PENNCORP FINANCIAL GROUP INC /DE/
10-Q, 1999-11-15
LIFE INSURANCE
Previous: EMERGING MARKETS INCOME FUND INC, N-30D, 1999-11-15
Next: FIRST USA CREDIT CARD MASTER TRUST, 8-K, 1999-11-15



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




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                For the quarterly period ended September 30, 1999

                         Commission File Number 1-11422

                         PENNCORP FINANCIAL GROUP, INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                 Delaware                                 13-3543540

        (STATE OR OTHER JURISDICTION
      OF INCORPORATION OR ORGANIZATION)     (I.R.S. EMPLOYER IDENTIFICATION NO.)
         c/o Southwestern Financial
            Services Corporation                             75201

          717 NORTH HARWOOD STREET                         (ZIP CODE)

                Dallas, Texas

         (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

       Registrant's telephone number, including area code: (214) 954-7111

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                                  Name of Each Exchange
           Title of Each Class                     on Which Registered
  -------------------------------------  ---------------------------------------
      Common Stock, $.01 par value              New York Stock Exchange
  -------------------------------------  ---------------------------------------
      $3.375 Convertible Preferred
         Stock, $.01 par value                  New York Stock Exchange
  -------------------------------------  ---------------------------------------

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                                      None

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 [ ]

The number of Common  Stock  shares  outstanding  as of  November  8, 1999,  was
29,214,731.

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


                                        1


<PAGE>



                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES

                                TABLE OF CONTENTS

                                                                            PAGE

PART I -- FINANCIAL INFORMATION

  Item 1. Financial Statements.................................................3
           Consolidated Balance Sheets.........................................3
           Consolidated Statements of Operations and Comprehensive Loss........4
           Consolidated Statements of Cash Flows...............................5
           Notes to Unaudited Consolidated Financial Statements................6
           Review by Independent Certified Public Accountants.................16
           Independent Auditors' Review Report................................17

  Item 2. Management's Discussion and Analysis of Financial Condition
            and Results of Operations.........................................18
  Item 3. Quantitative and Qualitative Disclosures About Market Risk..........34

PART II -- OTHER INFORMATION

  Item 1. Legal Proceedings...................................................35
  Item 5. Other Information...................................................36
  Item 6. Exhibits and Reports on Form 8-K....................................36

SIGNATURE

INDEX TO EXHIBITS

                                        2


<PAGE>



                         PART I -- FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,   DECEMBER 31,
                                                                                        1999            1998
                                                                                    -------------  -------------
                                                                                     (UNAUDITED)
<S>                                                                                 <C>            <C>
ASSETS:
Investments:
   Fixed maturities available for sale, at fair value.............................  $  2,433,210   $  2,589,714
   Equity securities available for sale, at fair value............................         2,031          2,035
   Mortgage loans on real estate, net.............................................        32,973         36,882
   Policy loans...................................................................       199,316        207,490
   Cash and short-term investments................................................       115,507         92,727
   OTHER INVESTMENTS..............................................................        20,939         27,406
                                                                                    ------------   ------------
     Total investments ...........................................................     2,803,976      2,956,254
Accrued investment income.........................................................        38,696         37,291
Accounts and notes receivable.....................................................        13,232         14,319
Present value of insurance in force...............................................       186,255        170,729
Deferred policy acquisition costs.................................................       156,564        139,708
Costs in excess of net assets acquired............................................       100,277        108,070
Income taxes, primarily deferred..................................................        70,654         44,597
Other assets......................................................................        74,514         91,252
ASSETS OF BUSINESSES HELD FOR SALE................................................            --      2,421,804
                                                                                    ------------   ------------
     TOTAL ASSETS ................................................................  $  3,444,168   $  5,984,024
                                                                                    ============   ============
LIABILITIES AND SHAREHOLDERS' EQUITY:
Liabilities:
Policy liabilities and accruals...................................................  $  2,771,219   $  2,819,661
Notes payable.....................................................................       279,646        550,923
Accrued expenses and other liabilities............................................       106,138        110,945
LIABILITIES OF BUSINESSES HELD FOR SALE...........................................            --      2,066,554
                                                                                    ------------   ------------
     TOTAL LIABILITIES............................................................     3,157,003      5,548,083
                                                                                    ------------   ------------
Shareholders' equity:
$3.375  Convertible  Preferred  Stock,  $.01 par value,  $50  redemption  value;
   authorized, issued and outstanding 2,300,000 at September 30, 1999 and
   December 31, 1998..............................................................       118,276        112,454
$3.50 Series II Convertible Preferred Stock, $.01 par value, $50 redemption value;
   authorized, issued and outstanding 2,875,000 at September 30, 1999 and
   December 31, 1998..............................................................       149,220        141,673
Common stock, $.01 par value; authorized 100,000,000; issued and outstanding
   30,143,416 at September 30, 1999 and 30,072,344 at December 31, 1998...........           303            301
Additional paid-in capital........................................................       428,974        430,321
Accumulated other comprehensive income (loss), net of income taxes (benefits)            (40,218)        19,995
Accumulated deficit...............................................................      (337,293)      (234,921)
Treasury shares (928,685 at September 30, 1999 and 1,105,369 at
   December 31, 1998).............................................................       (30,829)       (32,391)
NOTES RECEIVABLE AND OTHER ASSETS SECURED BY COMMON STOCK.........................        (1,268)        (1,491)
                                                                                    ------------   ------------
     TOTAL SHAREHOLDERS' EQUITY...................................................       287,165        435,941
                                                                                    ------------   ------------
     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY ..................................  $  3,444,168   $  5,984,024
                                                                                    ============   ============
</TABLE>

     See accompanying Notes to Unaudited Consolidated Financial Statements.

                                        3


<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
<S>                                                  <C>             <C>            <C>            <C>
REVENUES:
   Premiums........................................  $      38,108   $      90,103  $     185,878  $     265,309
   Interest sensitive policy product charges.......         31,841          33,502        100,539         96,103
   Net investment income...........................         53,408          89,130        209,043        277,663
   Other income....................................         10,222           8,776         30,653         30,009
   Net gains (losses) from the sale of investments.            870           4,171           (198)        13,059
   Net gains (losses) from sales of subsidiaries
     (including realized losses on foreign currency
      of $24,978)..................................        (21,643)             --          6,161             --
                                                     -------------   -------------  -------------  -------------
       TOTAL REVENUES..............................        112,806         225,682        532,076        682,143
                                                     -------------   -------------  -------------  -------------
BENEFITS AND EXPENSES:
   Claims incurred.................................         45,706          81,734        189,623        240,733
   Change in liability for future policy benefits
     and other policy benefits.....................         28,695          52,639        116,985        185,309
   Amortization of present value of insurance in
     force and deferred policy acquisition costs...         15,263          27,546         56,358         78,485
   Amortization of costs in excess of net assets
     acquired and other intangibles................          1,265           2,197         12,051          9,854
   Underwriting and other administrative expenses..         33,168          61,242        132,307        162,437
   Interest and amortization of deferred debt
     issuance costs................................          7,713          10,672         33,057         30,945
   Restructuring charge............................             --           1,388          5,141          7,649
   Impairment provision associated with Assets of
     businesses held for sale......................             --         145,000         58,486        285,485
                                                     -------------   -------------  -------------  -------------
       TOTAL BENEFITS AND EXPENSES.................        131,810         382,418        604,008      1,000,897
                                                     -------------   -------------  -------------  -------------
Loss before income taxes (benefits) and
  extraordinary charge.............................        (19,004)       (156,736)       (71,932)      (318,754)
     Income taxes (benefits).......................          9,094           3,900         17,037         (1,559)
                                                     -------------   -------------  -------------  -------------
Loss before extraordinary charge...................        (28,098)       (160,636)       (88,969)      (317,195)
     Extraordinary charge, net of income taxes.....             --              --             --         (1,671)
                                                     -------------   -------------  -------------  -------------
Net loss ..........................................        (28,098)       (160,636)       (88,969)      (318,866)
     Preferred stock dividend requirements.........          4,456           4,456         13,369         13,816
                                                     -------------   -------------  -------------  -------------
Net loss applicable to common stock................  $     (32,554)  $    (165,092) $    (102,338) $    (332,682)
                                                     =============   =============  =============  =============
PER SHARE INFORMATION:
Basic:
   Loss before extraordinary charge applicable
     to common stock...............................  $       (1.11)  $       (5.64) $       (3.49) $      (11.47)
       Extraordinary charge, net of income taxes...             --              --             --          (0.06)
                                                     -------------   -------------  -------------  -------------
   Net loss applicable to common stock.............  $       (1.11)  $       (5.64) $       (3.49) $      (11.53)
                                                     =============   =============  =============  =============
Common shares used in computing basic loss per share        29,390          29,246         29,342         29,017
                                                     =============   =============  =============  =============
Diluted:
   Loss before extraordinary charge applicable
     to common stock...............................  $       (1.11)  $       (5.64) $       (3.49) $      (11.47)
       Extraordinary charge, net of income taxes...             --              --             --          (0.06)
                                                     -------------   -------------  -------------  -------------
   NET LOSS APPLICABLE TO COMMON STOCK.............  $       (1.11)  $       (5.64) $       (3.49) $      (11.53)
                                                     =============   =============  =============  =============
Common shares used in computing diluted loss
  per share........................................         29,390          29,246         29,342         29,017
                                                     =============   =============  =============  =============
COMPREHENSIVE LOSS INFORMATION:
   Net loss........................................  $     (28,098)  $    (160,636) $     (88,969) $    (318,866)
   Change in unrealized foreign currency translation
     gains, net of income taxes....................         (1,691)         (3,007)         1,713         (5,389)
   Decrease in unrealized foreign currency
     translation loss resulting from the sale
     of subsidiaries...............................         24,978              --         24,978             --
   Change in unrealized holding gains (losses) arising
     during the period on securities available for
     sale, net of income taxes (benefits) of $(5,311),
     $13,958, $(46,795) and $17,391................        (18,704)         32,127        (83,000)        43,906
   Reclassification adjustments for gains included
     in net loss...................................         (1,145)         (6,205)        (2,056)       (11,608)
   Decrease in unrealized holding (gains) losses
     resulting from the sale of subsidiaries, net of
     income tax benefit of $1,198 and $1,865.......          2,224              --         (1,849)            --
                                                     -------------   -------------  -------------  -------------
       Total comprehensive loss applicable
         to common stock...........................  $     (22,436)  $    (137,721) $    (149,183) $    (291,957)
                                                     =============   =============  =============  =============
</TABLE>
     See accompanying Notes to Unaudited Consolidated Financial Statements.

