PROTECTIVE LIFE INSURANCE CO
10-Q, 1999-08-13
LIFE INSURANCE
Previous: AMERICAN MANAGEMENT SYSTEMS INC, 10-Q, 1999-08-13
Next: ELSINORE CORP, 10-Q, 1999-08-13



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


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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


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

                  For the quarterly period ended June 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 August 6,
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 Six Months
          ended June 30, 1999 and 1998 (unaudited)
        Consolidated Condensed Balance Sheets as of June 30, 1999
          (unaudited) and December 31, 1998
        Consolidated Condensed Statements of Cash Flows for the Six Months ended
          June 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 June 30, 1999, and the
related  consolidated  condensed  statements of income for the  three-month  and
six-month  periods  ended June 30,  1999 and 1998,  and  consolidated  condensed
statements of cash flows for the six-month periods ended June 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
July 27, 1999



<PAGE>
<TABLE>
<CAPTION>



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


                                                                            THREE MONTHS ENDED                SIX MONTHS ENDED
                                                                                 JUNE 30                          JUNE 30
                                                                          -----------------------         -------------------------
                                                                            1999           1998              1999           1998
                                                                            ----           ----              ----           ----


REVENUES
<S>                                                                      <C>             <C>               <C>          <C>
     Premiums and policy fees                                            $ 282,718       $246,079          $552,456     $476,593
     Reinsurance ceded                                                    (130,345)      (103,691)         (248,297)    (197,338)
                                                                         ---------       --------          --------     --------
        Premiums and policy fees, net of reinsurance ceded                 152,373        142,388           304,159      279,255
     Net investment income                                                 157,141        144,929           306,595      294,170
     Realized investment gains                                               2,215          1,038             3,664        1,049
     Other income                                                            7,843          5,697            11,215        9,537
                                                                        ----------      ---------          --------    ---------
                                                                           319,572        294,052           625,633      584,011
                                                                         ---------       --------          --------     --------

BENEFITS AND EXPENSES
     Benefits and settlement expenses (net of reinsurance ceded:
        three months: 1999 - $77,085; 1998 - $82,964
        six months: 1999 - $157,523; 1998 - $126,727)                      191,284        179,199           376,720      359,589
     Amortization of deferred policy acquisition costs                      28,272         33,431            59,225       58,258
     Other operating expenses (net of reinsurance ceded:
        three months: 1999 - $36,941; 1998 - $34,239
        six months: 1999 - $69,371; 1998 - $65,948)                         42,970         34,840            86,258       77,595
                                                                         ---------      ---------         ---------    ---------
                                                                           262,526        247,470           522,203      495,442
                                                                          --------       --------          --------     --------

INCOME BEFORE INCOME TAX                                                    57,046         46,582           103,430       88,569

Income tax expense                                                          21,391         16,781            37,890       32,025
                                                                          --------       --------         ---------     --------

NET INCOME                                                                $ 35,655       $ 29,801          $ 65,540     $ 56,544
                                                                          ========       ========          ========     ========

</TABLE>




















See notes to consolidated condensed financial statements



<PAGE>

<TABLE>
<CAPTION>


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

                                                                                      JUNE 30            DECEMBER 31
                                                                                        1999                 1998
                                                                                 ----------------     ----------------
                                                                                   (Unaudited)
ASSETS
  Investments:
<S>                                                                                <C>                <C>
    Fixed maturities                                                               $ 6,214,788        $  6,400,262
    Equity securities                                                                   14,815              12,258
    Mortgage loans on real estate                                                    1,950,362           1,623,603
    Investment in real estate, net of accumulated depreciation                          16,339              14,868
    Policy loans                                                                       232,316             232,670
    Other long-term investments                                                         74,073              70,078
    Short-term investments                                                              83,078             159,655
                                                                                  ------------        ------------
     Total investments                                                               8,585,771           8,513,394
  Accrued investment income                                                            105,204             100,395
  Accounts and premiums receivable, net of allowance for
    uncollectible amounts                                                               51,979              31,265
  Reinsurance receivables                                                              846,738             756,370
  Deferred policy acquisition costs                                                    914,151             841,425
  Property and equipment, net                                                           48,331              42,374
  Other assets                                                                          28,327              34,632
  Assets related to separate accounts
    Variable Annuity                                                                 1,528,316           1,285,952
    Variable Universal Life                                                             24,533              13,606
    Other                                                                                3,437               3,482
                                                                                --------------      --------------
                                                                                   $12,136,787         $11,622,895
                                                                                ==============      ==============
LIABILITIES
  Policy liabilities and accruals                                                  $ 4,795,001         $ 4,529,297
  Guaranteed investment contract deposits                                            2,792,768           2,691,697
  Annuity deposits                                                                   1,532,954           1,519,820
  Other policyholders' funds                                                           122,318             219,356
  Other liabilities                                                                    323,186             226,310
  Accrued income taxes                                                                  (2,915)            (10,992)
  Deferred income taxes                                                                (25,934)             51,735
  Notes payable                                                                         39,347               2,363
  Indebtedness to related parties                                                       16,000              20,898
  Liabilities related to separate accounts
    Variable Annuity                                                                 1,528,316           1,285,952
    Variable Universal Life                                                             24,533              13,606
    Other                                                                                3,437               3,482
                                                                                --------------       -------------
                                                                                    11,149,011          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                                                                    752,058             686,519
  Accumulated other comprehensive income
    Net unrealized  gains (losses) on investments
     (net of income tax (benefit): 1999 - $(49,607); 1998 - $29,646)                   (92,128)             55,057
                                                                                --------------       -------------
                                                                                       987,776           1,069,371
                                                                                --------------       -------------
                                                                                   $12,136,787         $11,622,895
                                                                                ==============       =============

