PROTECTIVE LIFE CORP
10-Q, 1999-11-12
LIFE INSURANCE
Previous: HOUSEHOLD INTERNATIONAL INC, 10-Q, 1999-11-12
Next: INSITUFORM EAST INC, 10-Q, 1999-11-12



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


                                    FORM 10-Q

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


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549

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

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1999

                                       OR

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

                        FOR THE TRANSITION PERIOD FROM TO

                         COMMISSION FILE NUMBER 1-12332

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

              DELAWARE                                  95-2492236

(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, $.50 par value, outstanding as of November 5,
1999: 64,502,092 shares.


<PAGE>





                           PROTECTIVE LIFE CORPORATION

                                      INDEX


PART I.   FINANCIAL INFORMATION:
   Item 1.   Financial Statements:

        Report of Independent Accountants
        Consolidated Condensed Statements of Income for the Three and Nine
          Months ended September 30, 1999 and 1998 (unaudited)
        Consolidated Condensed Balance Sheets as of September 30, 1999
          (unaudited) and December 31, 1998
        Consolidated Condensed Statements of Cash Flows for the
          Nine Months ended September 30, 1999 and 1998 (unaudited)
        Notes to Consolidated Condensed Financial Statements (unaudited)

   Item 2.  Management's Discussion and Analysis of Financial Condition
              and Results of Operations
   Item 3.  Quantitative and Qualitative Disclosures About Market Risk

PART II.  OTHER INFORMATION:

   Item 6.  Exhibits and Reports on Form 8-K

Signature

<PAGE>





                        REPORT OF INDEPENDENT ACCOUNTANTS

To the Directors and Share Owners
Protective Life Corporation
Birmingham, Alabama

We have  reviewed  the  accompanying  consolidated  condensed  balance  sheet of
Protective Life  Corporation and  subsidiaries as of September 30, 1999, and the
related  consolidated  condensed  statements of income for the  three-month  and
nine-month periods ended September 30, 1999 and 1998 and consolidated  condensed
statements of cash flows for the nine-month periods ended September 30, 1999 and
1998.  These  financial  statements  are  the  responsibility  of the  Company's
management.

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

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

We previously audited in accordance with generally accepted auditing  standards,
the  consolidated  balance  sheet  as of  December  31,  1998,  and the  related
consolidated statements of income,  share-owners' equity, and cash flows for the
year then ended (not  presented  herein),  and in our report dated  February 11,
1999,  we  expressed  an  unqualified  opinion on those  consolidated  financial
statements.  In our  opinion,  the  information  set  forth in the  accompanying
consolidated  condensed  balance sheet as of December 31, 1998, is fairly stated
in all  material  respects in relation to the  consolidated  balance  sheet from
which it has been derived.

                                                 /s/ PricewaterhouseCoopers LLP
                                                     PricewaterhouseCoopers LLP

Birmingham,  Alabama
October 26, 1999, except for Note N
as to which the date is
November 1, 1999




<PAGE>
<TABLE>
<CAPTION>



                           PROTECTIVE LIFE CORPORATION

                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME

                 (Dollars in thousands except per share amounts)

                                   (Unaudited)

                                                                            THREE MONTHS ENDED               NINE MONTHS ENDED

                                                                               SEPTEMBER 30                    SEPTEMBER 30
                                                                     ----------------------------- -----------------------------
                                                                             1999           1998            1999          1998
                                                                             ----           ----            ----          ----
REVENUES

<S>                                                                        <C>            <C>           <C>             <C>
Premiums and policy fees                                                   $325,654       $275,411      $   967,828     $776,767
Reinsurance ceded                                                          (134,573)      (107,677)        (382,870)    (305,015)
                                                                           --------       --------      -----------     --------
  Premiums and policy fees, net of reinsurance ceded                        191,081        167,734          584,958      471,752
Net investment income                                                       170,318        164,537          503,570      475,192
Realized investment gains (losses)                                           (3,984)           411           (3,340)       2,445
Other income                                                                 23,808         15,912           67,056       48,577
                                                                          ---------      ---------      -----------    ---------
                                                                            381,223        348,594        1,152,244      997,966
                                                                           --------       --------       ----------     --------

BENEFITS AND EXPENSES

Benefits and settlement expenses (net of reinsurance ceded:
  three months: 1999 - $85,055; 1998 - $109,513
  nine months: 1999 - $242,578; 1998 - $236,241)                            212,869        197,282          643,681      571,082
Amortization of deferred policy acquisition costs                            23,088         30,784           82,315       89,053
Other operating expenses (net of reinsurance ceded:
  three months: 1999 - $33,457; 1998 - $47,133
  nine months: 1999 - $102,828; 1998 - $112,985)                             83,465         64,325          238,071      176,114
                                                                          ---------      ---------      -----------     --------
                                                                            319,422        292,391          964,067      836,249
                                                                           --------       --------      -----------     --------

INCOME BEFORE INCOME TAX                                                     61,801         56,203          188,177      161,717

Income tax expense                                                           22,248         19,671           67,744       56,601
                                                                          ---------       --------      -----------    ---------

INCOME BEFORE MINORITY INTEREST AND
 EXTRAORDINARY LOSS                                                          39,553         36,532          120,433      105,116

Minority interest in net income
  of consolidated subsidiaries                                                2,220          3,024            8,269        9,073
                                                                          ---------      ---------     ------------    ---------

INCOME BEFORE EXTRAORDINARY LOSS                                             37,333         33,508          112,164       96,043

Extraordinary loss on early extinguishment of debt                                                            1,763
                                                                       ------------   ------------     ------------ ------------

NET INCOME                                                                 $ 37,333       $ 33,508       $  110,401     $ 96,043
                                                                           ========       ========       ==========     ========

EARNINGS PER SHARE - BASIC

  Income before extraordinary loss                                       $      .57     $      .53     $       1.71    $    1.53
  Extraordinary loss                                                                                            .03
                                                                       ------------   ------------    ------------- ------------
  Net income                                                             $      .57     $      .53     $       1.68    $    1.53
                                                                         ==========     ==========     ============    =========

EARNINGS PER SHARE - DILUTED

  Income before extraordinary loss                                       $      .57     $      .52     $       1.70    $    1.51
  Extraordinary loss                                                                                            .03
                                                                       ------------   ------------    ------------- ------------
  Net income                                                             $      .57     $      .52     $       1.67    $    1.51
                                                                         ==========     ==========     ============    =========

DIVIDENDS PAID PER SHARE                                                 $      .12     $      .11     $        .35   $      .32
                                                                         ==========     ==========     ============   ==========

Average shares outstanding - basic                                       65,725,022     63,272,089       65,578,965   62,863,523
Average shares outstanding - diluted                                     66,180,351     63,790,168       66,148,748   63,439,194



</TABLE>

SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS




<PAGE>
<TABLE>
<CAPTION>



                                           PROTECTIVE LIFE CORPORATION
                                      CONSOLIDATED CONDENSED BALANCE SHEETS

                                             (Dollars in thousands)

                                                                                  SEPTEMBER 30         DECEMBER 31

                                                                                     1999                 1998
                                                                      ---------------------------------------------
ASSETS                                                                            (Unaudited)
  Investments:

<S>                                                                              <C>                  <C>
    Fixed maturities                                                             $  6,265,531         $ 6,437,756
    Equity securities                                                                  29,707              12,258
    Mortgage loans on real estate                                                   1,894,874           1,622,903
    Investment real estate, net                                                        16,201              14,868
    Policy loans                                                                      231,824             232,670
    Other long-term investments                                                        68,740              69,906
    Short-term investments                                                            104,137             216,249
                                                                                -------------        ------------
        Total investments                                                           8,611,014           8,606,610
    Cash                                                                               90,745               9,486
    Accrued investment income                                                         102,645             102,359
    Accounts and premiums receivable, net                                              76,093              40,794
    Reinsurance receivables                                                           802,808             756,370
    Deferred policy acquisition costs                                                 962,381             841,425
    Goodwill, net                                                                     208,438             202,615
    Property and equipment, net                                                        57,267              50,585
    Other assets                                                                       68,604              76,211
    Assets related to separate accounts
        Variable annuity                                                            1,494,634           1,285,952
        Variable universal life                                                        29,086              13,606
        Other                                                                           3,408               3,482
                                                                               --------------      --------------
                                                                                  $12,507,123         $11,989,495
                                                                               ==============      ==============
LIABILITIES

    Policy liabilities and accruals                                              $  4,925,064         $ 4,534,461
    Stable value contract account balances                                          2,669,845           2,691,697
    Annuity account balances                                                        1,559,579           1,519,820
    Other policyholders' funds                                                        122,720             222,704
    Other liabilities                                                                 411,885             327,108
    Accrued income taxes                                                               (7,440)            (15,200)
    Deferred income taxes                                                             (22,041)             44,636
    Debt                                                                              236,349             172,035
    Liabilities related to separate accounts
        Variable annuity                                                            1,494,634           1,285,952
        Variable universal life                                                        29,086              13,606
        Other                                                                           3,408               3,482
                                                                               --------------      --------------
                                                                                   11,423,089          10,800,301
                                                                                  -----------         -----------

COMMITMENTS AND CONTINGENT LIABILITIES - NOTE B

GUARANTEED PREFERRED BENEFICIAL INTERESTS
    IN COMPANY'S SUBORDINATED DEBENTURES

    9% Cumulative Monthly Income Preferred Securities, Series A                                            55,000
    8.25% Trust Originated Preferred Securities                                        75,000              75,000
    6.5% FELINE PRIDES                                                                115,000             115,000
                                                                                 ------------       -------------
                                                                                      190,000             245,000
                                                                                 ------------       -------------
SHARE-OWNERS' EQUITY