                                        4
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                                                            SEPTEMBER 30,
                                                                                        1999            1998
                                                                                    -------------  -------------
<S>                                                                                 <C>            <C>
Cash flows from operating activities:
   Loss before extraordinary charge...............................................  $     (88,969) $    (317,195)
   Adjustments to reconcile loss before extraordinary charge to net cash
     provided (used) by operating activities:
       Impairment provision associated with Assets of Businesses Held for Sale             58,486        285,485
       Net gain from sales of subsidiaries........................................         (6,161)            --
       Capitalization of deferred policy acquisition costs........................        (62,275)      (100,629)
       Amortization of present value of insurance in force, deferred policy

         acquisition costs, intangibles, depreciation and accretion, net..........         63,253         82,740
       Increase in policy liabilities, accruals and other policyholder funds......         17,333         45,831
       OTHER, NET.................................................................         41,043          6,144
                                                                                    -------------  -------------
           NET CASH PROVIDED BY OPERATING ACTIVITIES..............................         22,710          2,376
                                                                                    -------------  -------------
Cash flows from investing activities:
   Cash received from sales of subsidiaries, net of cash and short-term
     investments of $138,902 of subsidiaries sold.................................        138,718             --
   Cash and short-term investments acquired in acquisition of businesses,
     net of cash expended of $82,771 in 1998......................................             --         91,492
   Purchases of fixed maturity securities available for sale......................       (753,814)      (699,347)
   Purchases of equity securities available for sale..............................             --         (5,234)
   Maturities of fixed maturity securities available for sale.....................        311,723        389,808
   Sales of fixed maturity securities available for sale..........................        561,808        502,502
   Sales of equity securities.....................................................             20         25,351
   Acquisitions and originations of mortgage loans................................         (1,082)       (29,934)
   Sales of mortgage loans........................................................          8,229          4,927
   Principal collected on mortgage loans..........................................         33,132         45,496
   OTHER, NET.....................................................................         12,069         10,011
                                                                                    -------------  -------------
       NET CASH PROVIDED BY INVESTING ACTIVITIES..................................        310,803        335,072
                                                                                    -------------  -------------
Cash flows from financing activities:
   Additional borrowings..........................................................             --        203,000
   Reduction in notes payable.....................................................       (271,277)      (126,681)
   Dividends on preferred and common stock........................................             --        (16,205)
   Receipts from interest sensitive policies credited to policyholder
     account balances.............................................................        137,454        284,291
   RETURN OF POLICYHOLDER ACCOUNT BALANCES ON INTEREST SENSITIVE PRODUCTS.........       (308,441)      (557,467)
                                                                                    -------------  -------------
       NET CASH USED BY FINANCING ACTIVITIES......................................       (442,264)      (213,062)
                                                                                    -------------  -------------
       Net increase (decrease) in cash............................................       (108,751)       124,386
Cash and short-term investments at beginning of period (including $131,531 of cash
   and short-term investments classified as businesses held for sale in 1999).....        224,258        109,013
                                                                                    -------------  -------------
Cash and short-term investments at end of period (including $62,888 of cash and
   short-term investmnets classified as assets of businesses held for sale in 1998) $     115,507  $     233,399
                                                                                    =============  =============
Supplemental disclosures:
     INCOME TAXES PAID (REFUNDED).................................................  $      (5,286) $       7,279
                                                                                    =============  =============
     INTEREST PAID................................................................  $      29,149  $      26,118
                                                                                    =============  =============
Non-cash financing activities:
     REDEMPTION OF SERIES C PREFERRED STOCK.......................................  $          --  $      22,227
                                                                                    =============  =============
     ISSUANCE OF COMMON STOCK ASSOCIATED WITH THE ACQUISITION OF BUSINESSES         $          --  $       8,500
                                                                                    =============  =============
     ACCRUED AND UNPAID PREFERRED STOCK DIVIDENDS.................................  $      13,369  $       4,456
                                                                                    =============  =============
</TABLE>

     See accompanying Notes to Unaudited Consolidated Financial Statements.

                                        5

<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

PennCorp  Financial  Group,  Inc.  ("PennCorp" or the "Company") is an insurance
holding  company.   Through  its  wholly-owned   life  insurance   subsidiaries:
Pennsylvania  Life Insurance  Company ("PLIC") and its wholly-owned  subsidiary,
PennCorp Life Insurance Company (collectively  referred to as "Penn Life") (sold
July 30, 1999);  Peninsular Life Insurance Company ("Peninsular") (sold July 30,
1999);  Professional  Insurance Company  ("Professional") (sold March 31, 1999);
Pioneer   Security  Life  Insurance   Company   ("Pioneer   Security")  and  its
wholly-owned subsidiaries, American-Amicable Life Insurance Company of Texas and
Pioneer  American  Insurance  Company  (Pioneer  Security  and its  subsidiaries
collectively referred to as "AA Life");  Southwestern Financial Corporation ("SW
Financial")  and its  wholly-owned  subsidiaries,  Southwestern  Life  Insurance
Company   ("Southwestern    Life"),    Constitution   Life   Insurance   Company
("Constitution")  (sold July 30, 1999),  Union Bankers Insurance Company ("Union
Bankers") (sold July 30, 1999),  and Marquette  National Life Insurance  Company
("Marquette")  (sold July 30, 1999);  Security Life and Trust Insurance  Company
("Security Life"); Occidental Life Insurance Company of North Carolina ("OLIC");
United Life & Annuity  Insurance  Company ("United Life") (sold April 30, 1999);
and Pacific Life and Accident Insurance Company ("PLAIC"),  the Company offers a
broad range of accident and sickness,  life, and accumulation insurance products
to  individuals   through  independent  general  agents  and  payroll  deduction
programs.  Additionally,  the Company owns KB Management, LLC ("KB Management"),
which provides  management and advisory services to the Company;  Marketing One,
Inc.  ("Marketing  One"),  a third party  marketing  organization;  KIVEX,  Inc.
("KIVEX") (sold June 30, 1999), an internet service provider,  UC Mortgage Corp.
("UC") (sold April 30, 1999) and Cyberlink Development, Inc. ("Cyberlink") (sold
April 30, 1999). As part of a subsidiary realignment, Southwestern Life became a
wholly-owned subsidiary of PLAIC as of July 30, 1999.

As a result of the  Company's  announcement  of its  decision to sell the Career
Sales Division (the Career Sales Division is comprised of the operations of Penn
Life,   Peninsular,   Union  Bankers,   Constitution   and  Marquette),   KIVEX,
Professional, and the United Life Assets (the United Life Assets is comprised of
the  operations of United Life,  UC,  Cyberlink and certain  assets of Marketing
One),  within a period not likely to exceed one year, the assets and liabilities
of the Career Sales  Division,  KIVEX,  Professional  and the United Life Assets
(collectively  the  "Businesses  Held for  Sale")  were  reported  as "Assets of
Businesses  Held for Sale" and  "Liabilities  of Businesses Held for Sale" as of
December  31,  1998 (see  Note 3 of Notes to  Unaudited  Consolidated  Financial
Statements).  As of July 30, 1999, sales of all the Businesses Held for Sale had
been completed.

During the three month period ended June 30, 1999, the Company concluded that it
would retain, and shut down over time, certain remaining operations of Marketing
One.

The accompanying  consolidated  financial statements include the accounts of the
Company  and  its  subsidiaries.   All  significant  intercompany  accounts  and
transactions  have been  eliminated.  All dollar  amounts  presented  hereafter,
except share amounts, are stated in thousands.

The financial  statements  are prepared in accordance  with  generally  accepted
accounting  principles ("GAAP").  These principles are established  primarily by
the Financial  Accounting Standards Board ("FASB") and the American Institute of
Certified Public Accountants ("AICPA").  The preparation of financial statements
in conformity  with GAAP requires  management to make estimates and  assumptions
that affect the reported  amounts of assets and  liabilities as well as revenues
and expenses. Accounts that the Company deems to be acutely sensitive to changes
in estimates include deferred policy acquisition  costs,  policy liabilities and
accruals,  present  value of insurance  in force,  costs in excess of net assets
acquired,  the fair value of assets and liabilities  classified as held for sale
and deferred taxes. In addition, the Company must determine the requirements for
disclosure of contingent  assets and liabilities as of the date of the financial
statements based upon estimates. As additional information becomes available, or
actual  amounts are  determinable,  the  recorded  estimates  may be revised and
reflected in operating  results.  Although some variability is inherent in these
estimates,  management  believes  the  amounts  provided  are  adequate.  In all
instances, actual results could differ from estimates.

Certain prior period amounts have been reclassified to conform to current period
presentation.

The  financial  statements  should  be read in  conjunction  with the  financial
statements  included in the  Company's  Annual  Report on Form 10-K for the year
ended December 31, 1998.

                                        6
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

2. NEW ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED

In June  1998,  the FASB  issued  Statement  of  Financial  Accounting  Standard
("SFAS")  No.  133,   "Accounting   for  Derivative   Instruments   and  Hedging
Activities."   SFAS  No.  133  defines   derivative   instruments  and  provides
comprehensive  accounting  and  reporting  standards  for  the  recognition  and
measurement of derivative and hedging activities  (including certain instruments
embedded  in other  contracts).  It requires  derivatives  to be recorded in the
Consolidated  Balance Sheet at fair value and establishes criteria for hedges of
changes in the fair value of assets, liabilities or firm commitments,  hedges of
variable cash flows of forecasted  transactions,  and hedges of foreign currency
exposures of net investments in foreign operations. Changes in the fair value of
derivatives not meeting specific hedge  accounting  criteria would be recognized
in the  Consolidated  Statement  of  Operations.  SFAS  No.  133 was  originally
effective for all fiscal  quarters of all fiscal years  beginning after June 15,
1999.  In June 1999,  the FASB  deferred the  effective  date until fiscal years
beginning  after June 15, 2000. The Company is currently  evaluating SFAS No.133
and has not determined its effect on the consolidated financial statements.

