PROTECTIVE LIFE INSURANCE CO
10-Q, 1999-11-12
LIFE INSURANCE
Previous: NATIONAL PROPERTY INVESTORS III, 10QSB, 1999-11-12
Next: IRT PROPERTY CO, 8-K, 1999-11-12



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


                                    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, 1999

                                       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 5,
1999: 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, 1999 and 1998 (unaudited).................
        Consolidated Condensed Balance Sheets as of September 30, 1999
          (unaudited) and December 31, 1998....................................
        Consolidated Condensed Statements of Cash Flows for the
          Nine Months ended September 30, 1999 and 1998 (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 Share Owner
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, 1999, and
the related consolidated  condensed statements of income for the three-month and
nine-month periods ended September 30, 1999 and 1998, and consolidated condensed
statements of cash flows for the nine-month periods ended September 30, 1999 and
1998.  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 interim financial  statements referred to
above  for  them  to  be  in  conformity  with  generally  accepted   accounting
principles.

We previously audited in accordance with generally accepted auditing  standards,
the  consolidated  balance  sheet  as of  December  31,  1998,  and the  related
consolidated statements of income, share- owner's equity, and cash flows for the
year then ended (not  presented  herein),  and in our report dated  February 11,
1999,  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, 1998, is fairly stated
in all  material  respects in relation to the  consolidated  balance  sheet from
which it has been derived.




                                                /s/ PricewaterhouseCoopers LLP
                                                PricewaterhouseCoopers LLP

Birmingham, Alabama
October 26, 1999

                                        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
                                                                        ---------------------------        -----------------------
                                                                            1999           1998              1999           1998
                                                                            ----           ----              ----           ----

<S>                                                                     <C>              <C>              <C>           <C>
REVENUES
     Premiums and policy fees                                             $288,535       $269,509          $840,991     $758,096
     Reinsurance ceded                                                    (134,573)      (127,850)         (382,870)    (337,182)
                                                                          --------       --------          --------     --------
        Premiums and policy fees, net of reinsurance ceded                 153,962        141,659           458,121      420,914
     Net investment income                                                 156,387        156,059           462,982      450,229
     Realized investment gains                                              (3,210)           411               454        1,460
     Other income                                                            8,631          4,570            19,846       14,107
                                                                         ---------      ---------          --------     --------
                                                                           315,770        302,699           941,403      886,710
                                                                          --------       --------          --------     --------

BENEFITS AND EXPENSES
     Benefits and settlement expenses (net of reinsurance ceded:
        three months: 1999 - $85,055; 1998 - $109,513
        nine months: 1999 - $242,578; 1998 - $236,241)                     196,876        181,298           573,596      540,887
     Amortization of deferred policy acquisition costs                      23,090         30,795            82,315       89,053
     Other operating expenses (net of reinsurance ceded:
        three months: 1999 - $33,457; 1998 - $47,133
        nine months: 1999 - $102,828; 1998 - $112,985)                      53,068         44,058           139,326      121,653
                                                                         ---------      ---------          --------     --------
                                                                           273,034        256,151           795,237      751,593
                                                                          --------       --------          --------     --------

INCOME BEFORE INCOME TAX                                                    42,736         46,548           146,166      135,117

Income tax expense                                                          15,713         16,186            53,603       48,211
                                                                         ---------       --------          --------     --------

NET INCOME                                                                $ 27,023       $ 30,362          $ 92,563     $ 86,906
                                                                          ========       ========          ========     ========
</TABLE>

See notes to consolidated condensed financial statements

                                        3

<PAGE>



                        PROTECTIVE LIFE INSURANCE COMPANY
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                                   SEPTEMBER 30        DECEMBER 31
                                                                                       1999               1998
                                                                                 ---------------      -------------
                                                                                   (Unaudited)
<S>                                                                             <C>                   <C>
ASSETS
  Investments:
    Fixed maturities                                                               $6,233,825         $  6,400,262
    Equity securities                                                                  19,867               12,258
    Mortgage loans on real estate                                                   1,895,574            1,623,603
    Investment in real estate, net of accumulated depreciation                         16,201               14,868
    Policy loans                                                                      231,824              232,670
    Other long-term investments                                                        71,466               70,078
    Short-term investments                                                             88,304              159,655
                                                                                  -----------         ------------
     Total investments                                                              8,557,061            8,513,394
  Cash                                                                                 24,763
  Accrued investment income                                                           103,808              100,395
  Accounts and premiums receivable, net of allowance for
    uncollectible amounts                                                              60,034               31,265
  Reinsurance receivables                                                             802,808              756,370
  Deferred policy acquisition costs                                                   960,092              841,425
  Property and equipment, net                                                          48,808               42,374
  Other assets                                                                         38,759               34,632
  Assets related to separate accounts
    Variable Annuity                                                                1,494,577            1,285,952
    Variable Universal Life                                                            29,086               13,606
    Other                                                                               3,465                3,482
                                                                               --------------       --------------
                                                                                  $12,123,261          $11,622,895
                                                                                  ===========          ===========

LIABILITIES
  Policy liabilities and accruals                                                  $4,920,766          $ 4,529,297
  Guaranteed investment contract deposits                                           2,669,845            2,691,697
  Annuity deposits                                                                  1,559,579            1,519,820
  Other policyholders' funds                                                          119,399              219,356
  Other liabilities                                                                   305,803              226,310
  Accrued income taxes                                                                 (4,360)             (10,992)
  Deferred income taxes                                                               (15,835)              51,735
  Notes payable                                                                         2,346                2,363
  Indebtedness to related parties                                                      16,000               20,898
  Liabilities related to separate accounts
    Variable Annuity                                                                1,494,577            1,285,952
    Variable Universal Life                                                            29,086               13,606
    Other                                                                               3,465                3,482
                                                                               --------------       --------------
                                                                                   11,100,671           10,553,524
                                                                                  -----------          -----------