</TABLE>

See notes to consolidated condensed financial statements



<PAGE>
<TABLE>
<CAPTION>



                                         PROTECTIVE LIFE INSURANCE COMPANY
                                  CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                              (Dollars in thousands)
                                                    (Unaudited)
                                                                                              SIX MONTHS ENDED
                                                                                                  JUNE 30
                                                                                            1999            1998
                                                                                            ----            ----

CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                    <C>             <C>
    Net income                                                                         $    65,540     $    56,544
    Adjustments to reconcile net income to net cash provided by operating activities:
       Realized investment gains                                                             3,664           1,049
       Amortization of deferred policy acquisition costs                                    59,225          58,258
       Capitalization of deferred policy acquisition costs                                (110,849)       (103,964)
       Depreciation expense                                                                  4,040           3,838
       Deferred income tax                                                                   1,581         (18,487)
       Accrued income tax                                                                    8,077          (3,063)
       Interest credited to universal life and investment products                         162,794         166,829
       Policy fees assessed on universal life and investment products                      (73,423)        (67,322)
       Change in accrued investment income and other receivables                          (120,874)        (15,080)
       Change in policy liabilities and other policyholders'
          funds of traditional life and health products                                     81,131         332,756
       Change in other liabilities                                                          96,877         (42,882)
       Other (net)                                                                          10,497         (24,298)
                                                                                      ------------    ------------
    Net cash provided by operating activities                                              188,280         344,178
                                                                                       -----------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES
    Maturities and principal reductions of investments
       Investments available for sale                                                    1,928,571       4,900,696
       Other                                                                               144,736          94,343
    Sale of investments
       Investments available for sale                                                      181,712         306,944
       Other                                                                                 3,368         124,129
    Cost of investments acquired
       Investments available for sale                                                   (2,104,730)     (5,353,235)
       Other                                                                              (478,758)       (264,455)
    Purchase of property and equipment                                                     (10,594)         (4,294)
    Sale of property and equipment                                                              49              15
                                                                                    --------------  --------------
    Net cash used in investing activities                                                 (335,646)       (195,857)
                                                                                       -----------     -----------

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from borrowings under line of credit arrangements and debt                  2,002,804         339,500
    Principal payments on line of credit arrangements and debt                          (1,965,804)       (304,500)
    Dividends to PLC                                                                             0             (50)
    Principal payment on surplus note to PLC                                                (2,000)              0
    Investment product deposits and change in universal life deposits                      659,108         459,471
    Investment product withdrawals                                                        (546,742)       (681,939)
                                                                                       -----------     -----------
    Net cash provided by financing activities                                              147,366        (187,518)
                                                                                       -----------     -----------

INCREASE (DECREASE) IN CASH                                                                      0         (39,197)
CASH AT BEGINNING OF PERIOD                                                                      0          39,197
                                                                                    --------------    ------------
CASH AT END OF PERIOD                                                               $            0  $            0
                                                                                    ==============  ==============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period:
       Interest on debt                                                                  $   2,509       $   1,527
       Income taxes                                                                      $  26,043       $  42,298

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES

Reduction of principal on note from ESOP                                                 $      51