3. DISPOSITIONS AND OTHER EVENTS

On March 31,  1999,  the  Company  consummated  the sale of  Professional  to GE
Financial  Assurance  Holdings,  Inc. The operating  results of Professional are
included in the  consolidated  operating  results  through  March 31, 1999.  The
Company realized a gain from the sale of Professional  totaling $1,054. Also, as
a result of the  sale,  unrealized  gains on  securities  available  for sale by
Professional  decreased $488. The purchase and sale agreement  included  certain
settlement and consideration adjustment provisions which resulted in a reduction
of the consideration received by the Company of $1,237.

On April 30, 1999, the Company consummated the sale of the United Life Assets to
ING America  Insurance  Holdings,  Inc.  ("ING").  The operating  results of the
United Life Assets are included in the  consolidated  operating  results through
April 30,  1999.  The  Company  realized a loss from the sale of the United Life
Assets  totaling  $3,922.  Also,  as a result of the sale,  unrealized  gains on
securities  available for sale by United Life decreased $3,585. The purchase and
sale  agreement  includes  certain   settlement  and  consideration   adjustment
provisions which are likely to occur prior to December 31, 1999.

On June 30,  1999,  the  Company  consummated  the  sale of KIVEX to  Allegiance
Telecom,  Inc.  ("Allegiance").  The  Company  recorded a gain of $30,881 on the
sale. The operating results of KIVEX are included in the consolidated  operating
results through June 30, 1999.

On July 30, 1999, the Company  consummated the sale of the Career Sales Division
to Universal  American  Financial Corp.  ("Universal  American").  The operating
results of the Career Sales Division are included in the consolidated  operating
results  through  July  30,  1999.  The  Company  realized  a  foreign  currency
transaction  loss on the sale of the  Career  Sales  Division  totaling  $24,978
partially  offset by a gain of $3,126 on the  disposition  of the  Career  Sales
Division  resulting in a net loss on the disposition of $21,852 during the three
months ended September 30, 1999. Also, as a result of the sale,  unrealized loss
on securities  available for sale of the Career Sales Division  decreased $2,224
and unrealized  foreign  currency  translation  losses  decreased  $24,978.  The
purchase  and sale  agreement  includes  certain  settlement  and  consideration
adjustment  provisions,  which are likely to occur prior to January 31, 2000 and
may result in a reduction of the consideration received by the Company.

As  previously  announced  in July 1999,  the New York Stock  Exchange  ("NYSE")
advised the Company that it has fallen below the  exchange's  continued  listing
criteria for net tangible  assets  available to common stock (less than $12,000)
together with 3-year average net income (less than $600). Additionally, the NYSE
informed the Company that the NYSE's Board of Directors  approved new  continued
listing standards which require, among other things, (1) a minimum stockholders'
equity  and market  capitalization  of  $50,000,  (2) a minimum  average  market
capitalization  of $15,000,  and (3) a minimum  average  stock price of not less
than one dollar per share.

On October 8, 1999,  the Company  was  notified  by the NYSE that  together  the
combined  minimum average global market  capitalization  of the Company's common
stock and preferred stock meet the NYSE's $15,000 average market  capitalization
criteria.  The Company will continue to address the new NYSE  continued  listing
standards which require a 30-day minimum average stock price of greater than one
dollar,  as a part of its plan to develop and  effectuate  recapitalization  and
restructuring  alternatives  to  strengthen  and improve the  Company's  capital
structure. In order to comply with the new NYSE listing

                                        7
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

3. DISPOSITIONS AND OTHER EVENTS (CONTINUED)

standards and maintain its listing on the NYSE,  the Company has until  February
18, 2000 to raise its common stock price above the required one dollar per share
level.

The Company has engaged Wasserstein,  Perella & Co.  ("Wasserstein  Perella") to
review  the  Company's  capital  structure  and  develop   recapitalization  and
restructuring alternatives.  The Company, with Wasserstein Perella, is currently
exploring  with  interested  parties,  a sale of the  Company  or certain of its
subsidiaries  and, on a parallel  track,  a  restructuring  or  recapitalization
transaction.

The Company's  management and advisors are in the process of analyzing proposals
submitted  by  third  parties  for the sale of the  Company  or  certain  of its
subsidiaries  and a  recapitalization  proposal  submitted by certain  preferred
stockholders. Once management has completed its analysis, the Company's Board of
Directors will meet to review the proposals and management's recommendations and
expects to make a determination shortly thereafter on a transaction or series of
transactions to be entered into by the Company.  There can be no assurance:  (i)
that the Company will be successful in developing and  implementing  one or more
of these  transactions;  (ii) as to the form the  transactions  will  ultimately
take;  or (iii) as to the timing to  complete  the  process.  Should the Company
enter into any such transaction, the terms of such transaction will be announced
upon execution of a definitive agreement.

4. NOTES PAYABLE

On March 31,  April 30, May 14, June 25 and June 30, 1999,  the Company  entered
into  amendments  (the  "amendments")  to its existing bank credit facility (the
"Bank Credit  Facility").  The amendments  provide for additional  covenants and
revise certain financial covenants to the Bank Credit Facility. In addition, the
amendments  changed,  among other  things,  the maturity date of the Bank Credit
Facility to May 2000,  extensions of dates for cash sweeps,  principal  payments
and certain available commitments.

Significant  additional  covenants  included  in the March 31 and June 25,  1999
amendments  require the Company to repay  indebtedness  at  specified  dates and
amounts throughout 1999. The timing and required debt reduction are as follows:

                     DATE                                       AMOUNT
                     ----                                       ------

           Upon sale of Professional                        $      40,000
        Upon sale of United Life Assets                           127,000
              Upon sale of KIVEX                                   22,000
      Upon sale of Career Sales Division                           78,000

The required debt reduction of $40,000 was made on April 1, 1999,  with proceeds
from the sale of  Professional,  and the required debt reduction of $127,000 was
made on April 30, 1999,  with  proceeds from the sale of the United Life Assets.
Additional  debt  reduction  of  $22,000  was  made on June 30,  1999,  upon the
completion  of the sale of KIVEX.  The Company  repaid the final $78,000 of debt
reduction  requirements on July 30, 1999, upon the completion of the sale of the
Career Sales  Division.  On September 23, 1999, the Company repaid an additional
$2,000 of  indebtedness  as a result of  liquidity at the parent  company  above
amounts  prescribed in the Bank Credit  Facility,  as amended.  At September 30,
1999, the Company and its  subsidiaries  were in compliance  with all applicable
covenants.

Management   believes  the  Company  will  likely  have   sufficient   financial
flexibility and projected  liquidity  sources to meet all cash  requirements for
1999 and the first  quarter of 2000.  In May 2000,  the  Company's  Bank  Credit
Facility matures. The Company is currently reviewing and developing various sale
and   recapitalization   alternatives  in  order  to  repay  or  refinance  such
indebtedness.  With respect to current  liquidity  projections,  there can be no
assurances actual liquidity sources will develop. In the event of a shortfall of
actual  liquidity  sources,  and as a result of the  necessity of the Company to
refinance the existing Bank Credit Facility, the Company will explore options to
generate any necessary liquidity, such as: (i) the sale of subsidiaries and (ii)
obtaining  regulatory  approval for  extraordinary  dividends from its insurance
subsidiaries  (which is unlikely at the present time).  If the Company is unable
to obtain  sufficient  liquidity to meet its projected cash  requirements,  such
failure  could  result in a default on one or more  obligations  and the holders
thereof would be entitled to exercise certain

                                        8
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

4. NOTES PAYABLE (CONTINUED)

remedies,  including the acceleration of the maturity of the entire indebtedness
and commencing legal proceedings to collect the indebtedness. In such event, the
Company will examine and  consider  the range of available  alternatives  to the
Company at that time.

5. SELECTED PRO FORMA FINANCIAL INFORMATION

The  following  selected pro forma  financial  information  has been prepared to
illustrate  the pro forma  effects  of the sales of the Career  Sales  Division,
KIVEX,  Professional  and the United Life  Assets.  The pro forma  statement  of
operations  information for the three and nine month periods ended September 30,
1999 and 1998 gives  effect to such sales as if they had  occurred on January 1,
1998.  The  selected  pro forma  financial  information  has been  prepared  for
comparative  purposes  only and does not purport to be  indicative of what would
have  occurred had such sales been made as of January 1, 1998,  or results which
may occur in the future.

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED             NINE MONTHS ENDED
                                                          SEPTEMBER 30, 1999            SEPTEMBER 30, 1999
                                                       AS REPORTED   PRO FORMA       AS REPORTED   PRO FORMA
                                                       -----------   ---------       -----------   ---------
                                                                (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
     <S>                                             <C>             <C>            <C>            <C>
     Total revenues................................  $     112,806   $     118,106  $     532,076  $     344,499
     Net loss......................................        (28,098)         (4,113)       (88,969)       (43,847)
     Net loss applicable to common stock...........        (32,554)         (8,569)      (102,338)       (57,216)

     PER SHARE INFORMATION:
       Net loss applicable to common stock-basic...  $       (1.11)  $       (0.29) $       (3.49) $       (1.95)
       Net loss applicable to common stock-diluted.          (1.11)          (0.29)         (3.49)         (1.95)
</TABLE>

<TABLE>
                                                          THREE MONTHS ENDED            NINE MONTHS ENDED
                                                          SEPTEMBER 30, 1998            SEPTEMBER 30, 1998
                                                       AS REPORTED   PRO FORMA       AS REPORTED   PRO FORMA
                                                       -----------   ---------       -----------   ---------
                                                               (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
     <S>                                             <C>             <C>            <C>            <C>
     Total revenues................................  $     225,682   $     129,259  $     682,143  $     361,582
     Loss before extraordinary charge..............       (160,636)        (14,909)      (317,195)       (28,363)
     Loss before extraordinary charge applicable
       to common stock.............................       (165,092)        (19,365)      (331,011)       (42,179)

     PER SHARE INFORMATION:
       Loss before extraordinary charge applicable
          to common stock-basic....................  $       (5.64)  $       (0.66) $      (11.47) $       (1.45)
       Loss before extraordinary charge applicable
         to common stock-diluted...................          (5.64)          (0.66)        (11.47)         (1.45)
</TABLE>

6. RESTRUCTURING CHARGES

As a result of the tremendous growth of the Company and the  diversification  of
the underlying business units resulting from acquisitions over time, the Company
began a strategic  business  evaluation in the third quarter of 1996. The review
resulted in the Company  establishing three divisional  platforms,  Career Sales
Division, Payroll Sales Division and Financial Services Division in 1997.