COMMITMENTS AND CONTINGENT LIABILITIES - NOTE B

SHARE-OWNER'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                               (5,148)              (5,199)
  Retained earnings                                                                   779,081              686,519
  Accumulated other comprehensive income
    Net unrealized  gains (losses) on investments
     (net of income tax (benefit): 1999 - $(45,412); 1998 - $29,646)                  (84,337)              55,057
                                                                                -------------        -------------
                                                                                    1,022,590            1,069,371
                                                                                 ------------         ------------
                                                                                  $12,123,261          $11,622,895
                                                                                  ===========          ===========

</TABLE>

See notes to consolidated condensed financial statements

                                        4

<PAGE>



                        PROTECTIVE LIFE INSURANCE COMPANY
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                                              NINE MONTHS ENDED
                                                                                                 SEPTEMBER 30
                                                                                             -------------------
                                                                                             1999           1998
                                                                                             ----           ----
<S>                                                                                        <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                                        $     92,563     $    86,906
    Adjustments to reconcile net income to net cash provided by operating activities:
       Realized investment gains                                                              (454)         (1,460)
       Amortization of deferred policy acquisition costs                                    82,315          89,053
       Capitalization of deferred policy acquisition costs                                (176,029)       (156,279)
       Depreciation expense                                                                  5,713           5,635
       Deferred income tax                                                                  10,944          (3,029)
       Accrued income tax                                                                    6,632         (18,764)
       Interest credited to universal life and investment products                         234,402         259,672
       Policy fees assessed on universal life and investment products                     (118,452)       (104,173)
       Change in accrued investment income and other receivables                          (140,686)        (76,407)
       Change in policy liabilities and other policyholders'
          funds of traditional life and health products                                    183,097         514,633
       Change in other liabilities                                                          79,494         (25,545)
       Other (net)                                                                          (6,785)        (24,205)
                                                                                      ------------    ------------
    Net cash provided by operating activities                                              252,754         546,037
                                                                                       -----------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES
    Maturities and principal reductions of investments
       Investments available for sale                                                    3,506,275       6,536,807
       Other                                                                               208,300         149,765
    Sale of investments
       Investments available for sale                                                      291,153         524,624
       Other                                                                               267,676         270,257
    Cost of investments acquired
       Investments available for sale                                                   (3,801,199)     (7,625,131)
       Other                                                                              (742,912)       (433,390)
    Acquisition and bulk reinsurance assumptions                                            46,508
    Purchase of property and equipment                                                     (14,111)         (8,751)
    Sale of property and equipment                                                           1,964              15
                                                                                      ------------  --------------
    Net cash used in investing activities                                                 (236,346)       (585,804)
                                                                                       -----------     -----------

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from borrowings under line of credit arrangements and debt                  4,279,677       1,615,996
    Principal payments on line of credit arrangements and debt                          (4,279,694)     (1,255,566)
    Dividends to PLC                                                                             0             (50)
    Principal payment on surplus note to PLC                                                (2,000)              0
    Investment product deposits and change in universal life deposits                      866,850         739,488
    Investment product withdrawals                                                        (856,478)     (1,099,298)
                                                                                       -----------      ----------
    Net cash provided by financing activities                                                8,355             570
                                                                                     -------------   -------------

INCREASE (DECREASE) IN CASH                                                                 24,763         (39,197)
CASH AT BEGINNING OF PERIOD                                                                      0          39,197
                                                                                   ---------------    ------------
CASH AT END OF PERIOD                                                                 $     24,763  $            0
                                                                                      ============  ==============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period:
       Interest on debt                                                                 $    4,834       $   6,273
       Income taxes                                                                     $   34,828       $  57,229

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES

Reduction of principal on note from ESOP                                                $       51

</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 and subsidiaries ("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, 1999, are not necessarily
indicative of the results that may be expected for the year ending  December 31,
1999. 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, 1998.

         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  (where  Protective  Life  maintains  its  headquarters),   juries  have
substantial  discretion  in  awarding  punitive  and  non-economic  compensatory
damages,   which  creates  the  potential  for  unpredictable  material  adverse
judgments in any given lawsuit.  Protective  Life, like other  insurers,  in the
ordinary course of business,  is involved in such litigation or alternatively in
arbitration.  Although the outcome of any such litigation or arbitration  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

         Protective  Life operates seven  divisions  whose  principal  strategic
focuses can be grouped into three general categories: life insurance,  specialty
insurance  products,   and  retirement  savings  and  investment  products.  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, 1999
                                           -------------------------------------------------------------------------
                                                                         (IN THOUSANDS)
                                                                                             SPECIALTY INSURANCE
                                                        LIFE INSURANCE                            PRODUCTS

                                                                                          DENTAL AND
                                           INDIVIDUAL                                      CONSUMER     FINANCIAL
                                             LIFE       WEST COAST   ACQUISITIONS          BENEFITS    INSTITUTIONS
                                            --------    ----------   ------------         ---------   ------------
<S>                                         <C>          <C>         <C>                  <C>          <C>
Premiums and policy fees                    $200,913      $62,520     $113,527             $233,460     $212,747
Reinsurance ceded                           (126,454)     (42,802)     (24,420)             (56,961)    (132,233)
                                            --------      -------    ---------             --------     --------
  Net of reinsurance ceded                    74,459       19,718       89,107              176,499       80,514
Net investment income                         45,376       56,779       99,587               11,517       17,382
Realized investment gains (losses)
Other income                                  (1,614)       1,302           (9)               3,914       11,378
                                           ---------     --------  -----------            ---------    ---------
     Total revenues                          118,221       77,799      188,685              191,930      109,274
                                            --------      -------     --------             --------     --------
Benefits and settlement expenses              55,265       50,471       98,237              131,264       40,586
Amortization of deferred policy
 acquisition costs                            20,317        5,055       15,309                7,629       18,654
Other operating expenses                      18,457        2,839       22,675               40,905       33,615
                                            --------     --------     --------            ---------     --------
     Total benefits and expenses              94,039       58,365      136,221              179,798       92,855
                                            --------      -------     --------             --------     --------
Income before income tax                      24,182       19,434       52,464               12,132       16,419