</TABLE>








See notes to consolidated condensed financial statements



<PAGE>



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


NOTE A - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated condensed financial statements
of Protective Life Insurance Company  ("Protective  Life") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Rule 10-01 of Regulation
S-X.  Accordingly,  they  do not  include  all of the  disclosures  required  by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  necessary  for a fair  presentation  have  been  included.  Operating
results  for the six month  period  ended  June 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),  juries have substantial discretion in awarding punitive damages which
creates the potential for unpredictable  material adverse judgments in any given
punitive  damages  suit.  Protective  Life  and  its  subsidiaries,  like  other
insurers, in the ordinary course of business, are involved in such litigation 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.





<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
                                                            Six Months Ended June 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                    $130,663     $ 37,649     $ 80,032            $ 152,825     $139,864
Reinsurance ceded                            (79,143)     (26,269)     (16,995)             (36,027)     (89,863)
                                            --------     --------     --------            ---------     --------
  Net of reinsurance ceded                    51,520       11,380       63,037              116,798       50,001
Net investment income                         30,247       37,158       66,197                7,735       11,410
Realized investment gains (losses)
Other income                                  (1,329)         484           (9)               1,563        6,319
                                           ---------    ---------  -----------            ---------    ---------
     Total revenues                           80,438       49,022      129,225              126,096       67,730
                                           ---------     --------     --------             --------     --------
Benefits and settlement expenses              37,137       31,466       65,969               85,606       24,938
Amortization of deferred policy
 acquisition costs                            17,569        2,512       12,497                5,034       11,249
Other operating expenses                       8,970        2,676       14,314               28,087       20,951
                                           ---------     --------     --------             --------     --------
     Total benefits and expenses              63,676       36,654       92,780              118,727       57,138
                                            --------      -------     --------             --------     --------
Income before income tax                      16,762       12,368       36,445                7,369       10,592



                                            RETIREMENT SAVINGS AND
                                              INVESTMENT PRODUCTS

                                             Stable                        Corporate
                                              Value         Investment       and                      Total
                                             Products        Products       Other      Adjustments  Consolidated
                                       --------------------------------------------------------------------------
Premiums and policy fees                                      $11,331      $     92                    $552,456
Reinsurance ceded                                                                                      (248,297)
                                                           ----------     ---------                    --------
  Net of reinsurance ceded                                     11,331            92                     304,159
                                                                                                       --------
Net investment income                        $102,951          51,922        (1,025)                    306,595
Realized investment gains (losses)                222             892                    $ 2,550          3,664
Other income                                                    1,408         2,779                      11,215
                                         ------------        --------       -------   ----------       --------
     Total revenues                           103,173          65,553         1,846        2,550        625,633
                                             --------         -------       -------      -------       --------
Benefits and settlement expenses               86,835          42,432         2,337                     376,720
Amortization of deferred
 acquisition costs                                382           9,982                                    59,225
Other operating expenses                        1,656           6,899         2,705                      86,258
                                            ---------        --------       -------                    --------
     Total benefits and expenses               88,873          59,313         5,042                     522,203
                                             --------         -------       -------                    --------
Income before income tax                       14,300           6,240        (3,196)                    103,430
Income tax expense                                                                        37,890         37,890
                                                                                                        -------
     Net income                                                                                        $ 65,540
                                                                                                       ========



<PAGE>



                                                            Operating Segment Income for the
                                                            Six Months Ended June 30, 1998
                                        ----------------------------------------------------------------------------
                                                                      (In Thousands)
                                                                                             SPECIALTY INSURANCE
                                                        LIFE INSURANCE                              PRODUCTS

                                                                                          Dental and
                                           Individual                                      Consumer      Financial
                                             Life       West Coast   Acquisitions          Benefits     Institutions
                                        ----------------------------------------------------------------------------

Premiums and policy fees                    $108,782      $36,057      $56,009             $130,631       $136,087
Reinsurance ceded                            (41,837)     (23,005)      (7,760)             (46,972)       (77,764)
                                           ---------      -------     --------            ---------      ---------
  Net of reinsurance ceded                    66,945       13,052       48,249               83,659         58,323
Net investment income                         27,005       31,142       52,176                7,355         11,520
Realized investment gains (losses)
Other income                                     103                     1,600                1,440          4,982
                                          ---------- ------------    ---------             --------       --------
     Total revenues                           94,053       44,194      102,025               92,454         74,825
                                           ---------    ---------     --------              -------        -------
Benefits and settlement expenses              54,273       29,238       56,892               59,858         27,385
Amortization of deferred policy
  acquisition costs                           15,194        2,188        9,638                5,486         16,181
Other operating expense                        8,801        2,815       10,754               22,778         22,550
                                            --------    ---------    ---------              -------        -------
     Total benefits and expenses              78,268       34,241       77,284               88,122         66,116
                                             -------     --------    ---------              -------        -------
Income before income tax                      15,785        9,953       24,741                4,332          8,709