On January 2, 1998, and January 5, 1998, respectively,  the Company acquired the
SW Financial  Controlling  Interest  (the  controlling  interest in SW Financial
owned by Messrs. Steven W. Fickes, a former executive officer and director,  and
David J. Stone, a former executive  officer and director of the Company) and the
Fickes and Stone Knightsbridge Interests (the

                                        9
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

6. RESTRUCTURING CHARGES (CONTINUED)

interests in KB Investment Fund I, LP, formerly known as  Knightsbridge  Capital
Fund I,  LP;  KB  Management  LLC and KB  Consultants  LLC,  formerly  known  as
Knightsbridge   Consultants  LLC;  owned  by  Messrs.  Fickes  and  Stone).  The
acquisition  allowed the Company to complete its divisional  restructuring which
began in 1997. As a result, the Company incurred restructuring costs aggregating
approximately $11,767 for the nine months ended September 30, 1998, directly and
indirectly associated with the divisional restructuring.

As a result of the sale of the United  Life  Assets  along  with other  non-core
operations,  the  Company  announced  a  restructuring  plan  in  June  1999  to
significantly reduce its Dallas-based staff and vacate certain office space. The
Company  incurred  restructuring  costs  aggregating  $5,307 for the nine months
ended September 30, 1999 associated with such restructuring.

The  restructuring  costs  recognized  the  following  for the nine months ended
September 30, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                                                            SEPTEMBER 30,
                                                                                        1999            1998
                                                                                    -------------  -------------
   <S>                                                                              <C>            <C>
   Severance and related benefits incurred due to staff reduction.................  $       3,185  $       3,831
   Estimated holding costs of vacated facilities..................................          2,122          2,205
   Write-off of certain fixed assets and other impaired assets....................             --            862
   ESTIMATED CONTRACT TERMINATION COSTS...........................................             --          4,869
                                                                                    -------------  -------------
       TOTAL RESTRUCTURING COSTS..................................................  $       5,307  $      11,767
                                                                                    =============  =============
</TABLE>

During the nine months ended  September 30, 1999, the Company  re-evaluated  the
restructuring costs and decreased the remaining accruals  established in 1998 by
$166. During the three months ended September 30, 1998, the Company  reevaluated
the restructuring costs established in 1998 and increased certain  restructuring
accruals by $1,388, as a result of the final  determination  regarding  contract
termination  fees,  certain  impaired assets and severance.  For the nine months
ended  September 30, 1998, the net decrease in 1998  restructuring  accruals was
$4,118.  During the three and nine months ended  September 30, 1999, the Company
paid severance totaling $829 and $1,459, respectively. During the three and nine
months ended  September 30, 1998, the Company made severance  payments  totaling
$2,236 and $2,252, respectively. In addition, in the nine months ended September
30,  1998,  the Company also paid  contract  termination  fees of $3,531.  As of
September  30,  1999,  the  Company  had  remaining  accruals   associated  with
restructuring charges aggregating $8,196.

7. BUSINESS SEGMENT INFORMATION

Segment data as of September  30, 1999 and December 31, 1998,  and for the three
and nine months ended September 30, 1999 and 1998, are as follows:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
   <S>                                               <C>             <C>            <C>            <C>
   PREMIUMS AND POLICY PRODUCT CHARGES:
       Financial Services Division.................  $      34,321   $      38,638  $     104,071  $     105,935
       Payroll Sales Division......................         23,130          22,815         69,431         66,446
       Businesses Held for Sale (United States)....          9,505          51,478         85,870        155,492
       BUSINESSES HELD FOR SALE (CANADA)...........          2,993          10,674         27,045         33,539
                                                     -------------   -------------  -------------  -------------
                                                     $      69,949   $     123,605  $     286,417  $     361,412
                                                     =============   =============  =============  =============
   OPERATING PROFIT (LOSS):
       Financial Services Division.................  $      13,942   $       5,673  $      23,043  $      19,324
       Payroll Sales Division......................          5,446           2,599         11,214          8,394
       BUSINESSES HELD FOR SALE....................         (2,584)         (1,806)        15,968        (10,654)
                                                     -------------   -------------  -------------  -------------
                                                     $      16,804   $       6,466  $      50,225  $      17,064
                                                     =============   =============  =============  =============
</TABLE>

                                       10
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

7. BUSINESS SEGMENT INFORMATION (CONTINUED)
<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,   DECEMBER 31,
                                                                                        1999            1998
                                                                                    -------------  -------------
   <S>                                                                              <C>            <C>
   TOTAL ASSETS:
       Financial Services Division................................................  $   2,625,916  $   2,823,007
       Payroll Sales Division.....................................................        707,791        648,400
       Businesses Held for Sale (United States)...................................             --      2,294,945
       BUSINESSES HELD FOR SALE (CANADA)..........................................             --        126,859
                                                                                    -------------  -------------
                                                                                    $   3,333,707  $   5,893,211
                                                                                    =============  =============
</TABLE>

Reconciliations  of  segment  data to the  Company's  consolidated  data  are as
follows:
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
   <S>                                               <C>             <C>            <C>            <C>
   TOTAL REVENUES:
       Segments--premiums and policy
         product charges...........................  $      69,949   $     123,605  $     286,417  $     361,412
       Net investment income.......................         53,408          89,130        209,043        277,663
       Other income................................         10,222           8,776         30,653         30,009
       Net gains (losses) from sale of investments.            870           4,171           (198)        13,059
       Net gains (losses) from sales of subsidiaries
         (including realized losses on foreign
          currency of $24,978).....................        (21,643)             --          6,161             --
                                                     -------------   -------------  -------------  -------------
                                                     $     112,806   $     225,682  $     532,076  $     682,143
                                                     =============   =============  =============  =============
   LOSS BEFORE INCOME TAXES AND
     EXTRAORDINARY CHARGE:
       Segments....................................  $      16,804   $       6,466  $      50,225  $      17,064
       Corporate expenses and eliminations.........         (7,322)        (10,313)       (31,436)       (24,798)
       Impairment provision associated with
         Assets of Businesses Held for Sale........             --        (145,000)       (58,486)      (285,485)
       Interest and amortization of deferred
         debt issuance costs.......................         (7,713)        (10,672)       (33,057)       (30,945)
       Net gains (losses) on the sale of investments           870           4,171           (198)        13,059
       Net gains (losses)  from sales of subsidiaries
         (including realized losses on foreign
          currency of $24,978).....................        (21,643)             --          6,161             --
       RESTRUCTURING COSTS.........................             --          (1,388)        (5,141)        (7,649)
                                                     -------------   -------------  -------------  -------------
                                                     $     (19,004)  $    (156,736) $     (71,932) $    (318,754)
                                                     =============   =============  =============  =============
</TABLE>
<TABLE>
<CAPTION>
                                                                                    SEPTEMBER 30,   DECEMBER 31,
                                                                                        1999            1998
                                                                                    -------------  -------------
   <S>                                                                              <C>            <C>
   TOTAL ASSETS:
       Segments...................................................................  $   3,333,707  $   5,893,211
       CORPORATE AND OTHER........................................................        110,461         90,813
                                                                                    -------------  -------------
                                                                                    $   3,444,168  $   5,984,024
                                                                                    =============  =============
</TABLE>

8. COMMON STOCK

As part of a special  bonus  awarded to the Chairman of the Board of  Directors,
the Company issued 188,235 shares of treasury stock.  The result was to decrease
additional   paid  in  capital  and  treasury   shares  by  $1,447  and  $1,562,
respectively.

In addition, the Company recorded compensation expense of $115.

                                       11
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

9. ASSETS AND LIABILITIES OF BUSINESSES HELD FOR SALE

The Assets and  Liabilities  of  Businesses  Held for Sale at December 31, 1998,
were as follows:

<TABLE>
 <S>                                                               <C>
 Invested assets.................................................  $   1,974,280
 Insurance assets................................................        329,950
 OTHER ASSETS....................................................        117,574
                                                                   -------------
   TOTAL ASSETS..................................................  $   2,421,804
                                                                   =============

 Insurance liabilities...........................................  $   1,853,163
 OTHER LIABILITIES...............................................        213,391
                                                                   -------------
   TOTAL LIABILITIES.............................................  $   2,066,554
                                                                   =============
</TABLE>

As of July  30,  1999,  sales  of all of the  Businesses  Held for Sale had been
completed.  During the three months ended June 30, 1999,  the Company  concluded
that it would retain, and shut down over time,  certain remaining  operations of
Marketing One. The related  financial  statement  accounts of Marketing One have
been reclassified out of Assets and Liabilities of Businesses Held for Sale.

10. COMMITMENTS AND CONTINGENCIES

During the third quarter of 1998, the first of ten class-action  complaints were
filed in the United States District Court for the Southern  District of New York
("District  Court")  against  the  Company  and certain of its current or former
directors and officers.

During a pre-trial  conference  on November 9, 1998,  all parties  agreed to the
consolidation  of all of the actions and the Court  appointed lead plaintiffs on
behalf of shareholders and noteholders. The Court also approved the selection of
three  law  firms  as  co-lead  counsel  for  shareholders  and  noteholders.  A
consolidated  and  amended  complaint  was filed on January  22,  1999.  A First
Consolidated Amended Class Action Complaint naming, as defendants,  the Company,
David J. Stone,  formerly a director and Chairman and Chief  Executive  Officer,
and Steven W. Fickes,  formerly a director  and  President  and Chief  Financial
Officer was filed on March 15, 1999 (the "Complaint").

The Complaint  alleges that defendants  violated the Securities  Exchange Act of
1934. Among other things,  plaintiffs  claim that defendants  issued a series of
materially false and misleading  statements and omitted material facts regarding
the Company's financial condition, including the value of certain of its assets,
and failed to timely disclose that it was under  investigation by the Securities
and Exchange Commission (the "SEC").

Plaintiffs  seek  to  recover  damages  in  unspecified  amounts  on  behalf  of
themselves and all other purchasers of the Company's common stock and purchasers
of the  Company's  subordinated  notes  during the period of  February  8, 1996,
through November 16, 1998.

During a  conference  on March 19,  1999,  defendants  sought  and were  granted
permission to file, and  subsequently  filed, a motion to dismiss the Complaint.
Although  there are no  assurances  that the motion to dismiss  will be granted,
management believes that there are meritorious  defenses to the action that were
raised in connection with the motion, including whether the Complaint adequately
pleads  scienter  (i.e.,  intent to  defraud)  as  required  under  the  Private
Securities Litigation Reform Act of 1995.