                                              RETIREMENT SAVINGS AND
                                                INVESTMENT PRODUCTS

                                              STABLE                      CORPORATE
                                              VALUE         INVESTMENT       AND                       TOTAL
                                             PRODUCTS        PRODUCTS       OTHER      ADJUSTMENTS  CONSOLIDATED
                                             --------       ----------    ---------    -----------  ------------

Premiums and policy fees                                      $17,610        $  214                    $840,991
Reinsurance ceded                                                                                      (382,870)
                                                           ----------     ---------                    --------
  Net of reinsurance ceded                                     17,610           214                     458,121
                                                                                                       --------
Net investment income                        $155,634          78,712        (2,005)                    462,982
Realized investment gains (losses)                (82)            892                    $  (356)           454
Other income                                                    1,587         3,288                      19,846
                                         ------------        --------        ------    ---------       --------
     Total revenues                           155,552          98,801         1,497         (356)       941,403
                                             --------         -------        ------      -------       --------
Benefits and settlement expenses              131,016          64,477         2,280                     573,596
Amortization of deferred
 acquisition costs                                575          14,777            (1)                     82,315
Other operating expenses                        2,963          11,018         6,854                     139,326
                                            ---------         -------        ------                    --------
     Total benefits and expenses              134,554          90,272         9,133                     795,237
                                             --------         -------        ------                    --------
Income before income tax                       20,998           8,529        (7,636)                    146,166
Income tax expense                                                                        53,603         53,603
                                                                                                      ---------
     Net income                                                                                       $  92,563
                                                                                                      =========
</TABLE>

                                        7

<PAGE>

<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
                                             LIFE       WEST COAST   ACQUISITIONS         BENEFITS     INSTITUTIONS
                                           ----------   ----------   ------------        ----------    ------------
<S>                                         <C>         <C>           <C>                 <C>            <C>
Premiums and policy fees                    $209,189      $56,944     $ 92,289             $182,507       $203,184
Reinsurance ceded                           (111,364)     (37,694)     (21,505)             (50,163)      (116,453)
                                            --------      -------     --------             --------       --------
  Net of reinsurance ceded                    97,825       19,250       70,784              132,344         86,731
Net investment income                         40,307       46,837       79,860               11,794         16,970
Realized investment gains (losses)
Other income                                     102                     1,600                2,464          7,323
                                          ----------   ----------    ---------            ---------      ---------
     Total revenues                          138,234       66,087      152,244              146,602        111,024
                                            --------      -------     --------             --------       --------
Benefits and settlement expenses              80,768       42,944       84,171               95,946         39,806
Amortization of deferred policy
  acquisition costs                           24,376        3,866       13,594                7,731         25,182
Other operating expense                       11,614        3,604       16,281               36,388         32,450
                                            --------     --------     --------             --------       --------
     Total benefits and expenses             116,758       50,414      114,046              140,065         97,438
                                            --------      -------     --------             --------       --------
Income before income tax                      21,476       15,673       38,198                6,537         13,586



                                            RETIREMENT SAVINGS AND
                                              INVESTMENT PRODUCTS

                                             STABLE                         CORPORATE
                                              VALUE         INVESTMENT        AND                         TOTAL
                                             PRODUCTS        PRODUCTS        OTHER       ADJUSTMENTS   CONSOLIDATED
                                             --------       ----------      --------     -----------   ------------

Premiums and policy fees                                      $13,827       $    153                    $758,093
Reinsurance ceded                                                                                       (337,179)
                                                             --------        -------                    --------
  Net of reinsurance ceded                                     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 policy
 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>

                                        8

<PAGE>
<TABLE>
<CAPTION>



                                                                     OPERATING SEGMENT ASSETS
                                                                        SEPTEMBER 30, 1999
                                        ---------------------------------------------------------------------------
                                                                           (IN THOUSANDS)
                                                                                             SPECIALTY INSURANCE
                                                       LIFE INSURANCE                             PRODUCTS

                                                                                          DENTAL AND
                                         INDIVIDUAL                                        CONSUMER     FINANCIAL
                                           LIFE          WEST COAST    ACQUISITIONS        BENEFITS    INSTITUTIONS
                                         ----------      ----------    ------------        --------    ------------
<S>                                     <C>              <C>           <C>                <C>            <C>
Investments and other assets             $1,171,669      $1,292,180      $1,618,478         $207,009      $709,895
Deferred policy acquisition costs           352,654         183,164         240,037           25,396        51,034
                                        -----------     -----------     -----------        ---------     ---------
     Total assets                        $1,524,323      $1,475,344      $1,858,515         $232,405      $760,929
                                         ==========      ==========      ==========         ========      ========


                                               RETIREMENT SAVINGS AND
                                                 INVESTMENT PRODUCTS

                                              STABLE                                   CORPORATE
                                              VALUE            INVESTMENT                 AND            TOTAL
                                             PRODUCTS           PRODUCTS                 OTHER        CONSOLIDATED
                                             --------          ----------              ---------      ------------
Investments and other assets                $2,781,357         $2,835,797                $546,784      $11,163,169
Deferred policy acquisition costs                1,240            106,557                      10          960,092
                                         -------------        -----------             -----------    -------------
     Total assets                           $2,782,597         $2,942,354                $546,794      $12,123,261
                                            ==========         ==========                ========      ===========