    Preferred Stock, $1 par value
        Shares authorized: 3,600,000; Issued: none

    Junior Participating Cumulative Preferred Stock, $1 par value
        Shares authorized: 400,000; Issued:  none

    Common Stock, $0.50 par value                                                      34,667              34,667
        Shares authorized:  160,000,000
        Shares issued:  69,333,117

    Additional paid-in capital                                                        256,057             254,705
    Treasury stock (1999 - 4,831,025 shares; 1998 - 4,898,100 shares)                 (12,960)            (13,140)
    Stock held in trust (1999 -10,950 shares)                                            (366)
    Unallocated stock in Employee Stock Ownership Plan

        (1999 - 1,220,534 shares; 1998 -1,291,194 shares)                              (4,043)             (4,277)
    Retained earnings                                                                 705,018             617,182
    Accumulated other comprehensive income
        Net unrealized gains (losses) on investments
        (net of income tax: 1999 - $(45,413); 1998 - $29,646)                         (84,339)             55,057
                                                                               --------------      --------------
                                                                                      894,034             944,194
                                                                               --------------      --------------
                                                                                  $12,507,123         $11,989,495
                                                                               ==============      ==============
</TABLE>

SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS




<PAGE>
<TABLE>
<CAPTION>



                                            PROTECTIVE LIFE CORPORATION
                                  CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

                                              (Dollars in thousands)
                                                    (Unaudited)

                                                                                          NINE MONTHS ENDED
                                                                                             SEPTEMBER 30
                                                                                       ------------------------
                                                                                            1999           1998
                                                                                            ----           ----
CASH FLOWS FROM OPERATING ACTIVITIES

<S>                                                                                   <C>            <C>
  Net income                                                                          $   110,401    $     96,043
  Adjustments to reconcile net income to net cash provided by
     operating activities:

        Realized investment gains (losses)                                                  3,340          (2,445)
        Amortization of deferred policy acquisition costs                                  82,315          89,053
        Capitalization of deferred policy acquisition costs                              (178,319)       (156,148)
        Depreciation expense                                                                5,415           5,494
        Deferred income taxes                                                              18,508           9,389
        Accrued income taxes                                                                7,760         (31,101)
        Amortization of goodwill                                                            4,083             832
        Interest credited to universal life and investment products                       234,402         259,672
        Policy fees assessed on universal life and investment products                   (118,452)       (104,173)
        Change in accrued investment income and other receivables                         (69,521)        (90,238)
        Change in policy liabilities and other policyholders' funds

          of traditional life and health products                                         123,193         514,633
        Change in other liabilities                                                        92,242          (4,224)
        Other (net)                                                                        (7,153)       (113,329)
                                                                                     ------------    ------------
  NET CASH PROVIDED BY OPERATING ACTIVITIES                                               308,214         473,458
                                                                                      -----------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Maturities and principal reductions of investments

        Investments available for sale                                                  3,585,675       6,727,599
        Other                                                                             208,300         149,765
  Sale of investments

        Investments available for sale                                                    291,153         524,624
        Other                                                                             267,676         270,257
  Cost of investments acquired

        Investments available for sale                                                 (3,868,246)     (7,640,041)
        Other                                                                            (742,912)       (433,390)
  Acquisition and bulk reinsurance assumptions                                             46,508         (76,896)
  Purchase of property and equipment                                                      (15,360)         (9,754)
  Sale of property and equipment                                                            3,130              15
                                                                                    ------------- ---------------
  NET CASH USED IN INVESTING ACTIVITIES                                                  (224,076)       (487,821)
                                                                                      -----------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES

  Proceeds from borrowings under line of credit arrangements and debt                   4,430,677       1,634,996
  Principal payments on line of credit arrangements and debt                           (4,366,363)     (1,255,566)
  Payment of preferred securities                                                         (55,000)
  Dividends to share owners                                                               (22,565)        (19,769)
  Investment product deposits and changes in universal life deposits                      866,850         739,488
  Investment product withdrawals                                                         (856,478)     (1,099,299)
                                                                                     ------------     -----------
  NET CASH USED IN FINANCING ACTIVITIES                                                    (2,879)           (150)
                                                                                    -------------  --------------

INCREASE (DECREASE) IN CASH                                                                81,259         (14,513)
CASH AT BEGINNING OF PERIOD                                                                 9,486          47,502
                                                                                    -------------   -------------
CASH AT END OF PERIOD                                                                $     90,745    $     32,989
                                                                                     ============    ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period:

     Interest on debt                                                                   $  13,438      $    6,824
     Income taxes                                                                       $  39,406      $   62,388

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES

  Reissuance of treasury stock to ESOP                                                                 $      205
  Unallocated stock in ESOP                                                             $     264      $      315
  Reissuance of treasury stock                                                          $   1,500      $    3,097
  Acquisitions

     Assets acquired                                                                                   $  198,676
     Liabilities assumed                                                                                  (33,236)
     Issuance of common stock                                                                             (88,131)
                                                                                                        -------------
     Net                                                                                               $   77,309
                                                                                                        =============




</TABLE>

SEE NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS




<PAGE>



                           PROTECTIVE LIFE CORPORATION

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

NOTE A - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated condensed financial statements
of Protective  Life  Corporation  and  subsidiaries  (the  "Company")  have been
prepared in accordance with generally accepted accounting principles for interim
financial  information and with the  instructions to Form 10-Q and Rule 10-01 of
Regulation S-X. Accordingly, they do not include all of the disclosures required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals)  necessary  for a fair  presentation  have  been  included.  Operating
results for the nine month period ended  September 30, 1999, are not necessarily
indicative of the results that may be expected for the year ending  December 31,
1999. The year-end  consolidated  condensed  balance sheet data was derived from
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting principles. For further information,  refer to the
consolidated  financial  statements and notes thereto  included in the Company's
annual report on Form 10-K for the year ended December 31, 1998.

NOTE B - COMMITMENTS AND CONTINGENT LIABILITIES

         The Company is  contingently  liable to obtain a $20 million  letter of
credit under indemnity  agreements with its directors.  Such agreements  provide
insurance  protection  in  excess  of the  directors'  and  officers'  liability
insurance in force at the time up to $20 million.  Should  certain  events occur
constituting  a change in control of the  Company,  the Company  must obtain the
letter of credit upon which  directors may draw for defense or settlement of any
claim  relating to  performance  of their duties as  directors.  The Company has
similar  agreements with certain of its officers  providing up to $10 million in
indemnification  which are not secured by the  obligation  to obtain a letter of
credit.

         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.  The Company  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 the Company 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 addition, in
some class  action  and other  lawsuits  involving  insurers'  sales  practices,
insurers  have made  material  settlement  payments.  In some states,  including
Alabama (where the Company maintains its headquarters),  juries have substantial
discretion in awarding  punitive and non-economic  compensatory  damages,  which
creates the potential for unpredictable  material adverse judgments in any given
lawsuit. The Company,  like other insurers,  in the ordinary course of business,
is involved in such litigation or alternatively in arbitration.



<PAGE>



Although the outcome of any such  litigation or arbitration  cannot be predicted
with  certainty,  the Company  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
the Company.

NOTE C - GUARANTEED PREFERRED BENEFICIAL INTERESTS

         On April 29, 1997, a special purpose finance subsidiary of the Company,
PLC  Capital  Trust I ISSUED $75  MILLION OF 8.25%  TRUST  ORIGINATED  PREFERRED
SECURITIES  ("TOPRSSM").  The 8.25% TOPrS are guaranteed on a subordinated basis
by the Company.  This guarantee,  considered together with the other obligations
of the  Company  with  respect  to  the  8.25%  TOPrS,  constitutes  a full  and
unconditional guarantee by the Company of PLC Capital Trust I's obligations with
respect to the 8.25% TOPrS.

         PLC Capital Trust I was formed solely to issue  securities  and use the
proceeds thereof to purchase  subordinated  debentures of the Company.  The sole
assets of PLC Capital Trust I are $77.3 million of Protective  Life  Corporation
8.25%  Subordinated  Debentures  due 2027,  Series B. The  Company has the right
under the subordinated  debentures to extend interest payment periods up to five
consecutive  years,  and, as a consequence,  dividends on the 8.25% TOPrS may be
deferred (but will continue to accumulate, together with additional dividends on
any accumulated but unpaid  dividends at the dividend rate) by PLC Capital Trust
I during  any such  extended  interest  payment  period.  The  8.25%  TOPrS  are
redeemable by PLC Capital Trust I at any time on or after April 29, 2002.

         On November 20, 1997, another special purpose finance  subsidiary,  PLC
Capital Trust II, ISSUED $115 MILLION OF FELINE  PRIDESSM which are comprised of
a stock  purchase  contract and a beneficial  ownership of 6.5% TOPrS.  The sole
assets of PLC Capital Trust II are $118.6 million of Protective Life Corporation
6.5%  Subordinated  Debentures  due  2003,  Series C.  Under the stock  purchase
contract,  on  February  16,  2001,  the  holders  will  purchase  shares of the
Company's  Common Stock from the Company.  The holders may generally  settle the
contract in cash or by exercising their right to put, in effect,  the 6.5% TOPrS
back  to  the  Company.   The  shares  of  Common  Stock   issuable  range  from
approximately  3.5 million shares if the price of the Company's  Common Stock is
greater than or equal to $32.52 to approximately 4.3 million shares if the stock
price is less  than or equal to  $26.66.  The 6.5%  TOPrS  are  guaranteed  on a
subordinated  basis by the Company.  Dividends on the 6.5% TOPrS may be deferred
until  maturity.  The dividend  rate on the 6.5% TOPrS which remain  outstanding
after February 16, 2001, will be reset by a formula specified in the agreement.