The  Company has  notified  its primary  and excess  carriers of  directors  and
officers  liability  insurance  of the  existence of the claims set forth in the
Complaint, and the total potential insurance available is $15,000 of primary and
$10,000 of excess coverage,  respectively,  for securities  claims.  The primary
insurance  coverage  requires  the Company to bear 25% of: (i) all  expenses and
(ii) any losses in excess of a $1,000 retention  amount.  The primary and excess
carriers have reserved  their rights under the policies with respect to coverage
of the  claims set forth in the  Complaint.  As  explained  below,  the  primary
insurer has agreed in principle to contribute to a settlement of the litigation.

                                       12
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Following   settlement    discussions   with   the   Plaintiffs'   counsel   and
representatives of the primary insurance carrier and their counsel,  the parties
to the Complaint have entered into a Memorandum of Understanding  dated November
11, 1999 (the "Memo") containing the essential terms of a settlement.

The Memo states that $9,000 of cash plus interest  accruing  through the date of
consummation of the settlement, will be paid in full and final settlement of all
claims set forth in the Complaint (the  "Settlement").  Of that sum, $1,500 plus
interest  will be paid by the Company and $7,500 plus  interest  will be paid by
the Company's outside directors and officers liability  insurance  carrier.  The
Settlement is  conditioned  upon,  among other things,  confirmatory  discovery,
execution of a definitive settlement agreement and related documents,  notice to
the Company's  shareholders  of the  Settlement and final approval by the United
States  District Court (with all time to appeal such approval  having run or any
appeals having been resolved in favor of approval of the Settlement). During the
three  months  ended  September  30,  1999,  the  Company  established  a $1,500
liability related to the settlement.

The Company  expects that this litigation will not affect its ability to operate
through  December 31, 1999. While it is not feasible to predict or determine the
final outcome of these proceedings or to estimate the amounts or potential range
of  loss  with  respect  to  these  matters,  management  believes  that  if the
Settlement is not  consummated  and there is an adverse  outcome with respect to
such  proceedings,  it would have a material  adverse  impact on the Company and
affect its ability to operate as is currently intended.

On July 30, 1998,  the SEC  notified the Company that it had  commenced a formal
investigation into possible  violations of the federal securities laws including
matters  relating to the Company's  restatement of its financial  statements for
the first six months of 1997,  and for the years ended  December 31, 1994,  1995
and 1996. The Company and its management are fully  cooperating  with the SEC in
its investigation.

The Company is a party to various  other  pending or  threatened  legal  actions
arising in the ordinary course of business, some of which include allegations of
insufficient  policy  illustration  and agent  misrepresentations.  Although the
outcome  of such  actions is not  presently  determinable,  management  does not
believe  that such  matters,  individually  or in the  aggregate,  would  have a
material  adverse  effect on the  Company's  financial  position  or  results of
operations if resolved against the Company.

In May 1998, the North Carolina Attorney General's Office (the "NCAG") initiated
an inquiry  concerning  certain life  insurance  products  historically  sold by
Security Life and  representations  allegedly made by Security Life's agents and
officers with respect to not charging  insurance charges after the eighth policy
year for  non-smoker  insureds.  The NCAG  indicated  that  Security Life may be
estopped  to  change  its  current  practice  of not  charging  the  cost of the
insurance for non-smoking  policyholders because of certain representations made
by agents and officers of Security Life.  Although Security Life has not charged
the cost of insurance  charges for  non-smoker  policyholders  who reached their
ninth policy year,  this  practice is not  guaranteed  under the life  insurance
contracts.  The contracts  specifically  allow Security Life the right to change
the cost of insurance  rates in accordance  with the parameters set forth in the
insurance  contracts.  Security  Life has  responded  to the  NCAG's  inquiry by
denying that it is estopped from  changing the cost of insurance  rates based on
the alleged representations, and continuing to reserve its contractual rights to
charge the cost of insurance  rates in accordance  with the parameters set forth
in the insurance  contracts.  In June 1998, the NCAG informed Security Life that
it could not  adjudicate  this matter and left it mutually  unresolved.  In June
1999, the North Carolina  Department of Insurance  ("NCDOI") asked Security Life
about the status of its  current  practice  of not  charging  cost of  insurance
charges after the eighth  contract year for  non-smokers on these same insurance
products  and  requested  to be informed if  Security  Life  changes its current
practice.  Security Life has responded to the NCDOI's  inquiry by verifying that
no  decision  has been made to date to change  such  current  practice  and such
practice has not changed;  and affirming that the NCDOI would be notified in the
event this  current  practice  changes.  The Company has  initiated  an exchange
program which enables policyholders of such life insurance products to terminate
their policies and, in exchange for the termination of the original policy and a
release,   obtain  either  (i)  the  refund  of  all  premiums  paid  and  other
consideration or (ii) another  Security Life product.  As of September 30, 1999,
Security  Life has  established  a  regulatorily  required  contingency  reserve
aggregating   approximately   $3,859  in  its  statutory  financial   statements
associated  with the exchange  program.  On November 5, 1999,  Security Life was
served with an Original  Petition filed in state court in Dallas County,  Texas,
asserting a class action  concerning  such policies.  The petition  alleges that
Security Life has
                                       13
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. COMMITMENTS AND CONTINGENCIES (CONTINUED)

waived the right to charge cost of  insurance  charges  after the eighth year on
such  non-smoker  policies  and to increase  cost of  insurance  charges on such
smoker  policies.  The petition alleges Security Life made these waivers through
its marketing  pieces and signed  statements by its officers.  The petition also
alleges that not all of the facts were outlined in the  Company's  communication
to its  policyholders  outlining  the  exchange  program and  therefore  alleges
Security Life's exchange program is deceptive. The petition asks for declaratory
judgment concerning the rights of the Plaintiffs, and the class of policyholders
of such policies and for attorney's  fees.  It, among other things,  asks for an
injunction to prevent Security Life from charging cost of insurance  charges for
such non-smoker  policies or increasing cost of insurance charges on such smoker
policies  after the  eighth  contract  year.  It also asks the Court to rule the
releases  signed by such  policyholders  under the exchange  program be declared
null and void and those  policyholders  who  signed  the  releases  be given the
option of reinstating the prior policies.  The Company denies the allegations in
the  petition and intends to  vigorously  defend this  lawsuit.  There can be no
assurances that the exchange program will be successful or that the Company will
resolve these matters on such life insurance  products on a satisfactory  basis,
or at all, or that any such resolution  would not have a material adverse effect
on the Company's financial condition, results of operations or cash flows.

In connection  with a potential  leveraged  buyout of the Career Sales  Division
(which  ultimately  did not  occur),  the sales  force of Penn Life  agreed to a
reduction in the  commission  rates over the life of the policy  contract on new
sales  on and  after  January  1,  1998,  in  exchange  for the  opportunity  to
participate in the equity in a newly-formed  leveraged  entity.  Discussions had
also been held relating to equity  incentive  programs based on sales production
and persistency  measures.  Additionally,  the Company held  discussions  with a
marketing  organization,  which it has contracted  with for the  development and
marketing of products focused on the senior marketplace, concerning the issuance
of equity in the newly-formed  leveraged entity based on a percentage of profits
contributed by such  marketing  organization.  In connection  with the Company's
sale of the Career Sales Division and related assets to Universal American,  the
sales  force of Penn  Life and the  marketing  organization  received  equity in
Universal  American and  participated  in certain equity  incentive  programs of
Universal  American.  A portion of the  proceeds  received by the  Company  from
Universal  American for the sale of the Career Sales  Division were used to fund
the purchase of equity of Universal American by the sales force of Penn Life and
to make certain  other  payments to the sales force in exchange for a release of
claims relating to the potential leveraged buyout.

The life  insurance  subsidiaries  of the Company are  required to be members of
various state insurance  guaranty  associations in order to conduct  business in
those states.  These  associations have the authority to assess member companies
in the event that an  insurance  company  conducting  business  in that state is
unable  to  meet  its  policyholder   obligations.   Assessments  from  guaranty
associations,  which have not been  material,  are recorded in  accordance  with
Statement of Position  97-3 issued by the AICPA,  "Accounting  by Insurance  and
Other Enterprises for  Insurance-Related  Assessments." The Company periodically
evaluates  the  accruals  for  future  assessments  net of  future  premium  tax
reductions  at its life  insurance  subsidiaries.  During the three month period
ended September 30, 1999, the Company reduced the accrual approximately $1,500.

In May 1998,  the three senior  executives of the Company  entered into two year
employment agreements with the Company which have various annual bonus, deferred
payment and  termination  provisions.  As of September 30, 1999, the Company had
accrued liabilities  aggregating $1,350 for the annual 1999 bonus and $6,949 for
deferred compensation provisions,  respectively associated with these employment
agreements. The deferred compensation provisions are payable upon the expiration
of the  employment  agreement,  or sooner  termination  of the  executive by the
Company  without  cause,  or  termination  by the executive for "good reason" as
defined in the employment agreements.

Many computer and software  programs were designed to accommodate only two digit
fields to  represent  a given year (e.g.  "98"  represents  1998).  It is highly
likely that such systems will not be able to accurately  process data containing
date  information  for the year 2000 and beyond.  The Company is highly  reliant
upon computer  systems and software as are many of the businesses with which the
Company interacts. The Company's ability to service its policyholders and agents
is  dependent  upon  accurate  and timely  transaction  processing.  Transaction
processing in turn is dependent upon the Company's highly complex interdependent
computer hardware,  software,  telecommunications and desktop applications.  The
inability  of the Company or any of its integral  business  partners to complete
year  2000  remediation   efforts  associated  with  these  highly  complex  and
interdependent systems could lead to a significant business  interruption.  Such
an interruption could result in a decline in current and long-term profitability
and business franchise value.
                                       14
<PAGE>
                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

10. COMMITMENTS AND CONTINGENCIES (CONTINUED)

Although the Company believes that its operating divisions,  outside vendors and
most critical business partners will be sufficiently compliant and that the year
2000 issue should not cause a material  disruption  in the  Company's  business,
there can be no  assurance  that there will not be material  disruptions  to the
Company's  business or an increase  in the cost of the Company  doing  business.
Although  the  Company  believes  that the year 2000  issues  should not cause a
material disruption in the Company's business, the Company has developed various
contingency  plans associated with remediation  tasks which the Company believes
are at a higher risk for potential failure.