                                                                      OPERATING SEGMENT ASSETS
                                                                         DECEMBER 31, 1998
                                        ---------------------------------------------------------------------------
                                                                          (IN THOUSANDS)
                                                                                             SPECIALTY INSURANCE
                                                       LIFE INSURANCE                            PRODUCTS

                                                                                        DENTAL AND
                                        INDIVIDUAL                                       CONSUMER       FINANCIAL
                                          LIFE         WEST COAST    ACQUISITIONS        BENEFITS      INSTITUTIONS
                                        ----------     ----------    ------------       ----------     ------------
<S>                                     <C>            <C>            <C>               <C>              <C>
Investments and other assets            $1,076,202     $1,149,642      $1,600,123         $197,337        $645,909
Deferred policy acquisition costs          301,941        144,455         255,347           23,836          39,212
                                       -----------    -----------     -----------        ---------       ---------
     Total assets                       $1,378,143     $1,294,097      $1,855,470         $221,173        $685,121
                                        ==========     ==========      ==========         ========        ========


                                               RETIREMENT SAVINGS AND
                                                 INVESTMENT PRODUCTS

                                             STABLE                                    CORPORATE
                                             VALUE             INVESTMENT                 AND            TOTAL
                                            PRODUCTS            PRODUCTS                 OTHER        CONSOLIDATED
                                            --------           ----------               --------      ------------

Investments and other assets               $2,869,304          $2,542,536               $700,417       $10,781,470
Deferred policy acquisition costs               1,448              75,177                      9           841,425
                                         ------------        ------------           ------------     -------------
     Total assets                          $2,870,752          $2,617,713               $700,426       $11,622,895
                                           ==========          ==========               ========       ===========

</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,  1999,  and for the  nine  months  then  ended,
Protective   Life  and  its  life  insurance   subsidiaries   had   consolidated
share-owner's  equity and net  income  prepared  in  conformity  with  statutory
reporting practices of $534.9 million and $49.1 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
share-owner'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 share-owner's equity
will fluctuate significantly as interest rates change.

         Protective Life's balance sheets at September 30, 1999 and December 31,
1998,  prepared on the basis of reporting  investments  at amortized cost rather
than at market values, are as follows:
<TABLE>
<CAPTION>


                                                         SEPTEMBER 30, 1999               DECEMBER 31, 1998
                                                         ------------------               -----------------
                                                                           (IN THOUSANDS)

<S>                                                    <C>                                <C>
Total investments                                        $  8,695,275                      $  8,412,167
Deferred policy acquisition costs                             951,627                           857,949
All other assets                                            2,606,108                         2,268,076
                                                         ------------                      ------------
                                                          $12,253,010                       $11,538,192
                                                          ===========                       ===========

Deferred income taxes                                   $      29,577                     $      22,089
All other liabilities                                      11,116,506                        10,501,789
                                                          -----------                       -----------
                                                           11,146,083                        10,523,878
Share-owner's equity                                        1,106,927                         1,014,314
                                                         ------------                      ------------
                                                          $12,253,010                       $11,538,192
                                                          ===========                       ===========

</TABLE>

NOTE F - ACCOUNTING POLICIES FOR DERIVATIVE FINANCIAL INSTRUMENTS

         Protective Life does not currently use derivative financial instruments
for trading purposes.  Combinations of swaps,  options and futures contracts are
sometimes  used  as  hedges  against  changes  in  interest  rates  for  certain
investments,  primarily  outstanding mortgage loan commit ments, mortgage loans,
and mortgage-backed  securities, and liabilities arising from interest-sensitive
products.  Realized  investment  gains and losses on such contracts are deferred
and amortized over the life of the hedged asset. No realized investment gains or
losses were  deferred in 1999 or 1998.  At September  30, 1999,  open option and
open futures  contracts with a notional  amount of $400.0 million were in a $1.1
million net unrealized loss position. Additionally,

                                       10

<PAGE>



Protective Life uses interest rate swap contracts,  swaptions  (options to enter
into  interest  rate  swap  contracts),  caps,  and  floors to  convert  certain
investments from a variable to a fixed rate of interest and from a fixed rate of
interest to a variable  rate of interest.  At September  30, 1999,  related open
interest rate swap contracts with a notional  amount of $868.0 million were in a
$1.7 million net unrealized gain position.


NOTE G - COMPREHENSIVE INCOME (LOSS)

         The following table sets forth Protective Life's  comprehensive  income
(loss) for the three and nine months ended September 30, 1999 and 1998:
<TABLE>
<CAPTION>


                                                                 THREE MONTHS ENDED             NINE MONTHS ENDED
                                                                    SEPTEMBER 30                   SEPTEMBER 30
                                                            ------------------------------------------------------------
                                                                                 (IN THOUSANDS)

                                                                 1999         1998          1999             1998
                                                                 ----         ----          ----             ----

<S>                                                              <C>         <C>            <C>           <C>
          Net income                                             $27,023       $30,362     $ 92,563       $ 86,906
          Increase (decrease) in net unrealized gains
              on investments (net of income tax:
              three months: 1999 - $3,072; 1998 - $23,220
              nine months: 1999 - $(74,899); 1998 - $24,181)       5,704        43,123     (139,099)        44,909
          Reclassification adjustment for amounts included
              in net income (net of income tax: three months:
              1999 - $1,123; 1998 - $(144) nine months:
              1999 - $(159); 1998 - $(511))                      2,087          (267)       (295)           (949)
                                                                --------       --------    --------       ---------
          Comprehensive income (loss)                            $34,814       $73,218    $(46,831)        $130,866
                                                                ========      ========     ========       =========

</TABLE>

NOTE H - ACQUISITIONS

          In September 1999, Protective Life acquired a block of credit life and
disability policies which it had ceded to NationsCredit  Insurance  Corporation.
The  transaction  has been  accounted for as a purchase,  and the results of the
transaction  have been included in the accompanying  financial  statements since
its effective date.


