PROTECTIVE LIFE INSURANCE CO
10-Q, 1999-05-14
LIFE INSURANCE
Previous: CANARGO ENERGY CORP, 10-Q, 1999-05-14
Next: SARATOGA RESOURCES INC, S-4, 1999-05-14



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


                                    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 March 31, 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 May 7, 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 Months
          ended March 31, 1999 and 1998 (unaudited)
        Consolidated Condensed Balance Sheets as of March 31, 1999
          (unaudited) and December 31, 1998
        Consolidated Condensed Statements of Cash Flows for the
          Three Months ended March 31, 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 March 31, 1999, and the
related  consolidated  condensed  statements  of income  and cash  flows for the
three-month  periods ended March 31, 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 financial statements referred to above for
them to be in conformity with generally accepted accounting principles.

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the  consolidated  balance  sheet as of December 31,  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.




                                                  PricewaterhouseCoopers LLP

Birmingham, Alabama
April 23, 1999

                                        2

<PAGE>

<TABLE>
<CAPTION>


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


                                                                                                          THREE MONTHS ENDED
                                                                                                                 MARCH 31
                                                                                                         -----------------------
                                                                                                         1999              1998
                                                                                                         ----             -----


REVENUES
<S>                                                                                                      <C>            <C>     
     Premiums and policy fees                                                                            $ 269,738      $230,514
     Reinsurance ceded                                                                                    (117,952)      (93,647)
                                                                                                         ---------     ---------
        Premiums and policy fees, net of reinsurance ceded                                                 151,786       136,867
     Net investment income                                                                                 149,454       149,241
     Realized investment gains                                                                               1,449            11
     Other income                                                                                            3,371         3,840
                                                                                                        ----------     ---------
                                                                                                           306,060       289,959
                                                                                                        ----------     ---------  
BENEFITS AND EXPENSES
     Benefits and settlement expenses (net of reinsurance ceded:
        1999 - $63,686; 1998 - $57,363)                                                                    185,436       180,390
     Amortization of deferred policy acquisition costs                                                      30,952        24,827
     Other operating expenses (net of reinsurance ceded:
        1999 - $30,404; 1998 - $31,709)                                                                     43,288        42,755
                                                                                                         ---------     ---------
                                                                                                           259,676       247,972

INCOME BEFORE INCOME TAX                                                                                    46,384        41,987

Income tax expense                                                                                          16,499        15,244
                                                                                                         ---------     ---------

NET INCOME                                                                                               $  29,885      $ 26,743
                                                                                                         =========      ========
</TABLE>





















See notes to consolidated condensed financial statements

                                        3

<PAGE>

<TABLE>
<CAPTION>


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

                                                                                     MARCH 31          DECEMBER 31
                                                                                       1999                1998
                                                                                 -------------        ------------
                                                                                  (Unaudited)
ASSETS
  Investments:
<S>                                                                               <C>                 <C>         
    Fixed maturities                                                              $  6,335,576        $  6,400,262
    Equity securities                                                                   12,395              12,258
    Mortgage loans on real estate                                                    1,782,972           1,623,603
    Investment in real estate, net of accumulated depreciation                          15,160              14,868
    Policy loans                                                                       231,976             232,670
    Other long-term investments                                                         76,088              70,078
    Short-term investments                                                              75,236             159,655
                                                                                --------------        ------------
     Total investments                                                               8,529,403           8,513,394
  Accrued investment income                                                             99,041             100,395
  Accounts and premiums receivable, net of allowance for
    uncollectible amounts                                                               39,076              31,265
  Reinsurance receivables                                                              769,703             756,370
  Deferred policy acquisition costs                                                    867,232             841,425
  Property and equipment, net                                                           46,472              42,374
  Other assets                                                                          35,699              34,632
  Assets related to separate accounts
    Variable Annuity                                                                 1,365,035           1,285,952
    Variable Universal Life                                                             17,752              13,606
    Other                                                                                3,478               3,482
                                                                                --------------      --------------
                                                                                   $11,772,891         $11,622,895
                                                                                ==============      ==============
LIABILITIES
  Policy liabilities and accruals:
    Future policy benefits and claims                                              $ 4,233,530         $ 4,140,003
    Unearned premiums                                                                  382,063             389,294
                                                                                  ------------        ------------
                                                                                     4,615,593           4,529,297