                                            RETIREMENT SAVINGS AND
                                              INVESTMENT PRODUCTS

                                             Stable                         Corporate
                                              Value         Investment       and                        Total
                                             Products        Products        Other       Adjustments   Consolidated
                                        ----------------------------------------------------------------------------

Premiums and policy fees                                      $ 8,899         $  128                    $476,593
Reinsurance ceded                                                                                       (197,338)
                                                           ----------       --------                    --------
  Net of reinsurance ceded                                      8,899            128                     279,255
Net investment income                        $107,142          52,490          5,340                     294,170
Realized investment gains (losses)                (59)            678                      $   430         1,049
Other income                                                      424            988                       9,537
                                         ------------       ---------        -------    ----------     ---------
     Total revenues                           107,083          62,491          6,456           430       584,011
                                             --------        --------         ------      --------      --------
Benefits and settlement expenses               89,959          41,772            212                     359,589
Amortization of deferred policy
 acquisition costs                                363           9,208                                     58,258
Other operating expenses                          987           6,946          1,964                      77,595
                                           ----------        --------         ------                    --------
     Total benefits and expenses               91,309          57,926          2,176                     495,442
                                             --------        --------         ------                    --------
Income before income tax                       15,774           4,565          4,280                      88,569
Income tax expense                                                                          32,025        32,025
                                                                                                        --------
     Net income                                                                                         $ 56,544
                                                                                                        ========







<PAGE>



                                                              Operating Segment Assets
                                                                   June 30, 1999
                                        ----------------------------------------------------------------------------
                                                                      (In Thousands)
                                                                                             SPECIALTY INSURANCE
                                                       LIFE INSURANCE                              PRODUCTS

                                                                                          Dental and
                                         Individual                                        Consumer     Financial
                                           Life          West Coast    Acquisitions        Benefits    Institutions
                                        ----------------------------------------------------------------------------

Investments and other assets             $1,128,159      $1,243,749      $1,554,460         $202,764      $732,736
Deferred policy acquisition costs           337,210         170,328         242,850           25,028        39,100
                                        -----------     -----------     -----------        ---------     ---------
     Total assets                        $1,465,369      $1,414,077      $1,797,310         $227,792      $771,836
                                         ==========      ==========      ==========         ========      ========


                                               RETIREMENT SAVINGS AND
                                                 INVESTMENT PRODUCTS

                                             Stable                                    Corporate
                                              Value            Investment                 and            Total
                                             Products           Products                 Other        Consolidated
                                        ----------------------------------------------------------------------------

Investments and other assets                $2,909,075         $2,788,992                $662,701      $11,222,636
Deferred policy acquisition costs                1,382             98,244                       9          914,151
                                          ------------       ------------             -----------    -------------
     Total assets                           $2,910,457         $2,887,236                $662,710      $12,136,787
                                            ==========         ==========                ========      ===========



                                                           Operating Segment Assets
                                                             December 31, 1998
                                        ----------------------------------------------------------------------------
                                                                      (In Thousands)
                                                                                             SPECIALTY INSURANCE
                                                       LIFE INSURANCE                             PRODUCTS

                                                                                        Dental and
                                        Individual                                       Consumer       Financial
                                          Life         West Coast    Acquisitions        Benefits      Institutions
                                        ----------------------------------------------------------------------------

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>




<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 June 30,  1999,  and for the six 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
$561.3 million and $44.4 million, respectively.