The Company has provided certain assurances to each respective  purchaser of the
Businesses  Held for Sale with  respect  to each  entity's  ability  to  process
date-sensitive  information  for the year 2000 and beyond.  Although the Company
believes  that  it  will be able to  meet  the  year  2000  representations  and
warranties  provided to the  respective  purchasers,  there can be no assurances
that it will do so.  Failure  of the  Company to meet such  representations  and
warranties could result in indemnification claims for breach of contract.

Each of the definitive  purchase and sale agreements the Company has consummated
for Professional,  the United Life Assets,  KIVEX and the Career Sales Division,
contain  indemnification  provisions  which  survive  the  closing of each sales
transaction for varying periods of time. The indemnification provisions would be
invoked by the purchasers should the Company breach certain  representation  and
warranty  provisions or upon the occurrence of specified events contained in the
purchase and sale agreements.

At September 30, 1999, the Company had  outstanding  commitments to invest up to
$12,500 in various limited partnership funds and other investments.

At September  30, 1999,  the Company had a  contingent  obligation  for mortgage
loans previously sold aggregating  $4,884 as a result of the Company acting as a
servicing conduit.

                                       15
<PAGE>



               REVIEW BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The September 30, 1999 and 1998,  financial  statements  included in this filing
have been reviewed by KPMG LLP,  independent  certified public  accountants,  in
accordance  with  established  professional  standards and procedures for such a
review.

The report of KPMG LLP commenting upon their review is included on the following
page.

                  (REMAINDER OF PAGE INTENTIONALLY LEFT BLANK)

                                       16


<PAGE>



                       INDEPENDENT AUDITORS' REVIEW REPORT

The Board of Directors and Shareholders of PennCorp Financial Group, Inc.

We have  reviewed  the  accompanying  consolidated  balance  sheet  of  PennCorp
Financial Group, Inc. and subsidiaries as of September 30, 1999, and the related
consolidated  statements of operations and comprehensive  loss for the three and
nine  month  periods  ended  September  30,  1999  and  1998,  and  consolidated
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  financial  statements  referred  to  above  for  them to be in
conformity with generally accepted accounting principles.

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

/S/KPMG LLP

Dallas, Texas
November 9, 1999

                                       17
<PAGE>
ITEM 2. MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

This "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  should be read in conjunction with the comparable  discussion filed
with the Company's annual filing with the Securities and Exchange  Commission on
Form 10-K for the fiscal year ended December 31, 1998.

The following  discussion  should also be read in conjunction with the unaudited
consolidated  financial statements and related notes of this Quarterly Report on
Form 10-Q.

CAUTIONARY STATEMENT

Cautionary  Statement for purposes of the Safe Harbor  Provisions of the Private
Securities  Litigation  Reform Act of 1995. All  statements,  trend analyses and
other  information  contained in this report  relative to markets for PennCorp's
products and trends in PennCorp's  operations or financial  results,  as well as
other  statements  including  words  such as  "anticipate,"  "believe,"  "plan,"
"estimate,"  "expect,"  "intend,"  and  other  similar  expressions,  constitute
forward-looking statements under the Private Securities Litigation Reform Act of
1995. These  forward-looking  statements are subject to known and unknown risks,
uncertainties  and other factors which may cause actual results to be materially
different  from  those  contemplated  by the  forward-looking  statements.  Such
factors  include,  among other things:  (1)  PennCorp's  ability to obtain final
approval of the settlement of the  securityholders'  class action  lawsuit;  (2)
general economic  conditions and other factors,  including  prevailing  interest
rate  levels and stock  market  performance,  which may  affect  the  ability of
PennCorp to sell its products,  the market value of PennCorp's  investments  and
the lapse rate and profitability of insurance  products;  (3) PennCorp's ability
to  achieve  anticipated  levels of  operational  efficiencies  and  cost-saving
initiatives  and to  meet  cash  requirements  based  upon  projected  liquidity
sources;  (4)  customer  response to new  products,  distribution  channels  and
marketing  initiatives;  (5) mortality,  morbidity,  and other factors which may
affect the profitability of PennCorp's  insurance  products;  (6) changes in the
Federal  income  tax laws and  regulations  which may affect  the  relative  tax
advantages of some of PennCorp's  products;  (7)  increasing  competition in the
sale of insurance and annuities;  (8) regulatory  changes or actions,  including
those relating to regulation of insurance  products and of insurance  companies;
(9) ratings assigned to PennCorp's insurance  subsidiaries by independent rating
organizations such as A.M. Best Company ("A.M.  Best");  (10) PennCorp's ability
to successfully  complete its year 2000 remediation efforts; (11) current and/or
unanticipated  litigation;  and (12) the effects of any sale,  restructuring  or
recapitalization  of the Company.  There can be no assurance  that other factors
not currently  anticipated by management  will not also materially and adversely
affect the Company's results of operations.

GENERAL

The Company, through its three operating divisions, provides accumulation, life,
and fixed benefit accident and sickness insurance products throughout the United
States and Canada. The Company's products are sold through several  distribution
channels,  including  exclusive agents,  independent  general agents,  financial
institutions,  and payroll  deduction  programs,  and are targeted  primarily to
lower and middle-income  individuals in rural and suburban areas. These products
are  primarily  small  premium  accident and sickness  insurance  policies  with
defined  fixed  benefit  amounts,  traditional  whole  life and  universal  life
insurance  with low face  amounts,  and  accumulation  products  such as  single
premium deferred annuities.

The Company's  financial  condition  and results of  operations  for the periods
covered by this and future  "Management's  Discussion  and Analysis of Financial
Condition and Results of  Operations"  are or will be affected by several common
factors, each of which is discussed below.

DISPOSITIONS AND OTHER  TRANSACTIONS.  On July 30, 1999, The Company consummated
the sale of the  Career  Sales  Division  to  Universal  American.  The net cash
proceeds after  transaction  costs and fulfillment of contract  obligations were
$82.0 million.  The Company used $78.0 million of the net proceeds to reduce the
principal  under the  Company's  Bank Credit  Facility.  The Company  realized a
foreign currency transaction loss of $25.0 million partially offset by a gain of
$3.1 million  resulting in a net loss of $21.9  million  during the three months
ended September 30, 1999. In addition,  as a result of the sale unrealized gains
on securities  available for sale and unrealized  foreign  currency  translation
losses decreased by $2.2 million and $25.0 million,  respectively.  The purchase
and sale agreement  includes  certain  settlement and  consideration  adjustment
provisions  and may result in a reduction of the  consideration  received by the
Company.

On June 30, 1999,  the Company  completed  the sale of KIVEX to  Allegiance  for
$34.5 million in cash. The net proceeds to the parent company from the sale were
$22.2 million after payment of costs and fees  associated  with the  transaction
and after  repayment of $10.2  million of  intercompany  borrowings to insurance
company affiliates of PennCorp. Of the net proceeds,

                                       18
<PAGE>

$22.0 million was used to reduce  principal and commitments  under the Company's
Bank Credit  Facility.  The Company  recorded a gain of $30.9  million  from the
sale.

On April 30, 1999, the Company  consummated  the sale of the United Life Assets.
The purchase  consideration  totaled $154.1 million including a dividend of $2.1
million  that  was  paid by  United  Life at  closing.  The  cash  consideration
ultimately  was  reduced as a result of the  Company's  obligation  to  purchase
certain  mortgages and other assets as well as for transaction  related costs at
closing.  The Company  received  net cash  proceeds  of $136.5  million of which
$127.0 million was used to reduce principal and commitments  under the Company's
Bank Credit  Facility.  The Company  realized a loss from the sale of the United
Life Assets  totaling  $3.9 million.  Also, as a result of the sale,  unrealized
gains on securities  held for sale by United Life  decreased  $3.6 million.  The
amount of mortgages  purchased is subject to adjustment  for a period of 90 days
subsequent to closing  pursuant to the terms of the purchase and sale agreement.
This review period has been extended by mutual agreement.  The determination and
settlement of the final amount of mortgages  included in the sale is expected to
occur prior to December 31, 1999.  During the three months ended  September  30,
1999, the Company sold  substantially  all of the mortgages  originally  held by
United  Life but  retained by the Company as part of the sale of the United Life
Assets.  The Company may be obligated  to  repurchase  certain of the  mortgages
sold.  The amount of mortgages  the Company may be required to repurchase is not
expected to exceed  approximately  $1.6  million.  At September  30,  1999,  the
Company has established a $1.2 million liability related to these contingencies.

On March 31,  1999,  the  Company  consummated  the sale of  Professional  to GE
Financial  Assurance  Holdings,  Inc. for cash  proceeds of $47.5  million.  The
Company realized net cash proceeds of $40.2 million. Of the net proceeds,  $40.0
million was used to reduce  principal and  commitments  under the Company's Bank
Credit  Facility on April 1, 1999. The Company  realized a gain from the sale of
Professional  totaling $1.1 million.  Also, as a result of the sale,  unrealized
gains on  securities  held  for sale by  Professional  decreased  $488,000.  The
purchase  and sale  agreement  included  certain  settlement  and  consideration
adjustment  provisions  which resulted in a further  reduction of  consideration
received of approximately $1.2 million on September 15, 1999.

The Company  has engaged  Wasserstein  Perella to review the  Company's  capital
structure  and develop  recapitalization  and  restructuring  alternatives.  The
Company,  with  Wasserstein  Perella,  is currently  exploring  with  interested
parties, a sale of the Company or certain of its subsidiaries and, on a parallel
track, a restructuring or recapitalization transaction.

The Company's  management and advisors are in the process of analyzing proposals
submitted  by  third  parties  for the sale of the  Company  or  certain  of its
subsidiaries  and a  recapitalization  proposal  submitted by certain  preferred
stockholders. Once management has completed its analysis, the Company's Board of
Directors will meet to review the proposals and management's recommendations and
expects to make a determination shortly thereafter on a transaction or series of
transactions to be entered into by the Company.  There can be no assurance:  (i)
that the Company will be successful in developing and  implementing  one or more
of these  transactions;  (ii) as to the form the  transactions  will  ultimately
take;  or (iii) as to the timing to  complete  the  process.  Should the Company
enter into any such transaction, the terms of such transaction will be announced
upon execution of a definitive agreement.