  Guaranteed investment contract deposits                                            2,729,461           2,691,697
  Annuity deposits                                                                   1,529,189           1,519,820
  Other policyholders' funds                                                           214,020             219,356
  Other liabilities                                                                    205,030             226,310
  Accrued income taxes                                                                   4,212             (10,992)
  Deferred income taxes                                                                 22,588              51,735
  Notes payable                                                                          2,363               2,363
  Indebtedness to related parties                                                       18,000              20,898
  Liabilities related to separate accounts
    Variable Annuity                                                                 1,365,035           1,285,952
    Variable Universal Life                                                             17,752              13,606
    Other                                                                                3,478               3,482
                                                                                --------------       -------------
     Total liabilities                                                              10,726,721          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                                                                    716,404             686,519
  Accumulated other comprehensive income
    Net unrealized  gains on investments
     (net of income tax: 1999 - $1,033; 1998 - $29,646)                                  1,920              55,057
                                                                                --------------       -------------
     Total share-owner's equity                                                      1,046,170           1,069,371
                                                                                  ------------        ------------
                                                                                   $11,772,891         $11,622,895
                                                                                ==============       =============

See notes to consolidated condensed financial statements
</TABLE>

                                        4

<PAGE>
<TABLE>
<CAPTION>



                                         PROTECTIVE LIFE INSURANCE COMPANY
                                  CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                              (Dollars in thousands)
                                                    (Unaudited)
                                                                                               THREE MONTHS ENDED
                                                                                                   MARCH 31
                                                                                     ------------------------------
                                                                                            1999            1998
                                                                                     -------------     -----------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                                                   <C>              <C>        
    Net income                                                                        $     29,885     $    26,743
    Adjustments to reconcile net income to net cash provided by operating activities:
       Realized investment gains                                                            (1,449)            (11)
       Amortization of deferred policy acquisition costs                                    30,953          24,827
       Capitalization of deferred policy acquisition costs                                 (48,557)        (43,930)
       Depreciation expense                                                                  1,739           1,917
       Deferred income tax                                                                    (534)         (4,247)
       Accrued income tax                                                                   15,204          11,868
       Interest credited to universal life and investment products                          85,361          84,729
       Policy fees assessed on universal life and investment products                      (36,243)        (34,045)
       Change in accrued investment income and other receivables                           (24,999)          7,339
       Change in policy liabilities and other policyholders'
          funds of traditional life and health products                                     36,010         114,125
       Change in other liabilities                                                         (20,396)        (46,790)
       Other (net)                                                                           2,298         (20,811)
                                                                                     -------------    ------------
    Net cash provided by operating activities                                               69,272         121,714
                                                                                      ------------     -----------

CASH FLOWS FROM INVESTING ACTIVITIES
    Maturities and principal reductions of investments
       Investments available for sale                                                    3,682,197       1,742,067
       Other                                                                                59,209          76,911
    Sale of investments
       Investments available for sale                                                      214,724         145,772
       Other                                                                                47,959         234,645
    Cost of investments acquired
       Investments available for sale                                                   (3,947,000)     (1,974,390)
       Other                                                                              (163,781)       (281,863)
    Purchase of property and equipment                                                      (5,543)         (2,684)
    Sale of property and equipment                                                               0               4
                                                                                    --------------  --------------
    Net cash used in investing activities                                                 (112,236)        (59,538)
                                                                                        ----------     -----------

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from borrowings under line of credit arrangements and debt                    270,100         304,500
    Principal payments on line of credit arrangements and debt                            (270,100)       (304,500)
    Investment product deposits and change in universal life deposits                      401,145         330,148
    Investment product withdrawals                                                        (358,180)       (431,521)
                                                                                       -----------     -----------
    Net cash provided by financing activities                                               42,965         101,373
                                                                                      ------------     -----------

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                                                                  $     517       $     856
       Income taxes                                                                      $       0       $   9,995

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES
    Reduction of principal on note from ESOP                                             $     183       $     179








See notes to consolidated condensed financial statements
</TABLE>

                                        5

<PAGE>



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


NOTE A - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated condensed financial statements
of Protective Life Insurance Company  ("Protective  Life") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Rule 10-01 of Regulation
S-X.  Accordingly,  they  do not  include  all of the  disclosures  required  by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  necessary  for a fair  presentation  have  been  included.  Operating
results for the three month  period ended March 31,  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.