NOTE E - INVESTMENTS

         As prescribed by Statement of Financial  Accounting  Standards ("SFAS")
No.  115,  certain  investments  are  recorded at their  market  values with the
resulting net  unrealized  gains and losses  reduced by a related  adjustment to
deferred policy acquisition costs, net of income tax, recorded as a component of
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 June 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>

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

<S>                                                         <C>                            <C>
Total investments                                           $  8,732,084                   $  8,412,167
Deferred policy acquisition costs                                909,572                        857,949
All other assets                                               2,636,865                      2,268,076
                                                            ------------                   ------------
                                                             $12,278,521                    $11,538,192
                                                             ===========                    ===========

Deferred income taxes                                      $      23,672                  $      22,089
All other liabilities                                         11,174,945                     10,501,789
                                                             -----------                    -----------
                                                              11,198,617                     10,523,878
Share-owner's equity                                           1,079,904                      1,014,314
                                                            ------------                   ------------
                                                             $12,278,521                    $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  options  and  futures  contracts  are
sometimes  used  as  hedges  against  changes  in  interest  rates  for  certain
investments,  primarily  outstanding mortgage loan commitments,  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 June 30,  1999,  open option and open
futures  contracts  with a  notional  amount  of $375.0  million  were in a $0.6
million  net  unrealized  loss  position.  Additionally,  Protective  Life  uses
interest rate



<PAGE>



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
June 30, 1999,  related open interest rate swap contracts with a notional amount
of $679.0 million were in a $3.0 million net unrealized gain position.


NOTE G - COMPREHENSIVE INCOME (LOSS)

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

                                                                                             Six Months Ended
                                                                                               June 30
                                                                                            (In Thousands)
                                                                                    1999                   1998
                                                                                    ----                   ----

<S>                                                                               <C>                      <C>
          Net income                                                              $ 65,540                 $56,544
          Increase (decrease) in net unrealized gains
              on investments (net of income tax:
              1999 - $(77,971); 1998 - $961)                                      (144,803)                  1,786
          Reclassification adjustment for amounts included
              in net income (net of income tax:
              1999 - $(1,282); 1998 - $(367))                                       (2,382)                   (682)
                                                                                 ---------               ---------
          Comprehensive income (loss)                                             $(81,645)                $57,648
                                                                                  ========                 =======
</TABLE>


NOTE H - 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.





<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  (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 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>

                                                                SIX MONTHS                   PERCENTAGE
                                                                  ENDED                       INCREASE/
                                                                 JUNE 30                     (DECREASE)
                                                       -----------------------------      ----------------
                                                               (IN THOUSANDS)
                                                            1999             1998
                                                            ----             ----

<S>                                                        <C>              <C>                  <C>
         Premiums and policy fees                          $304,159         $279,255             8.9   %
         Net investment income                              306,595          294,170             4.2
         Realized investment gains                            3,664            1,049           249.3
         Other income                                        11,215            9,537            17.6
                                                          ---------       ----------
                                                           $625,633         $584,011
                                                          =========       ==========


</TABLE>

<PAGE>



         Premiums and policy fees  increased  $24.9 million or 8.9% in the first
six months of 1999 over the first six months of 1998.  Premiums  and policy fees
in the Individual Life and West Coast Divisions decreased $15.4 million and $1.7
million,  respectively  in the first six months of 1999 as  compared to the same
period in 1998  primarily due to an increase in the use of  reinsurance by these
Divisions.  In the  Acquisitions  Division,  decreases in older acquired  blocks
resulted in a $3.0 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 $17.8  million  increase in premiums and policy fees.
In the Dental  Division  premiums  and policy fees  related to dental  indemnity
insurance increased $17.9 million in the first six months of 1999 as compared to
the same  period  in 1998.  Premiums  and  policy  fees  related  to the  Dental
Division's other  businesses  increased $15.2 million in the first six months of
1999 as compared to the same period in 1998.  Premiums  and policy fees from the
Financial  Institutions  Division decreased $8.3 million in the first six months
of 1999 as  compared  to the first  six  months  of 1998 of which  $5.5  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  decreased $2.8 million in the first six months of
1999 as  compared  to the same  period in 1998 due to an  increase in the use of
reinsurance.  The  increase  in  premiums  and policy  fees from the  Investment
Products Division was $2.4 million.

         Net  investment  income in the first six  months of 1999  increased  by
$12.4 million over the corresponding  period of the preceding year primarily due
to an increase in the average amount of invested  assets.  Invested  assets have
increased  primarily due to  acquisitions  and receiving  stable value  contract
(guaranteed investment contract and funding agreements) and annuity deposits.

         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 six  months of 1999 were $3.7
million as compared to $1.0 million in the corresponding period of 1998.

         Other      income      consists      primarily     of     fees     from
administrative-services-only  types  of  group  accident  and  health  insurance
contracts,  and from rental of space in its  administrative  building to PLC and
affiliates.  Other income from all sources  increased  $1.7 million in the first
six months of 1999 as compared with the first six months of 1998.