As amended,  the final  maturity  date of the Bank Credit  Facility is May 2000.
Following the sale of the Career Sales  Division and the  realization of the net
proceeds  therefrom to pay down the Bank Credit  Facility and with an additional
repayment of $2.0 million made in  September of 1999,  the  aggregate  principal
amount of indebtedness  remaining under the Bank Credit Facility as of September
30, 1999 was $165.0 million. In the event the Company does not consummate any of
the transactions  described in the immediately  preceding paragraph prior to the
maturity date of the Bank Credit Facility, the Company may seek to further amend
the Bank  Credit  Facility,  to  refinance  the Bank  Credit  Facility,  to sell
additional assets to fund the repayment of the Bank Credit Facility or to pursue
other  alternatives.  There  can  be no  assurance  that  the  Company  will  be
successful in implementing any one or more of such transactions or alternatives,
the form such  transactions  or  alternatives  may take,  or the  timing of such
transactions or  alternatives.  In the event the Company is unable to consummate
any of the foregoing  transactions  or alternatives  and is otherwise  unable to
obtain sufficient liquidity to repay the Bank Credit Facility on maturity,  such
failure  would  result  in a  default  under the Bank  Credit  Facility  and the
indenture governing the Notes, entitling the holders thereof to exercise certain
remedies,  including the acceleration of such  indebtedness and the commencement
of legal actions to collect the  indebtedness.  In such event,  the Company will
examine and consider any alternatives then available to the Company.

RESTRUCTURING  AND  OTHER  COSTS.  As a result of the  tremendous  growth of the
Company and the  diversification of the underlying business units resulting from
acquisitions over time, the Company began a strategic business evaluation during
the third quarter of 1996. The review resulted in the Company establishing three
divisional  platforms,   Career  Sales  Division,  Payroll  Sales  Division  and
Financial Services Division in 1997.

                                       19
<PAGE>

On January 2, 1998 and January 5, 1998,  respectively,  the Company acquired the
SW  Financial  Controlling  Interest  and the  Fickes  and  Stone  Knightsbridge
Interests.  The  acquisitions  allowed the Company to  complete  its  divisional
restructuring   which  began  in  1997.  As  a  result,   the  Company  incurred
restructuring costs aggregating  approximately $11.8 million for the nine months
ended  September 30, 1998 directly and  indirectly  associated  with  divisional
restructuring.

As a result of the sale of the United  Life  Assets  along  with other  non-core
operations,  the  Company  announced  a  restructuring  plan  in  June  1999  to
significantly reduce its Dallas-based staff and vacate certain office space. The
Company  incurred  restructuring  costs  aggregating  $5.3  million for the nine
months ended September 30, 1999.

The  restructuring  costs  recognized  the  following  for the nine months ended
September 30, 1999 and 1998 (in thousands):

<TABLE>
<CAPTION>
                                                                                          NINE MONTHS ENDED
                                                                                            SEPTEMBER 30,
                                                                                        1999            1998
                                                                                    -------------  -------------
   <S>                                                                              <C>            <C>
   Severance and related benefits incurred due to staff reduction.................  $       3,185  $       3,831
   Estimated holding costs of vacated facilities..................................          2,122          2,205
   Write-off of certain fixed assets and other impaired assets....................             --            862
   ESTIMATED CONTRACT TERMINATION COSTS...........................................             --          4,869
                                                                                    -------------  -------------
       TOTAL RESTRUCTURING COSTS..................................................  $       5,307  $      11,767
                                                                                    =============  =============
</TABLE>

During the nine months ended  September 30, 1999, the Company  re-evaluated  the
restructuring costs and decreased the remaining accruals  established in 1998 by
$166,000.  During  the three  months  ended  September  30,  1998,  the  Company
reevaluated the  restructuring  costs  established in 1998 and increased certain
accruals  by $1.4  million,  as a result  of the final  determination  regarding
contract  termination fees, certain impaired assets and severance.  For the nine
months ended September 30, 1998, the net decrease in 1998 restructuring accruals
was $4.1 million. During the three and nine months ended September 30, 1999, the
Company paid severance totaling $829,000 and $1.5 million, respectively.  During
the three and nine months ended  September 30, 1998,  the Company made severance
payments totaling $2.2 million and $2.3 million,  respectively.  In addition, in
the nine  months  ended  September  30,  1998,  the Company  also paid  contract
termination  fees of $3.5  million.  As of September  30, 1999,  the Company had
remaining  accruals  associated  with  restructuring  charges  aggregating  $8.2
million.

YEAR 2000 ISSUES

Many computer and software  programs were designed to accommodate only two digit
fields to  represent  a given year (e.g.  "98"  represents  1998).  It is highly
likely that such systems will not be able to accurately  process data containing
date  information  for the year 2000 and beyond.  The Company is highly  reliant
upon computer  systems and software as are many of the businesses with which the
Company interacts. The Company's ability to service its policyholders and agents
is  dependent  upon  accurate  and timely  transaction  processing.  Transaction
processing in turn is dependent upon the Company's highly complex interdependent
computer hardware,  software,  telecommunications and desktop applications.  The
inability  of the Company or any of its integral  business  partners to complete
year  2000  remediation   efforts  associated  with  these  highly  complex  and
interdependent systems could lead to a significant business  interruption.  Such
an interruption could result in a decline in current and long-term profitability
and business franchise value.

The Company's  overall year 2000 compliance  initiatives,  include the following
components:  (i) assessment of all business critical systems (business  critical
systems include computer and other systems),  processes and external  interfaces
and  dependancies;  (ii) remediation or upgrading of business  critical systems;
(iii) testing of both modified and updated systems as well as integrated systems
testing;   (iv)  implementation  of  modified  and  updated  systems;   and  (v)
contingency  planning. As a part of the process, the Company has written letters
and  corresponded  with its  outside  vendors  and  critical  business  partners
concerning year 2000 compliance  efforts and follows up  periodically.  Of those
parties that have responded,  the Company's most significant third party vendors
and  business  partners  have  indicated  that  they  have a plan for year  2000
compliance or believe that they are currently year 2000 compliant.

The Company has engaged outside vendors and focused certain employees' full time
efforts to help in the full  array of its year 2000  initiative.  This  includes
systems assessment and monitoring advice, actual code remediation, communication
and
                                       20
<PAGE>

consultation  with critical  business  partners and  additional  data center and
testing  resources.  The Company  originally  projected  to incur  internal  and
external  costs  associated  with such  expertise  ranging from $10.6 million to
$14.5 million,  which were anticipated to be incurred  primarily during 1998 and
early 1999. Based upon revised  projections,  the Company anticipates  incurring
internal  and  external  costs of $7.4  million  during 1999 for a total cost of
$22.7 million for year 2000  remediation.  The Company estimates it has incurred
internal and external costs aggregating  $900,000 and $6.7 million for the three
months  ended  September  30, 1999 and 1998,  respectively.  For the nine months
ended  September 30, 1999 and 1998,  the Company  estimates it has incurred year
2000 costs totaling $6.6 million and $11.4 million, respectively.

Each of the operating  divisions is primarily  responsible  for its  remediation
efforts  with  corporate  oversight  provided as  necessary.  The Payroll  Sales
Division  has   substantially   completed   the   remediation   of  its  largest
administrative  platforms and anticipates  successful remediation and testing of
the remaining  sub-systems and system  interfaces  during the remainder of 1999.
The Company  believes that the Payroll  Sales  Division is 99% complete with its
compliancy effort for critical  business systems.  The Company believes that the
Financial Services Division has contracted with sufficient  resources to be able
to remediate its essential  business  systems.  Currently,  the Company believes
that the Financial  Services  Division is 99% complete with remediation  efforts
associated with its critical business systems. The Company believes that both of
its divisions have substantially  completed their remediation  efforts, but each
division will continue to perform testing throughout the remainder of 1999.

Although the Company believes that its operating divisions,  outside vendors and
most critical business partners will be sufficiently compliant and that the year
2000 issue should not cause a material  disruption  in the  Company's  business,
there can be no  assurance  that there will not be material  disruptions  to the
Company's  business or an increase  in the cost of the Company  doing  business.
Although  the  Company  believes  that the year 2000  issues  should not cause a
material disruption in the Company's business, the Company has developed various
contingency  plans associated with remediation  tasks which the Company believes
are at a higher risk for potential failure.

The Company has provided certain assurances to each respective  purchaser of the
Businesses  Held for Sale with  respect  to each  entity's  ability  to  process
date-sensitive  information  for the year 2000 and beyond.  Although the Company
believes  that  it  will be able to  meet  the  year  2000  representations  and
warranties  provided to the  respective  purchasers,  there can be no assurances
that it will do so.  Failure  of the  Company to meet such  representations  and
warranties could result in indemnification claims by the respective purchasers.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

PARENT COMPANY

GENERAL.  PennCorp ("parent  company") is a legal entity,  separate and distinct
from its  subsidiaries  and has no  material  business  operations.  The  parent
company needs cash for: (i) principal  and interest on debt;  (ii)  dividends on
preferred and common stock; (iii) holding company administrative  expenses; (iv)
income taxes and (v) investments in subsidiaries. In September 1998, the Company
suspended  payment of preferred and common stock dividends.  The primary sources
of cash to meet these obligations  include  statutorily  permitted payments from
life  insurance  subsidiaries,  including:  (i) surplus  debenture  interest and
principal payments,  (ii) dividend payments; and (iii) tax sharing payments. The
parent  company may also obtain cash through the sale of  subsidiaries  or other
assets.