                                        6

<PAGE>



NOTE C - OPERATING SEGMENTS

         Protective  Life operates seven  divisions  whose  principal  strategic
focuses can be grouped into three general  categories: life insurance, specialty
insurance  products,   and  retirement  savings  and  investment  products.  The
following table sets forth  operating  segment income and assets for the periods
shown.  Adjustments  represent the inclusion of unallocated  realized investment
gains  (losses) and the  recognition  of income tax expense.  There are no asset
adjustments.
<TABLE>
<CAPTION>


                                                           Operating Segment Income for the
                                                            Three Months Ended March 31, 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                      64,420      $18,328      $41,105              $73,718      $66,753
Reinsurance ceded                            (37,469)     (12,788)      (8,597)             (17,535)     (41,563)
                                             -------      -------     --------              -------      -------
  Net of reinsurance ceded                    26,951        5,540       32,508               56,183       25,190
Net investment income                         15,553       18,042       33,316                3,593        5,795
Realized investment gains (losses)                 0            0            0                    0            0
Other income                                  (1,029)          (6)          (9)                 365        2,833
                                             -------    ---------    ---------             --------     --------
     Total revenues                           41,475       23,576       65,815               60,141       33,818
                                             -------      -------      -------              -------      -------
Benefits and settlement expenses              18,922       14,589       35,523               40,244       11,310
Amortization of deferred policy
 acquisition costs                             8,826        1,405        6,094                2,538        6,515
Other operating expenses                       5,082        2,000        6,426               13,986       11,023
                                             -------       ------      -------              -------      -------
     Total benefits and expenses              32,830       17,994       48,043               56,768       28,848
                                             -------      -------      -------             --------      -------
Income before income tax                       8,645        5,582       17,772                3,373        4,970



                                            Retirement Savings and
                                              Investment Products
                                           ---------------------------  
                                           Guaranteed                      Corporate
                                           Investment       Investment       and                       Total
                                           Contracts         Products       Other      Adjustments  Consolidated
                                           -----------     ----------    ----------    -----------  ------------   

Premiums and policy fees                                      $ 5,382      $     32                    $269,738
Reinsurance ceded                                                                                      (117,952)
                                                           ----------    ----------                    --------
  Net of reinsurance ceded                                      5,382            32                     151,786
                                                                                                       --------
Net investment income                        $51,650           25,566        (4,061)                    149,454
Realized investment gains (losses)             3,070              648             0      $(2,269)         1,449
Other income                                       0              748           469                       3,371
                                          ----------         --------      --------   ----------      ---------
     Total revenues                           54,720           32,344        (3,560)      (2,269)       306,060
                                             -------          -------       -------      -------       --------
Benefits and settlement expenses              43,927           20,859            62                     185,436
Amortization of deferred
 acquisition costs                               192            5,379             3                      30,952
Other operating expenses                         741            3,159           871                      43,288
                                            --------          -------       -------                   ---------
     Total benefits and expenses              44,860           29,397           936                     259,676
                                             -------          -------       -------                   --------
Income before income tax                       9,860            2,947        (4,494)                     46,384
Income tax expense                                                                        16,499         16,499
                                                                                                      ---------
     Net income                                                                                        $ 29,885
                                                                                                      =========
  
                                        7
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

                                                             Operating Segment Income for the         
                                                             Three Months Ended March 31, 1998
                                         ----------------------------------------------------------------------------
                                                                       (In Thousands)
                                                                                             Specialty Insurance
                                                        Life Insurance                              Products
                                        -----------------------------------------         ---------------------------               
                                                                                          Dental and
                                           Individual                                      Consumer     Financial
                                             Life       West Coast   Acquisitions          Benefits     Institutions
                                        -------------  -----------   ------------         ----------    ------------  