<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
                                             SIX MONTHS ENDED JUNE 30
                                                  (IN THOUSANDS)

                                                                                  1999               1998
                                                                                  ----               ----
<S>                                                                             <C>                 <C>
Operating Income (Loss) (1)
Life Insurance
      Individual Life                                                           $ 16,762            $15,785
      West Coast                                                                  12,368              9,953
      Acquisitions                                                                36,445             24,741
Specialty Insurance Products
      Dental and Consumer Benefits                                                 7,369              4,332
      Financial Institutions                                                      10,592              8,709
Retirement Savings and Investment Products
      Stable Value Products                                                       14,078             15,833
      Investment Products                                                          6,240              4,254
Corporate and Other                                                               (3,196)             4,280
                                                                               ---------           --------
              Total operating income                                             100,658             87,887
                                                                                --------            -------

Realized Investment Gains (Losses)
      Stable Value Products                                                          222                (59)
      Investment Products                                                            892                678
      Unallocated Realized Investment Gains (Losses)                               2,550                430
Related Amortization of Deferred Policy Acquisition Costs
      Investment Products                                                           (892)              (367)
                                                                               ---------          ---------
              Total net                                                            2,772                682
                                                                                --------          ---------

Income (Loss) Before Income Tax
Life Insurance
      Individual Life                                                             16,762             15,785
      West Coast                                                                  12,368              9,953
      Acquisitions                                                                36,445             24,741
Specialty Insurance Products
      Dental and Consumer Benefits                                                 7,369              4,332
      Financial Institutions                                                      10,592              8,709
Retirement Savings and Investment Products
      Stable Value Products                                                       14,300             15,774
      Investment Products                                                          6,240              4,565
Corporate and Other                                                               (3,196)             4,280
Unallocated Realized Investment Gains (Losses)                                     2,550                430
                                                                              ----------          ---------
              Total income before income tax                                    $103,430            $88,569
                                                                                ========            =======

</TABLE>

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



<PAGE>



         The  Individual  Life  Division's  pretax  operating  income  was $16.8
million in the first six months of 1999  compared  to $15.8  million in the same
period of 1998. The Division's 1999 results include a $2.0 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 $12.4 million for the first
six months of 1999 compared to $10.0 million for the same period last year. This
increase reflects the Division's growth through sales.

         Pretax  operating  income  from the  Acquisitions  Division  was  $36.4
million in the first six months of 1999 as compared to $24.7 million in the same
period of 1998.  The Division's  mortality  experience  was  approximately  $3.1
million  better  than  expected  in the first six months of 1999 as  compared to
being  approximately $2.1 million worse than expected in the first six 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 $4.2 million in the first six months of 1999.

         The Dental  Division's  pretax operating income was $7.4 million in the
first six months of 1999  compared to $4.3 million in the same period last year.
The increase was primarily due to more favorable claims  experience in the first
six months of 1999 as compared to the same period in 1998.

         Pretax  operating  income of the  Financial  Institutions  Division was
$10.6  million in the first six months of 1999 as compared to $8.7  million last
year.  Several of the  Division's  lines of  business  improved in the first six
months of 1999 as compared to the same period of 1998.

         The Stable Value Products Division had pretax operating income of $14.1
million in the first six months of 1999 and $15.8  million in the  corresponding
period of 1998.  This decrease was primarily due to lower  interest rate spreads
which resulted from the Division  shortening the duration of its invested assets
in order to  better  match  assets to  liabilities.  Realized  investment  gains
associated  with this Division in the first six months of 1999 were $0.2 million
as compared to losses of less than $0.1 million in the same period last year. As
a result,  total pretax  earnings  were $14.3 million in the first six months of
1999 compared to $15.8 million for the same period last year.

         Investment  Products  Division pretax operating income was $6.2 million
in the first six months of 1999  compared to $4.3  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  six  months of 1999 as
compared  to gains of $0.3  million  in the same  period of 1998.  Total  pretax
earnings  were $6.2  million in the first six months of 1999 as compared to $4.6
million in the same period of 1998.




<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  interest on  substantially  all debt), and the operations of a small
noninsurance  subsidiary.  The pretax loss for this  segment was $3.2 million in
the first six months of 1999 compared to income of $4.3 million in the first six
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:

                       SIX MONTHS
                         ENDED                           ESTIMATED EFFECTIVE
                        JUNE 30                            INCOME TAX RATES
                    --------------                     -----------------------

                         1998                                   36.2  %
                         1999                                   36.6

         The  effective  income  tax rate for the full  year of 1998 was  35.0%.
Management's estimate of the effective income tax rate for 1999 is approximately
36.0%.