         The 8.25%  TOPrS and FELINE  PRIDES are  reported  in the  accompanying
balance  sheets as  "guaranteed  preferred  beneficial  interests  in  Company's
subordinated   debentures"  and  the  related  dividends  are  reported  in  the
accompanying  statements  of  income  as  "minority  interest  in net  income of
consolidated subsidiaries".




<PAGE>



NOTE D - EXTRAORDINARY LOSS - EARLY REDEMPTION OF MONTHLY INCOME
PREFERRED SECURITIES

         In 1994 a special purpose subsidiary of the Company, PLC Capital L.L.C.
("PLC  Capital"),  issued $55 million of 9% Cumulative  Monthly Income Preferred
Securities,  Series A  ("MIPS(sm)").  On June 30, 1999,  the Company  caused PLC
Capital to redeem the $55 million of MIPS. In a related  transaction the Company
redeemed its $69.6  million of  Subordinated  Debentures  which were held by PLC
Capital.   The  redemption  of  the  Subordinated   Debentures  resulted  in  an
extraordinary  loss  of $1.8  million.  The  extraordinary  loss  was  comprised
primarily of  unamortized  deferred  debt issue costs and losses  related to the
termination  of  related  interest  rate swap  agreements,  net of an income tax
benefit of $0.9 million.




<PAGE>



NOTE E - OPERATING SEGMENTS

         The Company 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  total  operating  segment  income and assets for the  periods
shown.  Adjustments  represent the inclusion of unallocated  realized investment
gains  (losses),  the  reclassification  and tax  effecting  of pretax  minority
interest in the Corporate and Other segment,  and the  recognition of income tax
expense. There are no asset adjustments.
<TABLE>
<CAPTION>

                                                               OPERATING SEGMENT INCOME FOR THE
                                                               NINE MONTHS ENDED SEPTEMBER 30, 1999
                                          ------------------------------------------------------------------------------
                                                                   (IN THOUSANDS)

                                                                                               SPECIALTY INSURANCE
                                                         LIFE INSURANCE                              PRODUCTS
                                           ------------------------------------------      ----------------------------
                                                                                            DENTAL AND
                                            INDIVIDUAL                                       CONSUMER       FINANCIAL
                                              LIFE         WEST COAST     ACQUISITIONS       BENEFITS     INSTITUTIONS
                                           ----------     ------------    ------------     ------------  --------------

<S>                                         <C>               <C>           <C>               <C>            <C>
Premiums and policy fees                    $200,912          $62,520       $113,526          $360,295       $212,751
Reinsurance ceded                           (126,454)         (42,802)       (24,420)          (56,961)      (132,233)
                                            --------          -------      ---------         ---------       --------
  Net of reinsurance ceded                    74,458           19,718         89,106           303,334         80,518
Net investment income                         45,492           56,779         99,587            13,380         17,632
Realized investment gains (losses)
Other income                                  32,738            1,302             (9)            3,395         19,923
                                            --------         --------    -----------         ---------      ---------
     Total revenues                          152,688           77,799        188,684           320,109        118,073
                                            --------          -------       --------          --------       --------
Benefits and settlement expenses              55,265           50,471         98,237           201,349         40,586
Amortization of deferred policy
 acquisition costs                            20,317            5,055         15,309             7,629         18,654
Other operating expenses                      52,469            2,839         23,266            82,348         42,235
                                            --------         --------       --------         ---------      ---------
     Total benefits and expenses             128,051           58,365        136,812           291,326        101,475
                                            --------          -------       --------          --------       --------
Income before income tax                      24,637           19,434         51,872            28,783         16,598


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

Premiums and policy fees                                     $ 17,610        $    214                     $  967,828
Reinsurance ceded                                                                                           (382,870)
                                                         ------------      ----------                     ----------
  Net of reinsurance ceded                                     17,610             214                        584,958
Net investment income                     $155,634             78,736          36,330                        503,570
Realized investment gains (losses)             (82)               892                       $ (4,150)         (3,340)
Other income                                                    7,111           2,596                         67,056
                                      ------------          ---------         -------    -----------     -----------
     Total revenues                        155,552            104,349          39,140         (4,150)      1,152,244
                                          --------           --------         -------       --------      ----------
Benefits and settlement expenses           131,016             64,477           2,280                        643,681
Amortization of deferred policy
 acquisition costs                             575             14,777              (1)                        82,315
Other operating expenses                     2,963             15,785          28,888        (12,722)        238,071
                                         ---------           --------         -------        -------      ----------
     Total benefits and expenses           134,554             95,039          31,167        (12,722)        964,067
                                          --------           --------         -------        -------      ----------
Income before income tax                    20,998              9,310           7,973          8,572         188,177
Income tax expense                                                                            67,744          67,744
Minority interest                                                                              8,269           8,269
Extraordinary loss                                                                             1,763           1,763
                                                                                                         -----------
     Net income                                                                                            $ 110,401
                                                                                                           =========




<PAGE>



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

                                                                                               SPECIALTY INSURANCE
                                                         LIFE INSURANCE                              PRODUCTS
                                           ------------------------------------------      ----------------------------
                                                                                            DENTAL AND
                                            INDIVIDUAL                                       CONSUMER       FINANCIAL
                                              LIFE         WEST COAST     ACQUISITIONS       BENEFITS     INSTITUTIONS
                                           ----------     ------------    ------------     ------------  --------------


Premiums and policy fees                    $167,329          $55,740       $ 82,435          $253,330       $203,954
Reinsurance ceded                            (69,504)         (36,490)       (11,651)          (70,147)      (117,223)
                                            --------          -------       --------         ---------       --------
 Net of reinsurance ceded                     97,825           19,250         70,784           183,183         86,731
Net investment income                         40,401           46,837         79,860            12,206         17,085
Realized investment gains (losses)
Other income                                  26,161                           1,600             2,475         12,293
                                           ---------      -----------      ---------         ---------      ---------
     Total revenues                          164,387           66,087        152,244           197,864        116,109
                                            --------          -------       --------          --------       --------
Benefits and settlement expenses              80,768           42,944         84,171           126,141         39,806
Amortization of deferred policy
 acquisition costs                            24,376            3,866         13,594             7,731         25,182
Other operating expenses                      38,902            3,604         17,489            51,229         36,810
                                            --------         --------       --------         ---------       --------
     Total benefits and expenses             144,046           50,414        115,254           185,101        101,798
                                            --------          -------       --------          --------       --------
Income before income tax                      20,341           15,673         36,990            12,763         14,311




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

Premiums and policy fees                                     $ 13,827        $     152                      $776,767
Reinsurance ceded                                                                                           (305,015)
                                                         ------------      -----------                      --------
 Net of reinsurance ceded                                      13,827              152                       471,752
Net investment income                      $160,735            79,525           38,543                       475,192
Realized investment gains (losses)             (895)              678                      $   2,662           2,445
Other income                                                    6,599             (551)                       48,577
                                       ------------         ---------        ---------  ------------       ---------
     Total revenues                         159,840           100,629           38,144         2,662         997,966
                                           --------          --------         --------     ---------        --------
Benefits and settlement expenses            134,531            62,283              438                       571,082
Amortization of deferred policy
 acquisition costs                              554            13,752               (2)                       89,053
Other operating expenses                      1,864            15,308           24,867       (13,959)        176,114
                                          ---------          --------         --------      --------        --------
     Total benefits and expenses            136,949            91,343           25,303       (13,959)        836,249
                                           --------          --------         --------      --------        --------
Income before income tax                     22,891             9,286           12,841        16,621         161,717
Income tax expense                                                                            56,601          56,601
Minority interest                                                                              9,073           9,073
                                                                                                           ---------
     Net income                                                                                             $ 96,043
                                                                                                            ========








<PAGE>



                                                              OPERATING SEGMENT ASSETS
                                                                SEPTEMBER 30, 1999
                                        ------------------------------------------------------------------------------
                                                                 (IN THOUSANDS)

                                                                                               SPECIALTY INSURANCE
                                                         LIFE INSURANCE                              PRODUCTS
                                         --------------------------------------------      --------------------------
                                                                                             DENTAL AND
                                              INDIVIDUAL                                      CONSUMER       FINANCIAL
                                                 LIFE      WEST COAST     ACQUISITIONS        BENEFITS     INSTITUTIONS
                                           -------------  ------------    ------------      -----------    ------------

Investments and other assets                 $1,180,493     $1,292,180      $1,618,478        $277,537       $732,272
Deferred policy acquisition costs
   and goodwill                                 352,654        183,164         240,037         233,726         53,324
                                            -----------    -----------     -----------        --------      ---------
     Total assets                            $1,533,147     $1,475,344      $1,858,515        $511,263       $785,596
                                             ==========     ==========      ==========        ========       ========


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

Investments and other assets                 $2,781,357       $2,838,258                 $615,729         $11,336,304
Deferred policy acquisition costs
   and goodwill                                   1,240          106,557                      117           1,170,819
                                           ------------      -----------               ----------        ------------
     Total assets                            $2,782,597       $2,944,815                 $615,846         $12,507,123
                                             ==========       ==========                 ========         ===========