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 share- owner's equity.


NOTE J - SUBSEQUENT EVENTS

          On October 20, 1999, PLC announced that  Protective Life has agreed to
acquire the Lyndon Insurance Group ("Lyndon") from the Frontier Insurance Group,
Inc.  Headquartered in St. Louis,  Lyndon  manufactures and markets a variety of
specialty insurance products, including

                                       11

<PAGE>



credit life and disability insurance, and vehicle and marine service agreements.
Lyndon distributes  products on a national basis through financial  institutions
and automobile  dealers.  The transaction is subject to regulatory  approval and
certain customary closing conditions.

                                       12

<PAGE>



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


         Protective Life Insurance Company ("Protective Life") is a wholly-owned
subsidiary of Protective Life Corporation  ("PLC"), an insurance holding company
whose  common  stock is traded on the New York Stock  Exchange  under the symbol
"PL".  Founded in 1907,  Protective Life provides financial services through the
production,   distribution,  and  administration  of  insurance  and  investment
products.  Unless the context otherwise requires "Protective Life" refers to the
consolidated group of Protective Life Insurance Company and its subsidiaries.

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

         Protective  Life operates seven  divisions  whose  principal  strategic
focuses can be grouped into three general categories: life insurance,  specialty
insurance  products,  and retirement savings and investment  products.  The life
insurance  category  includes the Individual  Life, West Coast, and Acquisitions
Divisions.  The specialty  insurance  products  category includes the Dental and
Consumer  Benefits  ("Dental")  and  Financial   Institutions   Divisions.   The
retirement  savings and investment  products  category includes the Stable Value
Products  and  Investment  Products  Divisions.  Protective  Life  also  has  an
additional business segment which is described herein as Corporate and Other.

         The Stable Value Products  Division  (formerly  known as the Guaranteed
Investment  Products ("GIC")  Division) was renamed during the second quarter of
1999 to reflect its broader product offerings and customer base.

         This report  includes  "forward-looking  statements"  which express the
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,  and Protective Life
cannot give  assurance  that such  statements  will prove to be correct.  Please
refer to Exhibit 99 herein 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 30                 (DECREASE)
                                                         --------------------------------------------------
                                                               (IN THOUSANDS)
                                                            1999             1998
                                                            ----             ----
<S>                                                       <C>              <C>                 <C>
         Premiums and policy fees                         $458,121         $420,914              8.8   %
         Net investment income                             462,982          450,229              2.8
         Realized investment gains                             454            1,460            (68.9)
         Other income                                       19,846           14,107             40.7
                                                          --------        ---------
                                                          $941,403         $886,710
</TABLE>


                                       13

<PAGE>



         Premiums and policy fees  increased  $37.2 million or 8.8% in the first
nine months of 1999 over the first nine months of 1998. Premiums and policy fees
in the Individual Life Division decreased $23.4 million in the first nine months
of 1999 as compared to the same period in 1998  primarily  due to an increase in
the use of reinsurance  by this  Division.  Premiums and policy fees in the West
Coast  Division  increased  $0.5  million  in the first  nine  months of 1999 as
compared to the same period in 1998. In the Acquisitions Division,  decreases in
older acquired blocks resulted in a $5.0 million decrease in premiums and policy
fees. The coinsurance of a block of policies from Lincoln  National  Corporation
("Lincoln  National") in October 1998  resulted in a $23.3  million  increase in
premiums  and policy  fees.  In the Dental  Division  premiums  and policy  fees
related to dental indemnity  insurance increased $27.2 million in the first nine
months of 1999 as compared to the same period in 1998.  Premiums and policy fees
related to the Dental Division's other businesses increased $17.0 million in the
first nine months of 1999 as compared to the same period in 1998.  Premiums  and
policy fees from the Financial  Institutions  Division decreased $6.2 million in
the first nine  months of 1999 as  compared  to the first  nine  months of 1998.
Decreases of $8.9 million  related to the normal  decrease in premiums on closed
blocks of policies acquired in prior years.  Premiums and policy fees related to
the Financial Institutions Division's other businesses increased $2.7 million in
the  first  nine  months of 1999 as  compared  to the same  period in 1998.  The
increase in premiums and policy fees from the Investment  Products  Division was
$3.8 million.

         Net  investment  income in the first nine months of 1999  increased  by
$12.8 million over the corresponding  period of the preceding year primarily due
to an increase in the average amount of invested assets.

         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  proper
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 1999 were $0.5
million as compared to $1.5 million in the corresponding period of 1998.

         Other income  consists  primarily  of fees from the sale of  automobile
service  contracts,  administrative-services-only  types of group  accident  and
health  insurance  contracts,  and from  rental  of space in its  administrative
building to PLC and  affiliates.  Other income from all sources  increased  $5.7
million in the first nine months of 1999 as compared  with the first nine months
of 1998.  Revenues from Protective Life's  automobile  service contract business
increased  $4.1 million in the first nine months of 1999 as compared to the same
period of 1998.