<S>                                         <C>           <C>          <C>                  <C>            <C>    
Premiums and policy fees                    $52,300       $17,686      $28,566              $64,438        $63,370
Reinsurance ceded                           (18,275)      (10,466)      (4,322)             (25,326)       (35,258)
                                            -------       -------     --------              -------        -------
  Net of reinsurance ceded                   34,025         7,220       24,244               39,112         28,112
Net investment income                        14,020        15,012       26,732                3,857          6,244
Realized investment gains (losses)
Other income                                     (3)                                            599          2,790
                                         ----------   -----------  -----------            ---------       --------
     Total revenues                          48,042        22,232       50,976               43,568         37,146
                                            -------      --------      -------              -------        -------
Benefits and settlement expenses             27,197        15,395       29,105               28,318         15,167
Amortization of deferred policy
  acquisition costs                           7,172           (12)       4,541                2,970          5,649
Other operating expense                       7,566         2,391        5,458               10,205         12,271
                                           --------      --------    ---------              -------        -------
     Total benefits and expenses             41,935        17,774       39,104               41,493         33,087
                                            -------       -------     --------              -------        -------
Income before income tax                      6,107         4,458       11,872                2,075          4,059



                                            Retirement Savings and
                                              Investment Products
                                        -------------------------------
                                          Guaranteed                        Corporate
                                           Investment       Investment        and                         Total
                                           Contracts         Products         Other      Adjustments   Consolidated
                                        ------------      -----------      ----------    -----------   ------------ 
Premiums and policy fees                                      $ 4,062        $    92                    $230,514
Reinsurance ceded                                                                                        (93,647)
                                                           ----------       --------                   ---------
  Net of reinsurance ceded                                      4,062             92                     136,867
Net investment income                        $53,435           26,218          3,723                     149,241
Realized investment gains (losses)              (433)             (87)                     $   531            11
Other income                                                      (63)           517                       3,840
                                         -----------        ---------        -------    ----------     ---------
     Total revenues                           53,002           30,130          4,332           531       289,959
                                             -------          -------         ------      --------      --------
Benefits and settlement expenses              44,656           20,269            283                     180,390
Amortization of deferred policy
 acquisition costs                               174            4,330              3                      24,827
Other operating expenses                         185            3,641          1,038                      42,755
                                            --------          -------         ------                    --------
     Total benefits and expenses              45,015           28,240          1,324                     247,972
                                             -------          -------         ------                    --------
Income before income tax                       7,987            1,890          3,008                      41,987
Income tax expense                                                                          15,244        15,244
                                                                                                        --------
     Net income                                                                                         $ 26,743
                                                                                                        ========

</TABLE>




                                        8

<PAGE>
<TABLE>
<CAPTION>



                                                             Operating Segment Assets
                                                                 March 31, 1999
                                        ---------------------------------------------------------------------------
                                                                    (In Thousands)
                                                                                             Specialty Insurance
                                                       Life Insurance                                Products
                                        -------------------------------------------       -------------------------
                                                                                          Dental and
                                         Individual                                        Consumer     Financial
                                           Life          West Coast    Acquisitions        Benefits    Institutions
                                        -----------      ----------    ------------       ----------   ------------

<S>                                      <C>             <C>             <C>                <C>           <C>     
Investments and other assets             $1,102,110      $1,162,824      $1,551,514         $205,024      $644,087
Deferred policy acquisition costs           316,898         152,029         249,252           25,286        37,612
                                        -----------     -----------     -----------        ---------     ---------
     Total assets                        $1,419,008      $1,314,853      $1,800,766         $230,310      $681,699
                                         ==========      ==========      ==========         ========      ========


                                               Retirement Savings and
                                                 Investment Products
                                        ----------------------------------
                                           Guaranteed                                   Corporate
                                           Investment          Investment                and            Total
                                           Contracts            Products                 Other        Consolidated

Investments and other assets               $2,888,250          $2,848,469                $503,381      $10,905,659
Deferred policy acquisition costs               1,453              84,696                       6          867,232
                                         ------------        ------------            ------------    -------------
     Total assets                          $2,889,703          $2,933,165                $503,387      $11,772,891
                                           ==========          ==========                ========      ===========



                                                           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
                                        ---------------------------------
                                           Guaranteed                                  Corporate
                                           Investment          Investment                 and            Total
                                           Contracts            Products                 Other        Consolidated
                                        -------------       -------------          -------------     -------------     

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

</TABLE>


                                        9

<PAGE>



NOTE D - STATUTORY REPORTING PRACTICES

         Financial  statements  prepared in conformity  with generally  accepted
accounting  principles  (i.e.,  GAAP) differ in some respects from the statutory
accounting   practices   prescribed   or  permitted   by  insurance   regulatory
authorities.  At March 31, 1999, and for the three 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
$538.9 million and $32.2 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 March 31, 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>