                                                              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               $1,083,388       $1,149,642      $1,600,123        $272,586       $655,684
Deferred policy acquisition costs
   and goodwill                               301,941          144,455         255,347         223,953         41,710
                                          -----------      -----------     -----------        --------      ---------
     Total assets                          $1,385,329       $1,294,097      $1,855,470        $496,539       $697,394
                                           ==========       ==========      ==========        ========       ========


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

Investments and other assets                 $2,869,304       $2,545,364                 $769,364         $10,945,455
Deferred policy acquisition costs
   and goodwill                                   1,448           75,177                        9           1,044,040
                                           ------------     ------------             ------------        ------------
     Total assets                            $2,870,752       $2,620,541                 $769,373         $11,989,495
                                             ==========       ==========                 ========         ===========

</TABLE>





<PAGE>



NOTE F - STATUTORY REPORTING PRACTICES

        Financial  statements  prepared in conformity  with  generally  accepted
accounting  principles  ("GAAP")  differ  in some  respects  from the  statutory
accounting   practices   prescribed   or  permitted   by  insurance   regulatory
authorities.  At  September  30, 1999 and for the nine  months  then ended,  the
Company's life insurance subsidiaries had consolidated  share-owner's equity and
net income prepared in conformity with statutory  reporting  practices of $534.9
million and $49.1 million, respectively.

NOTE G - INVESTMENTS

        As prescribed by Statement of Financial  Accounting  Standards  ("SFAS")
No.  115,  certain  investments  are  recorded at their  market  values with the
resulting  unrealized  gains  and  losses  reduced  by a related  adjustment  to
deferred policy acquisition costs, net of income tax, reported as a component of
share-owners' 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 the Company's operations, its reported share-owners' equity will
fluctuate significantly as interest rates change.

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

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

<S>                                                               <C>                           <C>
        Total investments                                         $  8,749,231                  $  8,501,646
        Deferred policy acquisition costs                              953,916                       857,948
        All other assets                                             2,933,728                     2,545,197
                                                                  ------------                  ------------
                                                                   $12,636,875                   $11,904,791
                                                                   ===========                   ===========

        Deferred income taxes                                   $       23,372                 $      12,798
        All other liabilities                                       11,445,130                    10,757,856
                                                                   -----------                   -----------
                                                                    11,468,502                    10,770,654
        Guaranteed preferred beneficial
           interests in Company's sub-
           ordinated debentures                                        190,000                       245,000
        Share-owners' equity                                           978,373                       889,137
                                                                 -------------                 -------------
                                                                   $12,636,875                   $11,904,791
                                                                   ===========                   ===========
</TABLE>


NOTE H - ACCOUNTING POLICIES FOR DERIVATIVE FINANCIAL INSTRUMENTS

         The Company does not currently use derivative financial instruments for
trading  purposes.  Combinations  of swaps,  options and futures  contracts  are
sometimes  used  as  hedges  against  changes  in  interest  rates  for  certain
investments, primarily outstanding mortgage loan 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 the first nine months of 1999




<PAGE>



or the full year of 1998. At September 30, 1999,  options with a notional amount
of $400 million were in a $1.1 million net unrealized loss position.

         The Company uses interest rate swap  contracts,  swaptions  (options to
enter into interest rate swap  contracts),  caps, and floors to convert  certain
investments from a variable to a fixed rate of interest and from a fixed rate of
interest to a variable rate of interest,  and to convert a portion of its Senior
Notes, Medium-Term Notes, MIPS (prior to their redemption), and 8.25% TOPrS from
a fixed rate to a variable  rate of interest.  Swap  contracts  are also used to
alter the effective durations of assets and liabilities.  At September 30, 1999,
interest rate swap contracts,  swaptions, caps and floors with a notional amount
of $1,138  million were in a $1.0 million net unrealized  loss position.  During
the nine months ended  September 30, 1999, a $6.4 million loss was recognized on
interest rate swap  contracts,  with a notional amount of $130.0 million related
to the Company's MIPS and 8.25% TOPrS.

NOTE I - NET INCOME PER SHARE

         Net  income  per share - basic is net  income  divided  by the  average
number of shares of Common Stock outstanding  including shares that are issuable
under various deferred compensation plans.

         Net income per share - diluted is  adjusted  net income  divided by the
average number of shares outstanding including all dilutive potentially issuable
shares that are issuable under various stock-based  compensation plans and stock
purchase contracts.

         A reconciliation  of net income and adjusted net income,  and basic and
diluted  average shares  outstanding  for the nine months ended  September 30 is
summarized as follows:
<TABLE>
<CAPTION>

                                           RECONCILIATION OF NET INCOME AND
                                              AVERAGE SHARES OUTSTANDING

                                                                                             SEPTEMBER 30
                                                                                   -------------------------------
                                                                                       1999                1998
                                                                                       ----                ----

<S>                                                                                    <C>                  <C>
Net income                                                                             $110,401             $96,043
Dividends on FELINE PRIDES                                                                   (1)                 (1)
                                                                                       ---------            --------
Adjusted net income                                                                    $110,401             $96,043
                                                                                       ========             =======

Average shares issued and outstanding                                                64,475,225          61,919,841
Issuable under various deferred compensation plans                                    1,103,740             943,682
                                                                                     ----------         -----------
Average shares outstanding - basic                                                   65,578,965          62,863,523
Stock appreciation rights                                                               188,465             164,105
Issuable under various other stock-based compensation plans                             381,318             411,566
FELINE PRIDES stock purchase contracts                                                       (1)                 (1)
                                                                                     -----------         -----------
Average shares outstanding - diluted                                                 66,148,748          63,439,194
                                                                                     ==========          ==========

</TABLE>

(1) Excluded because the effect is anti-dilutive.




<PAGE>



NOTE J - COMPREHENSIVE INCOME (LOSS)

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

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

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

<S>                                                           <C>           <C>                   <C>
         Net income                                          $37,333       $33,508                $110,401        $ 96,043
         Increase (decrease) in net unrealized gains
             on investments (net of income tax:
             three months:1999-$2,800; 1998-$23,220
             nine months:1999-$(76,228); 1998-$24,526)         5,198        43,123                (141,567)         45,549
         Reclassification adjustment for amounts included
             in net income (net of income tax:
             three months: 1999-$1,394; 1998-$(144)
             nine months: 1999-$1,169; 1998-$(856))            2,590          (267)                  2,171          (1,589)
                                                               -----         -----                --------         --------
         Comprehensive income (loss)                         $45,121       $76,364                $(28,995)       $140,003
                                                              ======         =====                ========         ========

</TABLE>

NOTE K - ACQUISITIONS

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

         In September 1998, the Company acquired United Dental Care, Inc.
("United Dental Care").  The transaction has been accounted for as a purchase,
and the results of the transaction have been included in the accompanying
financial statements since its effective date.

         Summarized  below are the  consolidated  results of operations  for the
nine months ended September 30, 1998, on an unaudited pro forma basis, as if the
United Dental Care acquisition had occurred as of January 1, 1998. The pro forma
information is based on the Company's consolidated results of operations for the
nine months ended  September  30, 1998,  and on data  provided by United  Dental
Care,  after  giving  effect to  certain  pro forma  adjustments.  The pro forma
financial information does not purport to be indicative of results of operations
that would have occurred had the transaction occurred on the basis assumed above
nor are they  indicative  of results of the future  operations  of the  combined
enterprises.
<TABLE>
<CAPTION>

                                                                                    NINE MONTHS ENDED
                                                                                    SEPTEMBER 30, 1998
                                                                                -----------------------
                                                                                    (IN THOUSANDS)
                                                                                     (UNAUDITED)

<S>                                                                              <C>
         Total revenues                                                          $     1,092,935
         Net income                                                              $        93,877
         Net income per share-basic                                              $          1.44
         Net income per share-diluted                                            $          1.42


</TABLE>


<PAGE>



NOTE L - STOCK HELD IN TRUST

         The Company  sponsors a deferred  compensation  plan for certain of its
agents in the form of a trust. Company stock owned by the trust is accounted for
as treasury stock under generally accepted accounting principles.

NOTE M - 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-owners' equity.

NOTE N - SUBSEQUENT EVENTS

         On  October  20,  1999,  the  Company  announced  that it has agreed to
acquire the Lyndon Insurance Group ("Lyndon") from the Frontier Insurance Group,
Inc.  Headquartered in St. Louis,  Lyndon  manufactures and markets a variety of
specialty  insurance products,  including credit life and disability  insurance,
and vehicle and marine  service  agreements.  Lyndon  distributes  products on a
national  basis through  financial  institutions  and  automobile  dealers.  The
transaction  is subject to  regulatory  approval and certain  customary  closing
conditions.

         On November 1, 1999,  the Company  announced that it has made an equity
investment in Matrix Direct, a privately-owned firm located in San Diego. Matrix
Direct is a leading direct marketer of life insurance products and offers a full
complement  of direct  marketing  services,  including  market  research,  media
buying,   fulfillment,  a  nationally-licensed  sales  group  and  new  business
processing.




<PAGE>



            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         Protective  Life  Corporation is a holding  company whose  subsidiaries
provide   financial   services   through  the  production,   distribution,   and
administration of insurance and investment products. Founded in 1907, Protective
Life Insurance Company is the Company's principal operating subsidiary.