                                       14

<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)

                                                                                  1999               1998
                                                                                  ----               ----
<S>                                                                             <C>                 <C>
Operating Income (Loss)1
Life Insurance
      Individual Life                                                           $ 24,182           $ 21,476
      West Coast                                                                  19,434             15,673
      Acquisitions                                                                52,464             38,198
Specialty Insurance Products
      Dental and Consumer Benefits                                                12,132              6,537
      Financial Institutions                                                      16,419             13,586
Retirement Savings and Investment Products
      Stable Value Products                                                       21,080             23,786
      Investment Products                                                          8,529              7,125
Corporate and Other                                                               (7,636)             7,643
                                                                               ---------          ---------
              Total operating income                                             146,604            134,024
                                                                                --------           --------

Realized Investment Gains (Losses)
      Stable Value Products                                                          (82)              (895)
      Investment Products                                                            892                678
      Unallocated Realized Investment Gains (Losses)                                (356)             1,677
Related Amortization of Deferred Policy Acquisition Costs
      Investment Products                                                           (892)              (367)
                                                                               ---------         ----------
              Total net                                                             (438)             1,093
                                                                               ---------          ---------

Income (Loss) Before Income Tax
Life Insurance
      Individual Life                                                             24,182             21,476
      West Coast                                                                  19,434             15,673
      Acquisitions                                                                52,464             38,198
Specialty Insurance Products
      Dental and Consumer Benefits                                                12,132              6,537
      Financial Institutions                                                      16,419             13,586
Retirement Savings and Investment Products
      Stable Value Products                                                       20,998             22,891
      Investment Products                                                          8,529              7,436
Corporate and Other                                                               (7,636)             7,643
Unallocated Realized Investment Gains (Losses)                                      (356)             1,677
                                                                              ----------         ----------
              Total income before income tax                                    $146,166           $135,117
                                                                                ========           ========
</TABLE>


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

                                       15

<PAGE>



         The  Individual  Life  Division's  pretax  operating  income  was $24.2
million in the first nine months of 1999  compared to $21.5  million in the same
period of 1998. The Division's 1999 results include a $4.1 million loss relating
to a venture to sell term and term-like  products through direct  response.  The
Division  has  reinsured   most  of  its  mortality  risk  such  that  mortality
fluctuations have been significantly reduced.

         West Coast had pretax  operating  income of $19.4 million for the first
nine  months of 1999  compared  to $15.7  million for the same period last year.
This increase reflects the Division's growth through sales.

         Pretax  operating  income  from the  Acquisitions  Division  was  $52.5
million in the first nine  months of 1999 as  compared  to $38.2  million in the
same period of 1998. The Division's  mortality experience was approximately $6.2
million  better  than  expected  in the first nine months of 1999 as compared to
being approximately $2.1 million worse than expected in the first nine months of
1998.  Earnings from the Acquisitions  Division are normally 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. In October 1998, the
Company coinsured a block of policies from Lincoln  National.  Earnings relating
to this acquisition were $7.0 million in the first nine months of 1999.

         The Dental  Division's pretax operating income was $12.1 million in the
first nine months of 1999 compared to $6.5 million in the same period last year.
The increase was primarily due to more favorable claims  experience in the first
nine months of 1999 as compared to the same period in 1998.

         Pretax  operating  income of the  Financial  Institutions  Division was
$16.4 million in the first nine months of 1999 as compared to $13.6 million last
year. In September  1999,  Protective Life reacquired a block of credit life and
disability policies which it had ceded to NationsCredit  Insurance  Corporation.
This  transaction  resulted in $1.0 million of earnings in the third  quarter of
1999. In addition,  the Division's other lines of business improved in the first
nine months of 1999 as compared to the same period of 1998.

         The Stable Value Products Division had pretax operating income of $21.1
million in the first nine months of 1999 and $23.8 million in the  corresponding
period of 1998.  This decrease was primarily due to lower interest rate spreads.
Realized  investment  losses  associated  with this  Division  in the first nine
months of 1999 were $0.1  million as compared  to losses of $0.9  million in the
same period last year. As a result,  total pretax earnings were $21.0 million in
the first nine months of 1999 compared to $22.9 million for the same period last
year.

         Investment  Products  Division pretax operating income was $8.5 million
in the first nine months of 1999  compared to $7.1 million in the same period of
1998. The Division had no realized investment gains (net of related amortization
of  deferred  policy  acquisition  costs)  in the first  nine  months of 1999 as
compared  to gains of $0.3  million  in the same  period of 1998.  Total  pretax
earnings  were $8.5 million in the first nine months of 1999 as compared to $7.4
million in the same period of 1998.


                                       16

<PAGE>



         The  Corporate and Other  segment  consists of several small  insurance
lines of  business,  net  investment  income on  unallocated  capital  and other
operating  expenses  not  identified  with  the  preceding  operating  divisions
(including  management fees paid to PLC and interest on substantially all debt),
and the on substantially  all debt), and the operations of a small  noninsurance
subsidiary.  The pretax loss for this segment was $7.6 million in the first nine
months of 1999  compared  to income of $7.6  million in the first nine months of
1998. The decrease in earnings relates primarily to the allocation of capital to
the block of  policies  coinsured  from  Lincoln  National  and to a decrease in
unallocated  capital  resulting  from a $60 million  dividend paid to PLC in the
third quarter of 1998.