                                                            MARCH 31, 1999            DECEMBER 31, 1998
                                                            --------------            -----------------
                                                                          (IN THOUSANDS)

<S>                                                         <C>                            <C>         
Total investments                                           $  8,519,449                   $  8,412,167
Deferred policy acquisition costs                                875,518                        857,949
All other assets                                               2,376,256                      2,268,076
                                                            ------------                   ------------
                                                             $11,771,223                    $11,538,192
                                                             ===========                    ===========

Deferred income taxes                                      $      22,840                  $      22,089
All other liabilities                                         10,704,133                     10,501,789
                                                             -----------                    -----------
                                                              10,726,973                     10,523,878
Share-owner's equity                                           1,044,250                      1,014,314
                                                            ------------                    -----------
                                                             $11,771,223                    $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
investment, 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 March 31, 1999,  open option and open
futures  contracts  with a  notional  amount  of $600.0  million  were in a $0.5
million  net  unrealized  loss  position.  Additionally,  Protective  Life  uses
interest rate

                                       10

<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
March 31, 1999, related open interest rate swap contracts with a notional amount
of $677.0 million were in a $4.9 million net unrealized gain position.


NOTE G - COMPREHENSIVE INCOME (LOSS)

         The following table sets forth Protective Life's  comprehensive  income
(loss) for the three months ended March 31, 1999 and 1998:
<TABLE>
<CAPTION>

                                                                                          Three Months Ended
                                                                                              March 31
                                                                                    ---------------------------- 
                                                                                            (In Thousands)
                                                                                    1999                   1998
                                                                                    ----                   ----

<S>                                                                                <C>                     <C>    
          Net income                                                               $29,885                 $26,743
          Increase (decrease) in net unrealized gains
              on investments (net of income tax:
              1999 - $(29,120); 1998 - $83)                                        (52,195)                    107
          Reclassification adjustment for amounts included
              in net income (net of income tax:
              1999 - $(507); 1998 - $(4))                                             (942)                     (7)
                                                                                ----------              ----------
          Comprehensive income (loss)                                             $(23,252)                $26,843
                                                                                  ========                 =======

</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.



                                       11

<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 Guaranteed
Investment Contracts and Investment Products Divisions. Protective Life also has
an additional business segment which is described herein as Corporate and Other.

         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>

                                                               THREE MONTHS                   PERCENTAGE
                                                                 ENDED                        INCREASE/
                                                                 MARCH 31                     (DECREASE)
                                                        ----------------------------         -------------
                                                              (IN THOUSANDS)
                                                           1999              1998
                                                           ----              ----

<S>                                                      <C>               <C>                  <C>     
         Premiums and policy fees                        $151,786          $136,867             10.9   %
         Net investment income                            149,454           149,241              0.1
         Realized investment gains                          1,449                11              ---
         Other income                                       3,371             3,840            (12.2)
                                                       ----------        ----------
                                                         $306,060          $289,959
                                                         ========          ========

</TABLE>


                                       12

<PAGE>



         Premiums and policy fees increased  $14.9 million or 10.9% in the first
three  months of 1999 over the first three  months of 1998.  Premiums and policy
fees in the Individual Life and West Coast Divisions  decreased $7.1 million and
$1.7 million,  respectively in the first three 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 $1.1 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 $9.4 million  increase in premiums and
policy fees. In the Dental  Division  premiums and policy fees related to dental
indemnity insurance increased $15.5 million in the first three months of 1999 as
compared to the same  period in 1998.  Premiums  and policy fees  related to the
Dental  Division's  other  businesses  increased $1.6 million in the first three
months of 1999 as compared to the same period in 1998.  Premiums and policy fees
from the Financial  Institutions  Division  decreased  $2.9 million in the first
three months of 1999 as compared to the first three months of 1998 of which $3.5
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  other businesses  increased $0.6 million in the first three months
of 1999 as  compared to the same period in 1998.  The  increase in premiums  and
policy fees from the Investment Products Division was $1.3 million.

         Net  investment  income in the first three months of 1999  increased by
$0.2 million over the  corresponding  period of the preceding  year. The average
yield on investments  was down slightly in the first quarter of 1999 as compared
to 1998 due to having greater liquidity in the investment  portfolio to fund GIC
withdrawals.