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

         The Company 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
Company's Divisions are: Individual Life, West Coast,  Acquisitions,  Dental and
Consumer Benefits (Dental),  Financial Institutions,  Stable Value Products, and
Investment  Products.  The Company also has an additional business segment which
is Corporate and Other.

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

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

                              RESULTS OF OPERATIONS

PREMIUMS AND POLICY FEES

         The  following  table  sets forth for the  periods  shown the amount of
premiums and policy fees,  net of  reinsurance  ("premiums and policy fees") and
the percentage change from the prior period:
<TABLE>
<CAPTION>

                                                                   PREMIUMS AND POLICY FEES
               NINE MONTHS                                    ---------------------------------
                  ENDED                                           AMOUNT             PERCENTAGE
               SEPTEMBER 30                                   (IN THOUSANDS)          INCREASE
               -------------                                  ---------------       ------------

                   <S>                                           <C>                      <C>
                   1998                                          $471,752                 29.7  %
                   1999                                           584,958                 24.0
</TABLE>

         Premiums and policy fees increased $113.2 million or 24.0% in the first
nine months of 1999 as compared to the first nine months of 1998.  Premiums  and
policy fees in the Individual Life Division decreased $23.4 million in the first
nine  months of 1999 as  compared  to the same  period in 1998 due to  increased
usage of reinsurance. Premiums and policy fees from the West Coast Division




<PAGE>



increased $0.5 million in the first nine months of 1999 as compared to the first
nine  months  of 1998.  The  coinsurance  of a block of  policies  from  Lincoln
National  Corporation  ("Lincoln  National") in October 1998 resulted in a $23.3
million  increase in  premiums  and policy  fees in the  Acquisitions  Division,
whereas  decreases in older acquired blocks resulted in a $5.0 million  decrease
in premiums and policy fees.  The September  1998  acquisition  of United Dental
Care,  Inc.  ("United  Dental  Care")  resulted in a $82.7  million  increase in
premiums  and policy  fees in the Dental  Division  for the first nine months of
1999 as compared to the same period in 1998. Premiums and policy fees related to
the Dental Division's other businesses increased $37.4 million in the first nine
months of 1999 as  compared  to the same period in 1998.  Overall  premiums  and
policy fees from the Financial  Institutions  Division decreased $6.2 million in
the first nine  months of 1999 as  compared  to the first nine months of 1998 of
which $8.9 million  related to the normal  decrease in premiums on closed blocks
of policies  acquired in prior  years.  Premiums  and policy fees related to the
Financial Institutions Division's other businesses increased $2.7 million in the
first nine  months of 1999 as  compared  to the first nine  months of 1998.  The
increase in premiums and policy fees from the Investment  Products  Division was
$3.8 million.

NET INVESTMENT INCOME

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

                                                                NET INVESTMENT INCOME
               NINE MONTHS                                    ---------------------------------
                  ENDED                                           AMOUNT             PERCENTAGE
               SEPTEMBER 30                                   (IN THOUSANDS)          INCREASE
               -------------                                  ---------------       ------------

                   <S>                                           <C>                       <C>
                   1998                                          $475,192                  11.6    %
                   1999                                           503,570                   6.0
</TABLE>

         Net  investment  income  in the  first  nine  months  of 1999 was $28.4
million or 6.0%  higher  than the  corresponding  period of the  preceding  year
primarily due to increases in the average amount of invested assets.

REALIZED INVESTMENT GAINS (LOSSES)

         The Company generally purchases its investments with the intent to hold
to maturity by purchasing  investments  that match future  cash-flow  needs. The
sales of investments that have occurred have resulted principally from portfolio
management decisions to maintain approximate matching of assets and liabilities.

         The following table sets forth net realized  investment  gains (losses)
for the periods shown:

         NINE MONTHS                                     REALIZED INVESTMENT
           ENDED                                            GAINS (LOSSES)
        SEPTEMBER 30                                        (IN THOUSANDS)
     -----------------                                 ---------------------

            1998                                               $2,445
            1999                                               (3,340)





<PAGE>



         Realized  investment losses were $3.3 million for the first nine months
of 1999 compared to gains of $2.4 million for the corresponding period of 1998.

OTHER INCOME

         The following table sets forth other income for the periods shown:

             NINE MONTHS
                ENDED                                   OTHER INCOME
             SEPTEMBER 30                              (IN THOUSANDS)
          -----------------                            ---------------

                1998                                       $48,577
                1999                                        67,056

         Other  income   consists   primarily  of  revenues  of  the   Company's
broker-dealer subsidiary, fees from variable insurance products, revenues of the
Company's  wholly-owned  insurance marketing  organizations,  small noninsurance
subsidiaries and automobile warranty business,  and the results of the Company's
joint  venture in Hong Kong.  Other  income in the first nine months of 1999 was
$18.5 million higher than the  corresponding  period of 1998.  Revenues from the
Company's  broker-dealer  subsidiary and automobile  warranty business increased
$7.8 million and $7.6 million, respectively, in the first nine months of 1999 as
compared  to the same  period  in 1998.  Other  income  from all  other  sources
increased  $3.1  million in the first nine months of 1999 as  compared  with the
first nine months of 1998.




<PAGE>



INCOME BEFORE INCOME TAX

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

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

                                                    (IN THOUSANDS)

                                                                                          1998              1999
                                                                                          ----              ----
Operating income (loss) (1)(2)
Life Insurance
<S>                                                                                    <C>                <C>
      Individual Life                                                                  $  20,341          $ 24,637
      West Coast                                                                          15,673            19,434
      Acquisitions                                                                        36,990            51,872
Specialty Insurance Products
      Dental and Consumer Benefits                                                        12,763            28,783
      Financial Institutions                                                              14,311            16,598
Retirement Savings and Investment Products
      Stable Value Products                                                               23,786            21,080
      Investment Products                                                                  8,975             9,310
Corporate and other (2)                                                                   12,841             7,973
                                                                                       ---------         ---------
      Total operating income                                                             145,680           179,687
                                                                                        --------          --------

Realized Investment Gains (Losses)
      Stable Value Products                                                                 (895)              (82)
      Investment Products                                                                    678               892
      Unallocated Realized Investment Gains (Losses)                                       2,662            (4,150)
Related Amortization of Deferred Policy Acquisition Costs
      Investment products                                                                   (367)             (892)
                                                                                       ---------        ----------
             Total net                                                                     2,078            (4,232)
                                                                                        --------         ---------

Income (loss) before income tax (2)
Life Insurance
      Individual Life                                                                     20,341            24,637
      West Coast                                                                          15,673            19,434
      Acquisitions                                                                        36,990            51,872
Specialty Insurance Products
      Dental and Consumer Benefits                                                        12,763            28,783
      Financial Institutions                                                              14,311            16,598
Retirement Savings and Investment Products
      Stable Value Products                                                               22,891            20,998
      Investment Products                                                                  9,286             9,310
Corporate and other (2)                                                                   12,841             7,973
Unallocated realized investment gains (losses)                                             2,662            (4,150)
                                                                                      ----------         ---------

             Total income before income tax                                             $147,758          $175,455
                                                                                        ========          ========

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

(2) Operating  income and income  before  income tax for the Corporate and Other
    segment  have  been  reduced  by  pretax  minority  interest  in  income  of
    consolidated subsidiaries of $12,722 and $13,959 in the first nine months of
    1999 and 1998, respectively. Such minority interest related to payments MADE
    on the company's MIPSsm, 8.25% TOPRSsm, and FELINE PRIDESsm.

</TABLE>



<PAGE>



        The Individual Life Division's pretax operating income was $24.6 million
in the first nine months of 1999 compared to $20.3 million in the same period of
1998, an increase of 21%. The Division's  mortality  experience was $3.8 million
more  favorable  in the first nine months of 1999 as compared to the same period
of 1998. The Division's  1999 results  include a $4.1 million loss relating to a
venture to sell term and term-like  products  through direct  response and other
expenses to support future growth.

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

        Pretax operating income from the Acquisitions Division was $51.9 million
in the first nine months of 1999 as compared to $37.0 million in the same period
of 1998. The Division's  mortality  experience  was  approximately  $6.2 million
better  than  expected  in the first nine  months of 1999 as  compared  to being
approximately $2.1 million worse than expected in the first nine months of 1998.
Earnings from the  Acquisitions  Division are normally  expected to decline over
time (due to the  lapsing of  policies  resulting  from  deaths of  insureds  or
terminations of coverage) unless new acquisitions are made. In October 1998, the
Company  coinsured  a block of  policies  from  Lincoln  National  resulting  in
earnings of $7.0 million in the first nine months of 1999.

        The Dental  Division's  pretax operating income was $28.8 million in the
first nine months of 1999  compared to $12.8 million in the first nine months of
1998. The recent acquisition of United Dental Care contributed earnings of $13.9
million  in  1999.  The  pretax  operating  earnings  of  the  Division's  other
businesses  increased  $2.1 million in the first nine months of 1999 as compared
to the same period last year.

        Pretax operating income of the Financial Institutions Division was $16.6
million in the first nine months of 1999 as compared to $14.3 million last year.
In September 1999, the Company  reacquired a block of credit life and disability
policies  which  it had  ceded  to  NationsCredit  Insurance  Corporation.  This
transaction  resulted in $1.0 million of earnings in the third  quarter of 1999.
In addition,  the Division's other lines of business  improved in the first nine
months of 1999 as compared to the same period of 1998.