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

             1998                                    35.7  %
             1999                                    36.7

         The  effective  income  tax  rate  for the  full  year of 1998 was 35%.
Management's estimate of the effective income tax rate for 1999 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

              1998                     $86,906               16.7  %
              1999                      92,563               6.5


         Compared  to the same  period in 1998,  net  income  in the first  nine
months of 1999 increased $5.7 million, reflecting improved operating earnings in
the Individual Life, West Coast,  Acquisitions,  Dental, Financial Institutions,
and Investment Products Divisions which were partially offset by lower operating
earnings in the Stable  Value  Products  Division  and the  Corporate  and Other
segment and higher realized  investment  losses (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.  133,  "Accounting  for  Derivative

                                       17

<PAGE>



Instruments and Hedging  Activities." SFAS No. 133 will require  Protective Life
to report  derivative  financial  instruments  on the balance sheet and to carry
such  derivatives  at fair  value.  The fair values of  derivatives  increase or
decrease as interest rates change. Under SFAS No. 133, changes in fair value are
reported as a component  of net income or as a change to  share-owner's  equity,
depending upon the nature of the  derivative.  Although the adoption of SFAS No.
133 will not  affect  Protective  Life's  operations,  adoption  will  introduce
volatility into Protective Life's reported net income and  share-owner's  equity
as interest rates change. SFAS No. 133 is effective January 1, 2001.

         The FASB has also issued SFAS No. 134,  "Accounting for Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage Banking  Enterprise," and the American  Institute of Certified Public
Accountants has issued Statement of Position 98-1,  "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use." The adoption of these
accounting  standards  in 1999 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 1999 often is denoted by such hardware
and  software as "99." 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,
PLC,  and other  affiliates  of PLC.  PLC began work on the Year 2000 problem in
1995. At that time, PLC identified and assessed its critical  mainframe systems,
and  prioritized the  remediation  efforts that were to follow.  During 1998 all
other  hardware and  software,  including  non-information  technology  (non-IT)
related  hardware and software,  were  included in the process.  PLC's Year 2000
plan includes all subsidiaries.

     PLC  estimates  that Year 2000  remediation  is complete for its  insurance
administration  systems  and  general  administration  systems.  All  remediated
systems are currently in production.

         Mainframe  application  remediation  was  completed  December 31, 1998.
Personal  computer network hardware,  software,  and operating systems have been
reviewed,  with upgrades  implemented where necessary.  In March 1999 a personal
computer test lab was  established to facilitate  client server system  testing.
That testing is now  materially  complete and the lab facility is being used for
desktop application testing. With respect to non-IT equipment and processes, the
assessment  and  remediation is progressing on schedule and all known issues are
expected to be remediated before December 31, 1999.




                                       18

<PAGE>



         Future date tests are  complete  for PLC's  mission  critical  systems.
Integrated tests involve multiple system testing and are used to verify the Year
2000 readiness of interfaces and connectivity across multiple systems.  PLC used
its mainframe  computer to simulate a Year 2000  production  environment  and to
facilitate  integrated  testing.  Integrated  tests were completed during August
1999.  Additional  testing will be  conducted  whenever  changing  circumstances
warrant additional testing.

     Significant  business  partners  and  suppliers  that  provide  products or
services  critical to PLC operations are being reviewed for year 2000 readiness.
To date, no significant  partners or suppliers have reported that they expect to
be unable to continue supplying products and services after January 1, 2000.

         PLC  cannot  specifically  identify  all of the  costs to  develop  and
implement its Year 2000 plan. The costs of new systems to replace  non-compliant
systems have been  capitalized in the ordinary  course of business.  Other costs
have been expensed as incurred.  Through  August 31, 1999,  costs that have been
specifically identified as relating to the Year 2000 problem total $4.9 million,
with an additional  $0.3 million  estimated to be required to support  continued
Year 2000 preparations.  PLC's Year 2000 efforts have not adversely affected its
normal procurement and development of information technology.

         Although  PLC  believes  that a  process  is in place  to  successfully
address Year 2000 issues,  there can be no assurance  that PLC's efforts will be
successful, that interactions with other service providers with Year 2000 issues
will not impair PLC's or  Protective  Life's  operations,  or that the Year 2000
issue will not otherwise adversely affect PLC or Protective Life.

         A formal  contingency  plan has been  prepared  and  approved by senior
management. Systems and functions identified as mission critical are included in
the contingency plan.

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



                                       19

<PAGE>



                                     PART II


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 12, 1999                        /s/ Jerry W. DeFoor
                                                 -------------------
                                                 Jerry W. DeFoor
                                                 Vice President and Controller,
                                                 and Chief Accounting Officer
                                                 (Duly authorized officer)


                                       20


<TABLE> <S> <C>


<ARTICLE>                                           7
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
consolidated  financial  statements of 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-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<DEBT-HELD-FOR-SALE>                           6,233,825
<DEBT-CARRYING-VALUE>                          0
<DEBT-MARKET-VALUE>                            0
<EQUITIES>                                     19,867
<MORTGAGE>                                     1,895,574
<REAL-ESTATE>                                  16,201
<TOTAL-INVEST>                                 8,557,061
<CASH>                                         24,763
<RECOVER-REINSURE>                             802,808
<DEFERRED-ACQUISITION>                         960,092
<TOTAL-ASSETS>                                 12,123,261
<POLICY-LOSSES>                                4,400,823
<UNEARNED-PREMIUMS>                            519,934
<POLICY-OTHER>                                 0
<POLICY-HOLDER-FUNDS>                          119,399
<NOTES-PAYABLE>                                2,346
                          2
                                    0
<COMMON>                                       5,000
<OTHER-SE>                                     1,017,588
<TOTAL-LIABILITY-AND-EQUITY>                   12,123,261
                                     458,121
<INVESTMENT-INCOME>                            462,982
<INVESTMENT-GAINS>                             454
<OTHER-INCOME>                                 19,846
<BENEFITS>                                     573,596
<UNDERWRITING-AMORTIZATION>                    82,315
<UNDERWRITING-OTHER>                           139,326
<INCOME-PRETAX>                                146,166
<INCOME-TAX>                                   53,603
<INCOME-CONTINUING>                            92,563
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   92,563
<EPS-BASIC>                                  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>





                                   Exhibit 99
                                       to
                                    Form 10-Q
                                       of
                        Protective Life Insurance Company
                               for the nine months
                            ended September 30, 1999


                   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.  Unless the context otherwise  requires,  "Protective Life" refers to the
consolidated group of Protective Life Insurance Company and its affiliates.