         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 three months of 1999 were $1.4
million as compared  to less than $0.1  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  decreased  $0.5 million in the first
three months of 1999 as compared with the first three months of 1998.


                                       13

<PAGE>



Income Before Income Tax

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

<TABLE>
<CAPTION>

                            OPERATING INCOME (LOSS) AND INCOME (LOSS) BEFORE INCOME TAX
                                            THREE MONTHS ENDED MARCH 31
                                                  (IN THOUSANDS)

                                                                                  1999               1998
                                                                                  ----               ----
Operating Income (Loss)(1)
Life Insurance
<S>                                                                             <C>                <C>     
      Individual Life                                                           $  8,645           $  6,107
      West Coast                                                                   5,582              4,458
      Acquisitions                                                                17,772             11,872
Specialty Insurance Products
      Dental and Consumer Benefits                                                 3,373              2,075
      Financial Institutions                                                       4,970              4,059
Retirement Savings and Investment Products
      Guaranteed Investment Contracts                                              6,789              8,420
      Investment Products                                                          2,947              1,934
Corporate and Other                                                               (4,495)             3,008
                                                                                --------           --------
              Total operating income                                              45,583             41,933
                                                                                --------            -------

Realized Investment Gains (Losses)
      Guaranteed Investment Contracts                                              3,070               (433)
      Investment Products                                                            648                (87)
      Unallocated Realized Investment Gains (Losses)                              (2,269)               531
Related Amortization of Deferred Policy Acquisition Costs
      Investment Products                                                           (648)                43
                                                                               ---------         ----------
              Total net                                                              801                 54
                                                                               ---------         ----------

Income (Loss) Before Income Tax
Life Insurance
      Individual Life                                                              8,645              6,107
      West Coast                                                                   5,582              4,458
      Acquisitions                                                                17,772             11,872
Specialty Insurance Products
      Dental and Consumer Benefits                                                 3,373              2,075
      Financial Institutions                                                       4,970              4,059
Retirement Savings and Investment Products
      Guaranteed Investment Contracts                                              9,859              7,987
      Investment Products                                                          2,947              1,890
Corporate and Other                                                               (4,495)             3,008
Unallocated Realized Investment Gains (Losses)                                    (2,269)               531
                                                                                --------          ---------
              Total income before income tax                                     $46,384            $41,987
                                                                                 =======            =======


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

                                       14

<PAGE>



         The Individual Life  Division's  pretax earnings of $8.6 million in the
first three months of 1999 were $2.5 million above the same period of 1998.  The
Division's 1999 results  include $1.6 million of expenses  relating to a venture
to sell term and term-like  products  through direct response print,  radio, and
television  advertising.  The Division has reinsured  most of its mortality risk
such that mortality  fluctuations have been significantly  reduced. In the first
quarter last year, the Division's  mortality  experience was approximately  $1.8
million worse than expected.

         West Coast had pretax  earnings  of $5.6  million  for the first  three
months of 1999  compared to $4.5  million for the period  ended March 31,  1998.
This increase reflects the Division's growth through sales.

         Pretax earnings from the Acquisitions  Division  increased $5.9 million
in the first three  months of 1999 as  compared to the same period of 1998.  The
Division's  mortality  experience  was  approximately  $1.9  million better than
expected  in the first three  months of 1999 as compared to being  approximately
$2.6 million worse than expected in the first three 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 $1.7  million in the first  three
months of 1999.

         The Dental Division's pretax operating  earnings of $3.4 million in the
first three  months of 1999 were $1.3  million  higher than the same period last
year primarily due to more favorable claims experience in the first three months
of 1999 as compared to the same period in 1998.

         Pretax  earnings  of the  Financial  Institutions  Division  were  $0.9
million  higher in the first three months of 1999 as compared to the same period
in 1998. The increase was primarily due to improved credit disability  earnings.
Service contract earnings for the first quarter of 1999 were slightly lower than
the same period last year.

         The GIC Division had pretax  operating  earnings of $6.8 million in the
first three months of 1999 and $8.4 million in the corresponding period of 1998.
Operating  earnings  during  the first  quarter of 1999 were lower than the same
period in 1998 due to having  greater  liquidity in the asset  portfolio to fund
maturing  contracts.  Realized investment gains associated with this Division in
the first three  months of 1999 were $3.1  million as compared to losses of $0.4
million in the same period last year.  As a result,  total pretax  earnings were
$9.9 million in the first three months of 1999  compared to $8.0 million for the
same period last year.