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

        Investment Products Division pretax operating income was $9.3 million in
the first nine  months of 1999  compared  to $9.0  million in the same period of
1998.  The Division had no realized  investment  gains or losses (net of related
amortization of deferred policy  acquisition  costs) in the first nine months of
1999 as compared to  approximately  $0.3  million of realized  gains in the same
period of 1998. Total pretax earnings were $9.3 million in the first nine months
of 1999 as compared to $9.3 million in the same period of 1998.




<PAGE>



        Earnings from the Corporate and Other segment  consist  primarily of net
investment income on unallocated capital,  interest expense on substantially all
debt, the Company's joint venture in Hong Kong, several small insurance lines of
business, and the operations of several small noninsurance subsidiaries.  Pretax
earnings  for this  segment  decreased  $4.9 million in the first nine months of
1999 as  compared  to the  first  nine  months  of  1998,  primarily  due to the
allocation of capital to the United Dental Care  acquisition and the coinsurance
of a block of policies from Lincoln National.

INCOME TAXES

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

    NINE MONTHS
       ENDED                                             ESTIMATED EFFECTIVE
    SEPTEMBER 30                                           INCOME TAX RATES
- -----------------                                      -----------------------
      1998                                                       35%
      1999                                                       36

         The  effective   income  tax  rate  for  the  full  year  of  1998  was
approximately  35%.  Management's  estimate of the effective income tax rate for
1999 is 36%.  The  increase  in the  effective  tax rate  primarily  relates  to
nondeductible goodwill associated with the acquisition of United Dental Care.

NET INCOME BEFORE EXTRAORDINARY LOSS

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

                                                        NET INCOME BEFORE EXTRAORDINARY LOSS
              NINE MONTHS           ----------------------------------------------------------------------------------
                 ENDED                 TOTAL             PER SHARE-       PERCENTAGE       PER SHARE-     PERCENTAGE
              SEPTEMBER 30           (IN THOUSANDS)       BASIC           INCREASE          DILUTED       INCREASE
              ------------           -------------   ---------------   -------------     ------------   ------------

<S>              <C>                   <C>                <C>             <C>              <C>             <C>
                 1998                  $ 96,043           $1.53           15.0%            $1.51           14.4%
                 1999                   112,164            1.71           11.8              1.70           12.6
</TABLE>

         Compared to the same period in 1998,  net income per  share-diluted  in
the first nine months of 1999 increased  12.6%,  reflecting  improved  operating
earnings in the Individual  Life, West Coast,  Acquisitions,  Dental,  Financial
Institutions,  and Investment Products Divisions, which were partially offset by
lower operating earnings in the Stable Value Products Division and the Corporate
and Other segment and realized investment losses (net of related amortization of
deferred policy acquisition costs).

EXTRAORDINARY LOSS

         On  June  30,  1999,  the  Company  caused  PLC  Capital  L.L.C.  ("PLC
Capital"), a special purpose finance subsidiary, to redeem its $55 million of 9%
Cumulative Monthly Income Preferred Securities,  Series A ("MIPS"). In a related
transaction,  the Company redeemed its $69.6 million of Subordinated  Debentures
which were held by PLC Capital. The redemption resulted in an extraordinary loss
of $1.8  million  or $0.03  per  share on both a basic and  diluted  basis.  The
extraordinary  loss was comprised  primarily of unamortized  deferred debt issue
costs and losses




<PAGE>



related to the termination of related interest rate swap  agreements,  net of an
income tax benefit of $0.9 million.

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

         The FASB has also issued SFAS NO. 134,  "ACCOUNTING FOR MORTGAGE-BACKED
SECURITIES  RETAINED AFTER THE SECURITIZATION OF MORTGAGE LOANS HELD FOR SALE BY
A MORTGAGE BANKING  ENTERPRISE," and the American  Institute of Certified Public
Accountants has issued Statement of Position 98-1,  "ACCOUNTING FOR THE COSTS OF
COMPUTER SOFTWARE DEVELOPED OR OBTAINED FOR INTERNAL USE." The adoption of these
accounting  standards in 1999 is not  expected to have a material  effect on the
Company's financial condition.

                         LIQUIDITY AND CAPITAL RESOURCES

         The Company's  operations  usually  produce a positive cash flow.  This
cash flow is used to fund an  investment  portfolio  to finance  future  benefit
payments.  Since future benefit payments largely represent medium- and long-term
obligations  reserved  using  certain  assumed  interest  rates,  the  Company's
investments are predominantly in medium- and long-term,  fixed-rate  investments
such as bonds and mortgage loans.

INVESTMENTS

         The Company generally purchases its investments with the intent to hold
to  maturity  by  purchasing  investments  that match  future  cash flow  needs.
However, the Company may sell any of its investments to maintain proper matching
of assets and  liabilities.  Accordingly,  the Company has  classified its fixed
maturities and certain other securities as "available for sale."

         The Company's investments in debt and equity securities are reported at
market value,  and investments in mortgage loans are reported at amortized cost.
At September 30, 1999,  the fixed  maturity  investments  (bonds and  redeemable
preferred  stocks) had a market value of $6,265.5  million,  which is 2.1% below
amortized cost (less  allowances for  uncollectible  amounts on  investments) of
$6,401.6  million.  The  Company  had  $1,894.8  million  in  mortgage  loans at
September 30, 1999. While the Company's mortgage loans do not have quoted market
values,  at September  30, 1999,  the Company  estimates the market value of its
mortgage loans to be $1,926.8 million (using discounted cash flows from the next
call date) which is 1.7% above amortized  cost.  Most of the Company's  mortgage
loans have significant prepayment penalties. These assets are




<PAGE>



invested for terms  approximately  corresponding  to anticipated  future benefit
payments. Thus, market value fluctuations should not adversely affect liquidity.

         For several  years the Company  has offered a type of  commercial  loan
under which the Company  will permit a slightly  higher  loan-to-value  ratio in
exchange for a participating interest in the cash flows from the underlying real
estate. As of September 30, 1999,  approximately $538.7 million of the Company's
mortgage loans have this participation feature.

         At September 30, 1999,  delinquent  mortgage loans and foreclosed  real
estate were 0.2% of assets.  Bonds rated less than investment grade were 1.9% of
assets.  The Company does not expect these  investments to adversely  affect its
liquidity or ability to maintain proper matching of assets and liabilities.  The
Company's  allowance for uncollectible  amounts on investments was $21.1 million
at September 30, 1999.

         Policy loans at September 30, 1999, were $231.8 million,  a decrease of
$0.8 million from December 31, 1998. Policy loan rates are generally in the 4.5%
to 8.0% range;  such rate is at least equal to the assumed  interest  rates used
for future policy benefits.

         In the ordinary course of its commercial  mortgage lending  operations,
the  Company  will commit to provide a mortgage  loan before the  property to be
mortgaged  has  been  built or  acquired.  The  mortgage  loan  commitment  is a
contractual obligation to fund a mortgage loan when called upon by the borrower.
The commitment is not recognized in the Company's financial statements until the
commitment is actually  funded.  The mortgage loan  commitment  contains  terms,
including  the  rate of  interest.  At  September  30,  1999,  the  Company  had
outstanding mortgage loan commitments of $682.4 million.

LIABILITIES

         Many of the  Company's  products  contain  surrender  charges and other
features  that reward  persistency  and penalize the early  withdrawal of funds.
Surrender  charges for these  products  generally  are  sufficient  to cover the
Company's  unamortized  deferred  policy  acquisition  costs with respect to the
policy  being  surrendered.  Certain  stable  value and annuity  contracts  have
market-value  adjustments that protect the Company against  investment losses if
interest rates are higher at the time of surrender than at the time of issue.

         At September 30, 1999, the Company had policy  liabilities and accruals
of $4.9 billion.  The Company's life insurance  products have a weighted average
minimum credited interest rate of approximately 4.3%.

         At  September  30,  1999,  the Company had $2.7 billion of stable value
contract account balances and $1.6 billion of annuity account balances.

DERIVATIVE FINANCIAL INSTRUMENTS

         The Company does not currently use derivative financial instruments for
trading  purposes.  Combinations  of swaps,  options and futures  contracts  are
sometimes  used  as  hedges  against  changes  in  interest  rates  for  certain
investments, primarily outstanding mortgage loan commitments, mortgage loans and
mortgage-backed  securities,  and  liabilities  arising from  interest-sensitive
products.




<PAGE>



Realized  investment  gains  and  losses  on such  contracts  are  deferred  and
amortized  over the life of the hedged asset.  No realized  investment  gains or
losses were  deferred in 1999 or 1998.  At September  30,  1999,  options with a
notional  amount of $400  million  were in a $1.1  million net  unrealized  loss
position.

         The Company uses interest rate swap  contracts,  swaptions  (options to
enter into interest rate swap  contracts),  caps, and floors to convert  certain
investments from a variable to a fixed rate of interest and from a fixed rate of
interest to a variable rate of interest,  and to convert a portion of its Senior
Notes,  Medium-Term Notes, MIPS, and 8.25% TOPrS from a fixed rate to a variable
rate of interest.  Swap contracts are also used to alter the effective durations
of assets and liabilities.  At September 30, 1999, interest rate swap contracts,
swaptions,  caps and floors with a notional  amount of $1,138 million were in an
$1.0  million  net  unrealized  loss  position.  During  the nine  months  ended
September  30, 1999, a $6.4 million loss was  recognized  on interest  rate swap
contracts,  with a notional  amount of $130.0  million  related to the Company's
MIPS and 8.25% TOPrS.