WE OPERATE IN A MATURE,  HIGHLY  COMPETITIVE  INDUSTRY,  WHICH  COULD  LIMIT OUR
ABILITY TO GAIN OR MAINTAIN OUR POSITION IN THE INDUSTRY.

         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. Additionally, the United States Congress has approved
<PAGE>



legislation  that  would  permit  commercial  banks,   insurance  companies  and
investment banks to combine, provided certain requirements are satisfied.

         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  financial  strength  and  claims-paying-ability  ratings  from rating
agencies.

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

A RATINGS DOWNGRADE COULD ADVERSELY AFFECT OUR ABILITY TO COMPETE.

         Ratings  are an  important  factor  in  Protective  Life's  competitive
position. Rating organizations periodically review the financial performance and
condition of insurers,  including Protective Life. A downgrade in the ratings of
Protective Life 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 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.

OUR POLICY CLAIMS FLUCTUATE FROM YEAR TO YEAR.

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

WE COULD BE FORCED TO SELL ILLIQUID  INVESTMENTS AT A LOSS TO COVER POLICYHOLDER
WITHDRAWALS.

         Many of the products offered by Protective Life allow policyholders and
contract holders to withdraw their funds under defined circumstances. Protective
Life designs products and configures  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 owns a  significant  amount of liquid
assets, many of its assets are relatively  illiquid.  Significant  unanticipated
withdrawal  or  surrender  activity  could,  under  some  circumstances,  compel
Protective Life to dispose of illiquid assets on unfavorable  terms, which could
have a material adverse effect on Protective Life.

INTEREST-RATE FLUCTUATIONS COULD NEGATIVELY AFFECT OUR SPREAD INCOME.

         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


<PAGE>



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.

INSURANCE COMPANIES ARE HIGHLY REGULATED.

         Protective  Life is subject  to  government  regulation  in each of the
states  in which it  conducts  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 share owners. Protective Life cannot
predict the form of any regulatory initiatives.

         Protective Life acts as a fiduciary and is subject to regulation by the
United  States  Department  of Labor when  providing a variety of  products  and
services to employee  benefit  plans  governed by ERISA.  Severe  penalties  are
imposed by ERISA on  fiduciaries  that  breach  their  duties to the plans under
ERISA's prohibited transaction provisions.

         Certain  policies,  contracts and annuities  offered by Protective Life
are subject to regulation under the federal  securities laws administered by the
Securities  and  Exchange  Commission.   The  federal  securities  laws  contain
regulatory  restrictions  and  criminal,  administrative  and  private  remedial
provisions.

A  TAX  LAW  CHANGE  COULD   ADVERSELY   AFFECT  OUR  ABILITY  TO  COMPETE  WITH
NON-INSURANCE PRODUCTS.

         Under the Internal Revenue Code of 1986, as amended, income tax payable
by  policyholders  on investment  earnings is deferred  during the  accumulation
period of certain  life  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 Internal Revenue 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, 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. In addition, life insurance products are often used to fund estate tax
obligations.  If the estate tax was  eliminated,  the  demand for  certain  life
insurance products would be adversely  affected.  Protective Life cannot predict
what future tax initiatives may be proposed which could affect Protective Life.



<PAGE>



INDUSTRYWIDE LITIGATION CONCERNING SALES PRACTICES, AGENT MISCONDUCT, FAILURE TO
SUPERVISE  AGENTS,  AND OTHER  MATTERS  COULD RESULT IN  SUBSTANTIAL  JUDGEMENTS
AGAINST US.

     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 (where  Protective Life maintains its  headquarters),  juries
have substantial  discretion in awarding punitive and non-economic  compensatory
damages,   which  creates  the  potential  for  unpredictable  material  adverse
judgments in any given lawsuit.  Protective  Life, like other  insurers,  in the
ordinary course of business,  is involved in such litigation or alternatively in
arbitration.  The  outcome  of any such  litigation  or  arbitration  cannot  be
predicted with certainty.  In addition,  in some class action and other lawsuits
involving  insurers'  sales  practices,  insurers have made material  settlement
payments.

OUR INVESTMENTS ARE SUBJECT TO RISKS.

         Protective  Life's  invested  assets  (including  derivative  financial
instruments)  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.

OUR ACQUISITION STRATEGY INVOLVES RISKS.

         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.  Protective
Life has also  from time to time  acquired  other  companies  and  continued  to
operate them as subsidiaries.  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.

WE ARE DEPENDENT ON THE PERFORMANCE OF OTHERS.

         Protective  Life's results may be affected by the performance of others
because  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;  and a portion of the sales in the Individual
Life,  West Coast,  Dental,  and  Financial  Institutions  Divisions  comes from
arrangements with unrelated marketing organizations.


<PAGE>



YEAR 2000 COMPUTER COMPLIANCE ISSUES MAY ADVERSELY AFFECT US.

         Computer  hardware and software  often denote the year using two digits
rather than four;  for example,  the year 1999 often is denoted by such hardware
and  software as "99." 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  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.

         Because 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 or  Protective  Life's  operations,  or that the Year 2000
issue will not otherwise adversely affect PLC or Protective Life.

         Should  some  of  PLC's  systems  not be  available  due to  Year  2000
problems, in a reasonable likely worst case scenario, PLC or Protective Life 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.

OUR REINSURANCE PROGRAM INVOLVES RISKS.

         Protective Life cedes insurance to other  insurance  companies  through
reinsurance.  However,  Protective  Life  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.

         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


<PAGE>


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