         Investment  Products Division pretax operating earnings of $2.9 million
were $1.0 million  higher in the first three months of 1999 compared to the same
period of 1998.  Revenue growth has been partially  offset by the rising cost of
interest rate incentives.  The Division had no realized investment gains (net of
related  amortization of deferred policy  acquisition  costs) in the first three
months of 1999 as  compared  to losses  of less  than $0.1  million  in the same
period of 1998.  Total  pretax  earnings  were $2.9  million in the first  three
months of 1999 as compared to $1.9 million in the same period of 1998.


                                       15

<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 $4.5 million in
the first three  months of 1999  compared to income of $3.0 million in the first
three  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:

         THREE MONTHS
            ENDED                                      ESTIMATED EFFECTIVE
           MARCH 31                                      INCOME TAX RATES
        ----------------                               -------------------

            1998                                               36.3  %
            1999                                               35.6

         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
35.6%.

Net Income

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


                                                  NET INCOME
   THREE MONTHS                    ---------------------------------------
   ENDED                              TOTAL                      PERCENTAGE
   MARCH 31                       (IN THOUSANDS)                 INCREASE
- --------------                     --------------                ----------

    1998                            $26,743                       20.6  %
    1999                             29,885                       11.7


         Compared  to the same  period in 1998,  net  income in the first  three
months of 1999 increased $3.1 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  Guaranteed  Investment  Contracts
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

                                       16

<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, 2000.

         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,
Protective  Corporation  ("PLC"),  and other affiliates of PLC.  Protective Life
Corporation  ("PLC")  began work on the Year 2000 problem in 1995. At that time,
PLC identified and assessed PLC's 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  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  to be  upgraded  to the
current  release of the system during the second quarter of 1999. All remediated
systems are currently in  production.  Personal  computer  network  hardware and
software have been reviewed, with upgrades implemented where necessary. A review
of personal computer desktop software is in progress, but not complete. All Year
2000  personal  computer  preparations  are expected to be completed by June 30,
1999.  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.

         One  insurance  administration  system,  a personal  computer  database
system that processes member information for one subsidiary, has been identified
as mission critical and is not yet fully remediated.  This effort is on schedule
and targeted to be complete by June 30, 1999.


                                       17

<PAGE>



         Future  date  tests are used to verify a  system's  ability  to process
transactions  dated up to and  beyond  January 1,  2000.  Future  date tests are
complete or in-progress for the majority of PLC's  mission-critical  systems.  A
large  portion of the  testing is  conducted  by a  contract  programming  staff
dedicated full time to Year 2000 preparations. These resources have been part of
PLC's Year 2000 project since 1995.

         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.
Integrated testing will continue throughout 1999.

         Business  partners  and  suppliers  that  provide  products or services
critical to PLC's  operations  are being  reviewed  and in some cases their Year
2000  preparations are being monitored by PLC. To date, no partners or suppliers
have reported that they expect to be unable to continue  supplying  products and
services after January 1, 2000.  Monitoring and testing of critical partners and
suppliers will continue  throughout 1999. Formal  contingency  planning began in
March 1999 and will continue throughout the year. These plans will augment PLC's
existing disaster recovery plans.

         PLC  cannot  specifically  identify  all of the  costs to  develop  and
implement its Year 2000 plan.  The cost 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 February 28, 1999, costs that have been
specifically identified as relating to the Year 2000 problem total $4.1 million,
with an additional  $1.1 million  estimated to be required to support  continued
testing activity. 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 assurances that PLC's efforts will be
successful, that interactions with other service providers with Year 2000 issues
will not impair Protective Life's  operations,  or that the Year 2000 issue will
not otherwise adversely affect Protective Life.

         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.