ASSET/LIABILITY MANAGEMENT

         The  Company  believes  its  asset/liability  management  programs  and
procedures and certain product features provide  significant  protection for the
Company against the effects of changes in interest rates. However, approximately
one-fourth of the Company's liabilities relate to products (primarily whole life
insurance)  the  profitability  of which may be  affected by changes in interest
rates.  The  effect  of such  changes  in any one  year  is not  expected  to be
material.  Additionally,  the Company  believes its  asset/liability  management
programs and procedures provide sufficient liquidity to enable it to fulfill its
obligation to pay benefits under its various insurance and deposit contracts.

         The  Company's  asset/liability   management  programs  and  procedures
involve the  monitoring  of asset and liability  durations  for various  product
lines;  cash  flow  testing  under  various  interest  rate  scenarios;  and the
continuous  rebalancing of assets and liabilities  with respect to yield,  risk,
and cash flow characteristics.  It is the Company's policy to generally maintain
asset and liability durations within one half year of one another, although from
time to time a broader interval may be allowed.

         Cash outflows  related to stable value  contracts  (primarily  maturing
contracts and expected withdrawals) were approximately $1.0 billion during 1998.
Cash   outflows   related  to  stable  value   contracts  are  estimated  to  be
approximately  $0.9  billion in 1999.  The Company has $0.1 billion of contracts
which may be terminated by the contract holder upon seven or thirty days notice.
The  Company's  asset/liability  management  programs and  procedures  take into
account maturing contracts and expected  withdrawals.  Accordingly,  the Company
does not expect stable value  contract  related cash outflows to have an unusual
effect on the future operations and liquidity of the Company.

         The life insurance  subsidiaries  were committed at September 30, 1999,
to fund  mortgage  loans and to  purchase  fixed  maturity  and other  long-term
investments in the amount of $754.0  million.  The Company's  subsidiaries  held
$190.0  million  in cash and  short-term  investments  at  September  30,  1999.
Protective  Life  Corporation  had  an  additional  $4.9  million  in  cash  and
short-term investments available for general corporate purposes.

         While the  Company  generally  anticipates  that the cash  flows of its
subsidiaries  will  be  sufficient  to meet  their  investment  commitments  and
operating  cash  needs,  the  Company  recognizes  that  investment  commitments
scheduled to be funded may from time to time exceed the funds then




<PAGE>



available.  Therefore,  the  Company  has  arranged  sources  of credit  for its
insurance  subsidiaries  to use when needed.  The Company  expects that the rate
received  on  its   investments   will  equal  or  exceed  its  borrowing  rate.
Additionally, the Company may from time to time sell short-duration Stable Value
Products to complement its cash management practices.

CAPITAL

         At September 30, 1999,  Protective  Life  Corporation had $59.0 million
outstanding  under its $70.0 million  revolving line of credit and an additional
$57.6 million of bank  borrowings at a weighted  average  interest rate of 5.7%.
Included in these bank  borrowings is a $55.0 million term loan, the proceeds of
which were used to redeem the MIPS.  The  remaining  increase  in  borrowing  by
Protective  Life  Corporation  since  December  31,  1998,  was used for general
corporate purposes.

         Protective Life  Corporation's cash flow is dependent on cash dividends
and payments on surplus notes from its  subsidiaries,  revenues from investment,
data processing, legal and management services rendered to the subsidiaries, and
investment  income.  At  December  31,  1998,   approximately  $275  million  of
consolidated   share-owners'   equity,   excluding  net  unrealized   losses  on
investments, represented net assets of the Company's insurance subsidiaries that
cannot be transferred to Protective Life Corporation. In addition, the states in
which  the  Company's  insurance   subsidiaries  are  domiciled  impose  certain
restrictions  on  the  insurance  subsidiaries'  ability  to  pay  dividends  to
Protective Life Corporation.

         The Company plans to retain substantial portions of the earnings of its
life insurance subsidiaries in those companies primarily to support their future
growth.  Protective Life Corporation's cash disbursements have from time to time
exceeded  its cash  receipts,  and these  shortfalls  have been  funded  through
various  external  financings.  Therefore,  Protective Life Corporation may from
time to time require additional external financing.

         To give the Company  flexibility in connection with future acquisitions
and other growth  opportunities,  the Company has  registered  debt  securities,
preferred  and common stock,  and stock  purchase  contracts of Protective  Life
Corporation,  and additional  preferred  securities of special  purpose  finance
subsidiaries under the Securities Act of 1933 on a delayed (or shelf) basis.

         A life insurance  company's  statutory capital is computed according to
rules  prescribed  by  the  National  Association  of  Insurance   Commissioners
("NAIC"),  as modified by the insurance  company's state of domicile.  Statutory
accounting rules are different from generally accepted accounting principles and
are  intended to reflect a more  conservative  view by, for  example,  requiring
immediate  expensing of policy  acquisition costs. The NAIC's risk-based capital
requirements  require  insurance  companies to calculate and report  information
under a risk-based  capital  formula.  The achievement of long-term  growth will
require growth in the statutory capital of the Company's insurance subsidiaries.
The  subsidiaries  may  secure  additional  statutory  capital  through  various
sources,  such as retained  statutory  earnings or equity  contributions  by the
Company.

OTHER DEVELOPMENTS

        The NAIC has adopted the Codification of Statutory Accounting Principles
(Codification).  The Codification changes current statutory accounting rules in
several areas.  The Company has not




<PAGE>



estimated  the  potential  effect the  Codification  will have on the  statutory
capital of the  Company's  insurance  subsidiaries.  The  Codification  has been
proposed to become effective January 1, 2001.

         The  NAIC has  adopted  a model  regulation,  commonly  referred  to as
"Triple X" (i.e.,  roman numeral XXX), for universal life and level premium term
and  term-like  insurance  products.  It is likely  that many  states will adopt
Triple X effective January 1, 2000. Triple X potentially increases the amount of
regulatory capital employed in the sale of these products. Insurers may react to
Triple X by changing  product  features  and/or premium rates, or by maintaining
the status  quo.  Therefore,  the  competitive  environment  after  January 1 is
unclear.  The  Company  is  currently  assessing  the  impact of Triple X on its
products  and what  changes to the  products  might be  necessary in response to
Triple X. The Company  cannot  predict what effect Triple X may have on its life
insurance sales.

         Under insurance guaranty fund laws in most states,  insurance companies
doing business in a participating  state can be assessed up to prescribed limits
for policyholder  losses incurred by insolvent  companies.  The Company does not
believe that any such  assessments  will be  materially  different  from amounts
already reflected in the financial statements.

         The  Company  is  not  aware  of any  material  pending  or  threatened
regulatory action with respect to the Company or any of its subsidiaries.

         The  United  States  Congress  may  consider  legislation   that  would
eliminate the estate tax. Life insurance  products are often used to fund estate
tax obligations.  If the estate tax was eliminated,  the demand for certain life
insurance products would be adversely affected.

         The United States Congress has approved  legislation  that would permit
commercial banks, insurance companies and investment banks to combine,  provided
certain requirements are satisfied.  While the Company cannot predict the impact
of this  legislation,  it  could  cause  the  Company  to  experience  increased
competition   as  larger   more   efficient   organizations   emerge  from  such
combinations.

         Some insurers  have recently  lowered the premium rates for their level
premium term and  term-like  products.  The Company's  Individual  Life and West
Coast  Divisions'  results,  in part,  depend  upon their  ability  to  maintain
competitive level premium term and term-like products.

     A number of civil jury verdicts have been returned  against insurers in the
jurisdictions  in which the Company 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 addition, in
some class  action  and other  lawsuits  involving  insurers'  sales  practices,
insurers  have made  material  settlement  payments.  In some states,  including
Alabama (where the Company maintains its headquarters),  juries have substantial
discretion  in awarding  punitive and  non-economis  compensatory  damages which
creates the potential for unpredictable  material adverse judgments in any given
lawsuit. The Company,  like other insurers,  in the ordinary course of business,
is involved in such litigation or  alternatively  in  arbitration.  Although the
outcome  of  any  such  litigation  or  arbitration  cannot  be  predicted  with
certainty, the Company 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 the Company.


<PAGE>



         Earlier  this year,  an unrelated  insurer was placed  under  insurance
department supervision due to its inability to redeem approximately $6.8 billion
of contracts  under which  contract  holders could  terminate the contracts upon
seven or thirty  days  notice.  The  Company  cannot  predict  what  effect this
unrelated  insurer's  difficulties  will have on  certain  markets  in which the
Company participates.

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  the Company,  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.

         The Company  began work on the Year 2000 problem in 1995. At that time,
the Company  identified and assessed the Company'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. The Company's Year
2000 plan includes all subsidiaries.

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

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

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

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

         The Company  cannot  specifically  identify all of the costs to develop
and  implement  its  Year  2000  plan.  The  costs  of new  systems  to  replace
non-compliant systems have been capitalized in the




<PAGE>



ordinary course of business. Other costs have been expensed as incurred. Through
August 31, 1999, costs that have been specifically identified as relating to the
Year 2000 problem total $4.9 million,  with an additional $0.3 million estimated
to be required to support continued Year 2000  preparations.  The Company's Year
2000 efforts have not adversely  affected its normal procurement and development
of information technology.

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

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

         Should some of the Company's  systems not be available due to Year 2000
problems, in a reasonably likely worst case scenario, the Company 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.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         There has been no material  change from the disclosure in the Company's
1998 Form 10-K.




