries,  like other insurers,  in the ordinary course of business,
are involved in such  litigation.  The outcome of any such litigation  cannot be
predicted with certainty.  In addition,  in some class action and other lawsuits
involving  insurers'  sales  practices,  insurers have made material  settlement
payments.

         INVESTMENT  RISKS.  Protective  Life's  invested  assets are subject to
customary  risks  of  defaults  and  changes  in  market  values.  The  value of
Protective Life's commercial mortgage portfolio depends in part on the financial
condition of the tenants  occupying the  properties  which  Protective  Life has
financed.  Factors that may affect the overall default rate on, and market value
of,  Protective  Life's invested assets include interest rate levels,  financial
market  performance,  and general  economic  conditions,  as well as  particular
circumstances affecting the businesses of individual borrowers and tenants.

         CONTINUING  SUCCESS  OF  ACQUISITION  STRATEGY.   Protective  Life  has
actively  pursued a strategy of  acquiring  blocks of insurance  policies.  This
acquisition  strategy  has  increased  Protective  Life's  earnings  in  part by
allowing  Protective  Life to  position  itself  to  realize  certain  operating
efficiencies  associated  with  economies of scale.  There can be no  assurance,
however,  that suitable  acquisitions,  presenting  opportunities  for continued
growth and operating  efficiencies,  will continue to be available to Protective
Life, or that  Protective Life will realize the  anticipated  financial  results
from its acquisitions.

         RELIANCE UPON THE  PERFORMANCE OF OTHERS.  Protective  Life has entered
into various ventures  involving other parties.  Examples  include,  but are not
limited to: many of  Protective  Life's  products are sold  through  independent
distribution  channels;  the Investment  Products  Division's  variable  annuity
deposits are invested in funds managed by unaffiliated  investment  managers;  a
portion of the sales in the Individual Life, Dental, and Financial  Institutions
Divisions comes from arrangements with unrelated  marketing  organizations;  and
Protective  Life has entered the Hong Kong insurance  market in a joint venture.
Therefore  Protective  Life's  results  may be affected  by the  performance  of
others.

         YEAR 2000.  Computer  hardware and software often denote the year using
two digits rather than four; for example, the year 1998 often is denoted by such
hardware  and software as "98." It is probable  that such  hardware and software
will malfunction when calculations involving


<PAGE>



the year 2000 are attempted  because the hardware and/or software will interpret
"00" as  representing  the year 1900 rather that the year 2000. This "Year 2000"
issue potentially  affects all individuals and companies  (including  Protective
Life,  its  customers,  business  partners,  suppliers,  banks,  custodians  and
administrators).  The problem is most prevalent in older mainframe systems,  but
personal  computers  and  equipment  containing  computer  chips  could  also be
affected.

         Protective Life shares computer  hardware and software with its parent,
Protective Life Corporation ("PLC"), and other affiliates of PLC. PLC began work
on the Year 2000 problem in 1995 and has developed  and  implemented a Year 2000
transition  plan intended to identify and modify or replace  important  hardware
and/or  software  systems  on which it relies  that have Year 2000  issues or to
develop  appropriate  contingency  measures.  PLC is also  confirming  that  its
service providers are implementing plans to identify and modify or replace their
systems that have a Year 2000 issue.

         PLC currently  anticipates  that its systems with Year 2000 issues will
have been addressed and appropriate action taken before December 31, 1999.

         Due to the fact that PLC does not control all of the factors that could
impact its Year 2000  readiness,  there can be no assurances  that PLC's efforts
will be successful,  that  interactions  with other service  providers with Year
2000 issues will not impair PLC's  operations,  or that the Year 2000 issue will
not otherwise adversely affect PLC.

         Should  some  of  PLC's  systems  not be  available  due to  Year  2000
problems,  in a  reasonably  likely  worst  case  scenario,  PLC may  experience
significant  delays in its ability to perform  certain  functions,  but does not
expect an  inability  to perform  critical  functions  or to  otherwise  conduct
business.  However,  other worst case scenarios,  depending upon their duration,
could  have a  material  adverse  effect  on PLC and  Protective  Life and their
operations.

         REINSURANCE.  As is customary  in the  insurance  industry,  Protective
Life's  insurance  subsidiaries  cede  insurance to other  insurance  companies.
However,  the ceding  insurance  company  remains  liable with  respect to ceded
insurance  should any reinsurer fail to meet the obligations  assumed by it. The
cost of reinsurance is, in some cases, reflected in the premium rates charged by
Protective  Life.  Under  certain  reinsurance  agreements,  the  reinsurer  may
increase  the  rate it  charges  Protective  Life  for the  reinsurance,  though
Protective Life does not anticipate increases to occur.  Therefore,  if the cost
of  reinsurance  were to increase with respect to policies  where the rates have
been guaranteed by Protective Life, Protective Life could be adversely affected.

         Additionally,  Protective Life assumes policies of other insurers.  Any
regulatory or other adverse development  affecting the ceding insurer could also
have an adverse effect on Protective Life.



<PAGE>


         Forward-looking statements express expectations of future events and/or
results.  All  forward-looking  statements are inherently  uncertain as they are
based on various expectations and assumptions  concerning future events and they
are subject to numerous  known and unknown risks and  uncertainties  which could
cause actual events or results to differ materially from those projected. Due to
these inherent uncertainties, investors are urged not to place undue reliance on
forward-looking   statements.   In  addition,   Protective  Life  undertakes  no
obligation to update or revise  forward-looking  statements  to reflect  changed
assumptions,  the occurrence of unanticipated  events, or changes to projections
over time.



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