                                       18

<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:   May 14, 1999                          /s/ Jerry W. DeFoor
                                              -------------------
                                              Jerry W. DeFoor
                                              Vice President and Controller,
                                              and Chief Accounting Officer
                                              (Duly authorized officer)


                                       19

<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>                                  3-MOS                     
<FISCAL-YEAR-END>                              DEC-31-1999       
<PERIOD-START>                                 JAN-01-1999       
<PERIOD-END>                                   MAR-31-1999       
<DEBT-HELD-FOR-SALE>                           6,335,576            
<DEBT-CARRYING-VALUE>                          0                        
<DEBT-MARKET-VALUE>                            0                           
<EQUITIES>                                     12,395                     
<MORTGAGE>                                     1,782,972                
<REAL-ESTATE>                                  15,160            
<TOTAL-INVEST>                                 8,529,403         
<CASH>                                         0                 
<RECOVER-REINSURE>                             769,703          
<DEFERRED-ACQUISITION>                         867,232           
<TOTAL-ASSETS>                                 11,772,891        
<POLICY-LOSSES>                                4,233,530         
<UNEARNED-PREMIUMS>                            382,063           
<POLICY-OTHER>                                 0                                     
<POLICY-HOLDER-FUNDS>                          214,020        
<NOTES-PAYABLE>                                2,363            
                          0                
                                    2                 
<COMMON>                                       5,000             
<OTHER-SE>                                     1,041,168         
<TOTAL-LIABILITY-AND-EQUITY>                   11,772,891        
                                     151,786           
<INVESTMENT-INCOME>                            149,454           
<INVESTMENT-GAINS>                             1,449             
<OTHER-INCOME>                                 3,371             
<BENEFITS>                                     185,436              
<UNDERWRITING-AMORTIZATION>                    30,952            
<UNDERWRITING-OTHER>                           43,288            
<INCOME-PRETAX>                                46,384            
<INCOME-TAX>                                   16,499            
<INCOME-CONTINUING>                            29,885            
<DISCONTINUED>                                 0                 
<EXTRAORDINARY>                                0                 
<CHANGES>                                      0                 
<NET-INCOME>                                   29,885            
<EPS-PRIMARY>                                  0<F1>             
<EPS-DILUTED>                                  0<F1>             
<RESERVE-OPEN>                                 0                 
<PROVISION-CURRENT>                            0                 
<PROVISION-PRIOR>                              0                 
<PAYMENTS-CURRENT>                             0                 
<PAYMENTS-PRIOR>                               0                 
<RESERVE-CLOSE>                                0                 
<CUMULATIVE-DEFICIENCY>                        0                 
<FN>
<F1>Protective Life Insurance Company is a wholly-owned subsidiary of Protective
Life Corporation (NYSE:PL) and is not required to present EPS information.
</FN> 
        

</TABLE>



                                   Exhibit 99
                                       to
                                    Form 10-Q
                                       of
                        Protective Life Insurance Company
                              for the three months
                              ended March 31, 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.

         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.

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


<PAGE>



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

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

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

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

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

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

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

         Under the Internal Revenue Code of 1986, as amended (the Code),  income
tax payable by  policyholders  on  investment  earnings  is deferred  during the
accumulation  period of  certain  life  insurance  and  annuity  products.  This
favorable tax treatment may give certain of Protective Life's


<PAGE>



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

         LITIGATION.  A number of civil jury verdicts have been returned against
insurers in the  jurisdictions in which Protective Life does business  involving
the insurers' sales  practices,  alleged agent  misconduct,  failure to properly
supervise agents,  and other matters.  Increasingly these lawsuits have resulted
in  the  award  of   substantial   judgments   against  the  insurer   that  are
disproportionate  to the actual damages,  including material amounts of punitive
damages. In some states (including Alabama),  juries have substantial discretion
in awarding  punitive  damages which  creates the  potential  for  unpredictable
material adverse  judgments in any given punitive damages suit.  Protective Life
and its subsidiaries,  like other insurers,  in the ordinary course of business,
are involved in such litigation 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;  a
portion of the sales in the Individual Life, Dental, and Financial  Institutions
Divisions comes from arrangements with unrelated  marketing  organizations;  and
Protective Life has entered the Hong Kong insurance market in a joint venture.

         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


<PAGE>


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. The majority
of the modifications necessary for PLC's mainframe systems to be able to process
transactions  rated beyond 1999 have been completed.  PLC currently  anticipates
that its  remaining  systems with Year 2000 issues will have been  addressed and
appropriate action taken before December 31, 1999.

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

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

         REINSURANCE. Protective Life's insurance subsidiaries cede 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