Net Income

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

                                                                          NET INCOME
                      SIX MONTHS                          -----------------------------------------------
                         ENDED                                   TOTAL                   PERCENTAGE
                        JUNE 30                              (IN THOUSANDS)                INCREASE
                    --------------                         -----------------            --------------

                         <S>                                    <C>                          <C>
                         1998                                   $56,544                      23.5  %
                         1999                                    65,540                      15.9

</TABLE>

         Compared to the same period in 1998, net income in the first six months
of 1999 increased $9.0 million,  reflecting  improved  operating earnings in the
Individual Life, West Coast, Acquisitions,  Dental, Financial Institutions,  and
Investment  Products  Divisions  and higher  realized  investment  gains (net of
related amortization of deferred policy acquisition costs), which were partially
offset by lower operating earnings in the Stable Value Products Division and the
Corporate and Other segment.

Recently Issued Accounting Standards

         The Financial Accounting Standards Board (FASB) has issued Statement
of Financial Accounting Standards (SFAS) No. 133, "Accounting for Derivative
Instruments and Hedging Activities."  SFAS No. 133 will require Protective Life
to report derivative financial instruments



<PAGE>



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 most of its
insurance  administration  systems and general  administration  systems.  Of the
general administration systems that are not yet remediated, the majority are new
systems  that  were  implemented  during  1998 and are  scheduled  for year 2000
testing  in  August  1999 with the  compliant,  tested  version  to be placed in
production  by  September   1999.  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.  Remaining  Year  2000
personal  computer  preparations  are expected to be completed by September  30,
1999. 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.





<PAGE>



         Future  date  tests are  complete  for the  majority  of PLC's  mission
critical systems and are expected to be completed by August 31, 1999. Integrated
tests  involve  multiple  system  testing  and are used to verify  the Year 2000
readiness of interfaces and connectivity  across multiple systems.  PLC is using
its mainframe  computer to simulate a Year 2000  production  environment  and to
facilitate integrated testing.  Current expectations are that integrated testing
will be completed on or before September 30, 1999.

         Significant  business  partners and suppliers that provide  products or
services  critical to PLC operations are being reviewed for year 2000 readiness.
To date, no 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  June 30,  1999,  costs that have been
specifically identified as relating to the Year 2000 problem total $4.7 million,
with an additional  $0.5 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 is being  prepared  for  senior  management
approval in September  1999. The plan will also be reviewed with the Finance and
Investments  Committee  of PLC's Board of Directors  at their  October  meeting.
Those 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.





<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:   August 13, 1999                      /s/ Jerry W. DeFoor
                                            ----------------------------
                                            Jerry W. DeFoor
                                            Vice President and Controller,
                                            and Chief Accounting Officer
                                            (Duly authorized officer)



<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>                   6-MOS
<FISCAL-YEAR-END>                            DEC-31-1999
<PERIOD-START>                               JAN-01-1999
<PERIOD-END>                                 JUN-30-1999
<DEBT-HELD-FOR-SALE>                         6,214,788
<DEBT-CARRYING-VALUE>                        0
<DEBT-MARKET-VALUE>                          0
<EQUITIES>                                   14,815
<MORTGAGE>                                   1,950,362
<REAL-ESTATE>                                16,339
<TOTAL-INVEST>                               8,585,771
<CASH>                                       0
<RECOVER-REINSURE>                           846,738
<DEFERRED-ACQUISITION>                       914,151
<TOTAL-ASSETS>                               12,136,787
<POLICY-LOSSES>                              4,329,872
<UNEARNED-PREMIUMS>                          465,129
<POLICY-OTHER>                               0
<POLICY-HOLDER-FUNDS>                        122,318
<NOTES-PAYABLE>                              39,347
                        2
                                  0
<COMMON>                                     5,000
<OTHER-SE>                                   982,774
<TOTAL-LIABILITY-AND-EQUITY>                 12,136,787
                                   304,159
<INVESTMENT-INCOME>                          306,595
<INVESTMENT-GAINS>                           3,664
<OTHER-INCOME>                               11,215
<BENEFITS>                                   376,720
<UNDERWRITING-AMORTIZATION>                  59,225
<UNDERWRITING-OTHER>                         86,258
<INCOME-PRETAX>                              103,430
<INCOME-TAX>                                 37,890
<INCOME-CONTINUING>                          65,540
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                                 65,540
<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 six months
                               ended June 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.