<PAGE>



                                     PART II

ITEM 6.          EXHIBITS AND REPORTS ON FORM 8-K

         (a)     15         Letter re: unaudited interim financial statements

                 27         Financial Data Schedule

                 99         Safe harbor for Forward Looking Statements

         (b)     A  current  report  on Form 8-K was  filed  October  26,  1999,
                 reporting  under  Item 5 and Item 7 the  Company's  1999  third
                 quarter earnings press release.

                                    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 CORPORATION

DATE:            NOVEMBER 12, 1999               /S/JERRY W. DEFOOR
                                                  -----------------------
                                                  Jerry W. DeFoor
                                                  Vice President and Controller,
                                                  and Chief Accounting Officer
                                                  (Duly authorized officer)



<PAGE>



                                                                  Exhibit 15

Securities and Exchange Commission
450 Fifth Street, N.W.

Washington, D.C.  20549

Re:     Protective Life Corporation

We are aware that our report  dated  October 26,  1999,  except for Note N as to
which the date is  November  1,  1999,  on our  review of  interim  consolidated
financial  information of Protective Life  Corporation and  subsidiaries for the
period ended September 30, 1999, and included in the Company's  quarterly report
on Form 10-Q for the quarter  then ended,  is  incorporated  by reference in the
Company's registration statements on Form S-8 and Form S-3.

/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Birmingham, Alabama
November 12, 1999

<TABLE> <S> <C>


<ARTICLE>                                           7
<LEGEND>
 This schedule contains summary financial information extracted from the
consolidated financial statements of Protective Life Corporation and is
qualified in its entirety by reference to such financial statements.
</LEGEND>
<MULTIPLIER>                                   1,000

<S>                                            <C>
<PERIOD-TYPE>                                  9-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   SEP-30-1999
<DEBT-HELD-FOR-SALE>                           6,265,531
<DEBT-CARRYING-VALUE>                          0
<DEBT-MARKET-VALUE>                            0
<EQUITIES>                                     29,707
<MORTGAGE>                                     1,894,874
<REAL-ESTATE>                                  16,201
<TOTAL-INVEST>                                 8,611,014
<CASH>                                         90,745
<RECOVER-REINSURE>                             802,808
<DEFERRED-ACQUISITION>                         962,381
<TOTAL-ASSETS>                                 12,507,123
<POLICY-LOSSES>                                4,403,003
<UNEARNED-PREMIUMS>                            522,061
<POLICY-OTHER>                                 0
<POLICY-HOLDER-FUNDS>                          122,720
<NOTES-PAYABLE>                                236,349
                          0
                                    0
<COMMON>                                       34,667
<OTHER-SE>                                     859,367
<TOTAL-LIABILITY-AND-EQUITY>                   12,507,123
                                     584,958
<INVESTMENT-INCOME>                            503,570
<INVESTMENT-GAINS>                             (3,340)
<OTHER-INCOME>                                 67,056
<BENEFITS>                                     643,681
<UNDERWRITING-AMORTIZATION>                    82,315
<UNDERWRITING-OTHER>                           238,071
<INCOME-PRETAX>                                188,177
<INCOME-TAX>                                   67,744
<INCOME-CONTINUING>                            112,164<F1>
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                (1,763)
<CHANGES>                                      0
<NET-INCOME>                                   110,401
<EPS-BASIC>                                    1.68
<EPS-DILUTED>                                  1.67
<RESERVE-OPEN>                                 0
<PROVISION-CURRENT>                            0
<PROVISION-PRIOR>                              0
<PAYMENTS-CURRENT>                             0
<PAYMENTS-PRIOR>                               0
<RESERVE-CLOSE>                                0
<CUMULATIVE-DEFICIENCY>                        0

<FN>
<F1> Net of minority interest in income of consolidated subsidiaries of $8,269.
</FN>

</TABLE>

<PAGE>



                                   Exhibit 99
                                       to

                                    Form 10-Q
                                       of

                           Protective Life Corporation
                               for the nine months

                            ended September 30, 1999

                   Safe Harbor for Forward-Looking Statements

        The  Private  Securities  Litigation  Reform  Act of  1995  (the  "Act")
encourages  companies to make  "forward-looking  statements"  by creating a safe
harbor to protect the companies from securities law liability in connection with
forward-looking statements.  Forward-looking statements can be identified by use
of  words  such  as  "expect,"  "estimate,"  "project,  "  budget,"  "forecast,"
"anticipate," "plan," and similar expressions.  Protective Life Corporation (the
"Company")  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.   The  Company   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 the Company are discussed more fully below.

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

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

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


<PAGE>



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

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

A RATINGS DOWNGRADE COULD ADVERSELY AFFECT OUR ABILITY TO COMPETE.

        Ratings are an important factor in the Company's  competitive  position.
Rating organizations periodically review the financial performance and condition
of insurers,  including the Company's insurance subsidiaries. A downgrade in the
ratings of the Company'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 factors relate to the rated  company,  some of the factors relate to
general  economic  conditions  and  circumstances  outside  the rated  company's
control.  For the past several  years  rating  downgrades  in the industry  have
exceeded upgrades.

OUR POLICY CLAIMS FLUCTUATE FROM YEAR TO YEAR.

        The  Company's  results  may  fluctuate  from year to year on account of
fluctuations in policy claims received by the Company.

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

        Many  of  the  products   offered  by  the  Company's   life   insurance
subsidiaries  allow  policyholders  and contract holders to withdraw their funds
under  defined  circumstances.   The  Company'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 the Company's assets and
liabilities.  While the Company's life 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  the  Company's  insurance  subsidiaries  to  dispose  of
illiquid assets on unfavorable terms, which could have a material adverse effect
on the Company.

INTEREST-RATE FLUCTUATIONS COULD NEGATIVELY AFFECT OUR SPREAD INCOME.

        Significant  changes in interest rates expose insurance companies to the
risk of not earning  anticipated  spreads  between the  interest  rate earned on
investments and the credited rates paid on outstanding policies. Both rising and
declining  interest rates can negatively affect the Company's spread income. For
example,  certain of the Company's insurance and investment products guarantee a
minimum credited interest rate. While the Company develops and maintains


<PAGE>



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 the  Company's
insurance and investment products.

INSURANCE COMPANIES ARE HIGHLY REGULATED.

        The  Company'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 owners.  The
Company cannot predict the form of any regulatory initiatives.

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

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

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

        Under the Internal Revenue Code of 1986, as amended,  income tax payable
by  policyholders  on investment  earnings is deferred  during the  accumulation
period of certain  life  insurance  and annuity  products.  This  favorable  tax
treatment  may give certain of the Company's  products a  competitive  advantage
over other non-insurance  products. To the extent that the Internal Revenue Code
is revised to reduce  the  tax-deferred  status of life  insurance  and  annuity
products, or to increase the tax-deferred status of competing products, all life
insurance companies,  including the Company'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. In addition,  life insurance products are often used to fund
estate tax obligations. If the estate tax was eliminated, the demand for certain
life insurance products would be adversely affected.  The Company cannot predict
what future tax initiatives may be proposed which could affect the Company.


<PAGE>



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

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

OUR INVESTMENTS ARE SUBJECT TO RISKS.

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

OUR ACQUISITION STRATEGY INVOLVES RISKS.

        The  Company has  actively  pursued a strategy  of  acquiring  blocks of
insurance  policies.  This  acquisition  strategy has  increased  the  Company's
earnings in part by allowing the Company to position  itself to realize  certain
operating efficiencies  associated with economies of scale. The Company 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 the  Company,  or that the Company will realize the
anticipated financial results from its acquisitions.

WE ARE DEPENDENT ON THE PERFORMANCE OF OTHERS.

        The  Company's  results  may be affected  by the  performance  of others
because the Company has entered into various  ventures  involving other parties.
Examples  include,  but are not limited to: many of the  Company's  products are
sold  through  independent   distribution   channels;  the  Investment  Products
Division's   variable   annuity  deposits  are  invested  in  funds  managed  by
unaffiliated  investment managers;  and a portion of the sales in the Individual
Life,  West Coast,  Dental,  and  Financial  Institutions  Divisions  comes from
arrangements with unrelated marketing organizations.


<PAGE>


YEAR 2000 COMPUTER COMPLIANCE ISSUES MAY ADVERSELY AFFECT US.

        Computer  hardware and  software  often denote the year using two digits
rather than four;  for example,  the year 1999 often is denoted by such hardware
and  software as "99." It is  probable  that such  hardware  and  software  will
malfunction when calculations  involving the year 2000 are attempted because the
hardware  and/or  software will  interpret  "00" as  representing  the year 1900
rather  that the year 2000.  This "Year  2000"  issue  potentially  affects  all
individuals  and  companies  (including  the Company,  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.

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

        Should some of the  Company's  systems not be available due to Year 2000
problems, in a reasonable likely worst case scenario, the Company 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 the Company and its operations.

OUR REINSURANCE PROGRAM INVOLVES RISKS.

        The Company's  insurance  subsidiaries cede insurance to other insurance
companies through reinsurance.  However, the Company remains liable with respect
to ceded insurance should any reinsurer fail to meet the obligations  assumed by
it. The cost of  reinsurance  is, in some cases,  reflected in the premium rates
charged by the Company. Under certain reinsurance agreements,  the reinsurer may
increase the rate it charges the Company for the reinsurance, though the Company
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 the Company, the Company could be adversely affected.

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

        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, THE COMPANY 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