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

         The life and health insurance  industry is consolidating,  with larger,
more efficient organizations emerging from consolidation. Also, mutual insurance
companies are converting to stock  ownership which will give them greater access
to capital  markets.  Additionally,  the United States  Congress is  considering
legislation  that  would  permit  commercial  banks,   insurance  companies  and
investment banks to combine.

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



<PAGE>



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

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

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

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

         LIQUIDITY AND  INVESTMENT  PORTFOLIO.  Many of the products  offered by
Protective Life allow  policyholders and contractholders to withdraw their funds
under  defined  circumstances.  Protective  Life designs  products and configure
investment  portfolios  so as to provide and  maintain  sufficient  liquidity to
support  anticipated  withdrawal  demands and contract  benefits and maturities.
Formal  asset/liability  management  programs and procedures are used to monitor
the  relative  duration  of  Protective  Life's  assets and  liabilities.  While
Protective Life 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.  Significant  changes in  interest  rates
expose  insurance  companies  to the  risk of not  earning  anticipated  spreads
between the interest rate earned on  investments  and the credited rates paid on
outstanding  policies.  Both rising and declining  interest rates can negatively
affect  Protective  Life's  spread  income.  For example,  certain of Protective
Life's insurance and investment  products  guarantee a minimum credited interest
rate.  While Protective Life develops and maintains  asset/liability  management
programs and procedures  designed to preserve spread income in rising or falling
interest rate environments,  no assurance can be given that significant  changes
in interest rates will not materially affect such spreads.

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

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



<PAGE>



         Under the Internal Revenue Code of 1986, as amended (the Code),  income
tax payable by  policyholders  on  investment  earnings  is deferred  during the
accumulation  period of  certain  life  insurance  and  annuity  products.  This
favorable  tax  treatment  may give  certain  of  Protective  Life's  products a
competitive advantage over other non-insurance  products. To the extent that the
Code is revised to reduce the tax-deferred  status of life insurance and annuity
products, or to increase the tax-deferred status of competing products, all life
insurance companies, including Protective Life, 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  initiatives  the  President  or  Congress  may  propose  which may  affect
Protective Life.

         LITIGATION.  A number of civil jury verdicts have been returned against
insurers in the  jurisdictions in which Protective Life does business  involving
the insurers' sales  practices,  alleged agent  misconduct,  failure to properly
supervise agents,  and other matters.  Increasingly these lawsuits have resulted
in  the  award  of   substantial   judgments   against  the  insurer   that  are
disproportionate  to the actual damages,  including material amounts of punitive
damages. In some states (including Alabama),  juries have substantial discretion
in awarding  punitive  damages which  creates the  potential  for  unpredictable
material adverse judgments in any given punitive damages suit.  Protective Life,
like other insurers,  in the ordinary  course of business,  are 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.

         INVESTMENT  RISKS.  Protective  Life's  invested  assets and 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.

         CONTINUING  SUCCESS  OF  ACQUISITION  STRATEGY.   Protective  Life  has
actively  pursued a strategy of  acquiring  blocks of insurance  policies.  This
acquisition  strategy  has  increased  Protective  Life's  earnings  in  part by
allowing  Protective  Life to  position  itself  to  realize  certain  operating
efficiencies  associated with economies of scale.  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.

         RELIANCE UPON 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  hardware and software often denote the year using
two digits rather than four; for example, the year 1998 often is denoted by such
hardware  and software as "98." It is probable  that such  hardware and software
will malfunction when calculations involving the year 2000 are attempted because
the hardware and/or  software will interpret "00" as representing  the year 1900
rather  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.

         Due to the fact that PLC does not control all of the factors that could
impact its Year 2000  readiness,  there can be no assurances  that PLC's efforts
will be successful,  that  interactions  with other service  providers with Year
2000 issues will not impair PLC's 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  reasonably  likely  worst  case  scenario,  PLC may  experience
significant  delays in its ability to perform  certain  functions,  but does not
expect an  inability  to perform  critical  functions  or to  otherwise  conduct
business.  However,  other worst case scenarios,  depending upon their duration,
could have a material  adverse  effect on of PLC and  Protective  Life and their
operations.

         REINSURANCE.   Protective  Life  cedes  insurance  to  other  insurance
companies.  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  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