                                       21
<PAGE>

The following  table shows the cash sources and uses of the parent  company on a
projected  basis  for the  remaining  1999 and on an  actual  basis for the nine
months ended September 30, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                  PROJECTED
                                                                    PERIOD
                                                              OCTOBER 1, 1999 TO    NINE MONTHS ENDED
                                                                 DECEMBER 31,          SEPTEMBER 30,
                                                                     1999           1999           1998
                                                                -------------   -------------  -------------
                                                                              ($ IN THOUSANDS)
   <S>                                                          <C>             <C>            <C>
   Cash sources:
     Cash from subsidiaries...................................  $       5,648   $     343,055  $      56,694
     Sales of directly owned subsidiaries.....................             --           5,989             --
     Other investment income..................................             --             695          2,683
     Additional borrowings....................................             --              --        203,000
     Sales of/collection on assets currently held.............          2,604           9,438         23,504
     OTHER, NET...............................................            191              12            624
                                                                -------------   -------------  -------------
           TOTAL SOURCES......................................          8,443         359,189        286,505
                                                                -------------   -------------  -------------
   Cash uses:
     Acquisition of businesses................................             --              --         73,858
     Interest paid on indebtedness............................          9,113          29,149         26,118
     Operating expenses, including restructuring charges......          4,560          13,297         26,316
     Reduction of notes payable...............................             --         269,000        126,015
     Capital contributions to subsidiaries....................             --          27,668          6,178
     Costs to dispose of Businesses Held for Sale.............          3,000          14,991             --
     Purchase of equity securities............................             --              --          5,000
     Dividends on preferred and common stock..................             --              --         16,205
     OTHER, NET...............................................          2,338              --             --
                                                                -------------   -------------  -------------
           TOTAL USES.........................................         19,011         354,105        279,690
                                                                -------------   -------------  -------------
   Increase (decrease) in cash and short-term investments.....        (10,568)          5,084          6,815
   CASH AND SHORT-TERM INVESTMENTS AT BEGINNING OF PERIOD.....         17,738          12,654          4,464
                                                                -------------   -------------  -------------
   CASH AND SHORT-TERM INVESTMENTS AT END OF PERIOD...........  $       7,170   $      17,738  $      11,279
                                                                =============   =============  =============
</TABLE>

CASH SOURCES

CASH FROM SUBSIDIARIES.  Cash generated by the Company's insurance  subsidiaries
has been made available to PennCorp  principally  through  periodic  payments of
principal and interest on surplus debentures issued by PLAIC, Constitution (sold
July  30,  1999)  and  Pioneer   Security   (collectively,   the  "Surplus  Note
Companies"). The surplus debentures issued by PLAIC and Constitution were repaid
in full in  connection  with the  consummation  of the sale of the Career  Sales
Division.  As part of a subsidiary  realignment in  conjunction  with the Career
Sales Division divestiture, PLAIC issued a new surplus debenture to SW Financial
in the amount of $150.0 million. With respect to Constitution,  Pioneer Security
and PLAIC (as a result of its surplus debenture issued as of July 30, 1999), the
surplus debenture payments have been made to non-insurance  intermediate holding
companies  and paid to the  Company  in the form of  dividends  and tax  sharing
payments.  The amounts  outstanding under the surplus  debentures totaled $258.3
million and $453.1  million as of  September  30, 1999 and  December  31,  1998,
respectively.  The surplus debentures generally require (subject to availability
of statutory  capital and surplus and in some  instances,  regulatory  approval)
principal and interest payments to be made periodically in amounts sufficient to
allow PennCorp to meet its cash requirements.

The Surplus Note  Companies  rely upon  dividends and tax sharing  payments from
their respective insurance  subsidiaries.  Each of the insurance subsidiaries is
in turn subject to regulatory  restrictions  under the Texas  Insurance Laws and
Regulations  with respect to the maximum amount of dividends that can be paid to
the Surplus Note Companies within a twelve month period without prior regulatory
approval.  Such  dividend  restrictions  are  generally  the  greater  of 10% of
statutory capital and surplus or prior year's statutory earnings.

For the nine months  ended  September  30, 1999 and 1998,  the Company  received
surplus debenture  interest and principal  payments from PLAIC of $221.8 million
and $20.3 million, respectively, and received dividends and tax sharing payments

                                       22
<PAGE>

of  $121.2  million  and  $36.4   million,   respectively   from   non-insurance
intermediate  holding  companies.  Substantially  all of the surplus  debenture,
dividends  and tax  sharing  payments  made by PLAIC were the  direct  result of
proceeds  received by PLAIC from the  disposition  of Businesses  Held for Sale.
Approximately   $80.0  million  of  dividends  and  tax  sharing  payments  from
non-insurance  intermediate holding companies in the nine months ended September
30, 1999 were the direct  result of proceeds  received  from sales of Businesses
Held for Sale.  The  Surplus  Note  Companies  received  $7.0  million and $15.1
million from their  respective  subsidiaries in tax sharing  payments during the
nine months ended September 30, 1999 and 1998,  respectively.  In addition,  the
surplus  note  companies  received  $20.2  million and $19.5  million from their
respective  subsidiaries  in  dividend  payments  during the nine  months  ended
September 30, 1999 and 1998, respectively.

SALES OF DIRECTLY OWNED SUBSIDIARIES. During the nine months ended September 30,
1999,  the Company sold  directly  owned  subsidiaries  in  connection  with the
disposition  of the  Businesses  Held  for Sale and  received  proceeds  of $6.0
million.

OTHER  INVESTMENT  INCOME.  During the nine months ended  September 30, 1999 and
1998, the Company  received other  investment  income from  short-term  invested
assets held by the parent company.

ADDITIONAL  BORROWINGS.  During the nine months ended  September  30, 1998,  the
Company  borrowed  under its existing bank credit  facilities  primarily to fund
acquisitions or repay existing  indebtedness.  See "Cash Uses" below for the use
of proceeds from the additional borrowings.

SALE  OF/COLLECTION  ON ASSETS  CURRENTLY  HELD.  During the nine  months  ended
September 30, 1999, the Company  received  mortgage loan principal  payments and
distribution from a limited partnership totaling $1.4 million. In addition,  the
Company sold certain mortgage loans held directly by the parent company for $8.0
million cash.

CASH USES

ACQUISITION  OF BUSINESSES.  During 1998, the Company  acquired the SW Financial
Controlling  Interest  for  $73.7  million  in cash  and the  Fickes  and  Stone
Knightsbridge Interests for $10.6 million of which $200,000 of the consideration
was paid in cash.  To fund such  acquisitions  the Company  utilized  borrowings
under its existing credit facility.

INTEREST PAID ON  INDEBTEDNESS.  During the nine months ended September 30, 1999
and 1998,  the  Company  utilized  varying  amounts of  leverage  in its capital
structure.  For the nine months ended  September 30, 1999 and 1998,  the average
indebtedness   outstanding   aggregated   $414.1  million  and  $452.6  million,
respectively.  The Company's  weighted  average  costs of  borrowings  increased
significantly  during 1999 as a result of the Company's increased leverage ratio
and projected weakness in future liquidity.

OPERATING  EXPENSES,  INCLUDING  RESTRUCTURING  CHARGES.  During the nine months
ended September 30, 1999 and 1998, the Company directly and indirectly,  through
charges from its subsidiaries,  incurred significant operating and restructuring
charges.  Total restructuring charges paid by the parent company during the nine
months ended  September  30, 1999 and 1998  aggregated  $944,000  and  $305,000,
respectively.  During the nine months ended September 30, 1998, the Company also
paid contract  termination  fees of $3.5 million.  During the remainder of 1999,
the parent company  anticipates  funding an additional $200,000 of such charges.
During the nine  months  ended  September  30,  1999,  the parent  company  also
incurred  legal,  accounting and investment  banking fees  associated with asset
dispositions  aggregating $2.3 million.  Operating  expenses for the nine months
ended  September 30, 1999 and 1998 also include costs  aggregating  $1.5 million
and   $233,000,   respectively,   associated   with  the  pending  class  action
securityholder  litigation and the SEC  investigation.  The Company  anticipates
incurring  additional  expenses associated with such legal matters (although the
Company's  Directors  and  Officers  Liability  Insurance  carrier  has begun to
reimburse the Company 75% of such  expenses in excess of $1.0 million  retention
amount in  accordance  with the terms of the  directors  and officers  liability
coverage) and will  additionally  incur  significant  costs  associated with its
capital restructuring efforts during the remainder of 1999.

REDUCTION IN NOTES PAYABLE. During the nine months ended September 30, 1999, the
Company  made  repayments  under the Bank  Credit  Facility  aggregating  $267.0
million upon the consummation of sales of Professional,  the United Life Assets,
KIVEX and the Career  Sales  Division.  An  additional  $2.0  million was repaid
during September 1999 as a result of liquidity at the parent company level above
amounts prescribed in the Bank Credit Facility, as amended.

In  conjunction  with  the  Company's  1998  acquisition  of  the  SW  Financial
Controlling  interest,  the Company  borrowed under its existing  $450.0 million
revolving Bank Credit Facility to repay indebtedness of SW Financial aggregating
$115.0  million  upon  acquisition.  In  addition,  during 1998 the Company used
existing  liquidity to repay $11.0 million of  indebtedness  under the Company's
Bank Credit Facility.

                                       23


<PAGE>

CAPITAL  CONTRIBUTIONS TO SUBSIDIARIES.  For the nine months ended September 30,
1999 and 1998, the Company made capital  contributions to subsidiaries  totaling
$27.7  million and $6.2  million,  respectively.  During the nine  months  ended
September 30, 1999, $3.3 million of the contribution was made to PLAIC to make a
subsequent capital  contribution to PLIC and $1.1 million was made to a non-life
insurance subsidiary.  Of the total capital contribution,  $20.2 was contributed
to  subsidiaries  to meet certain  target  capital and surplus  requirements  as
required by the purchase and sale agreement for the Career Sales  Division.  The
Company  utilized funds from proceeds from the sale of Businesses  Held for Sale
to fund these contributions.  During 1998, the contributions were primarily made
to non-life insurance subsidiaries for other corporate purposes.

COSTS TO DISPOSE OF  BUSINESSES  HELD FOR SALE.  Utilizing  funds  received from
subsidiaries  from the sales of Businesses  Held for Sale, the Company paid $9.7
million to fund the  purchase of the equity of the acquirer of Penn Life for the
sales force of Penn Life and to make certain  other  payments to the sales force
in exchange  for a release of claims.  The  remaining  $5.3 million of costs are
principally transaction costs which were paid from proceeds received on the sale
of Businesses Held for Sale.

PURCHASE OF EQUITY SECURITIES. In conjunction with the acquisition of the Fickes
and Stone  Knightsbridge  Interests,  the Company  acquired  Fickes' and Stone's
interest in the ACO  Brokerage  Common  Stock for $5.0  million  during the nine
months ended September 30, 1998.

DIVIDENDS ON PREFERRED AND COMMON STOCK.  During the nine months ended September
30,  1999 and 1998,  the  Company  paid  common and  preferred  stock  dividends
aggregating  $-- and  $16.2  million,  respectively.  The  absence  of  dividend
payments  during  1999 was due to the  Company's  decision  to halt  common  and
preferred  stock  dividend  payments  as a  result  of  liquidity  concerns  and
restrictions contained in the amended Bank Credit Facility.

PROJECTED CASH SOURCES AND USES FOR THE REMAINING THREE MONTHS OF 1999

For the remainder of 1999, the Company anticipates receiving  approximately $5.6
million in the form of dividends and tax sharing  payments from the Surplus Note
Companies  as a  result  of  the  ordinary  dividend  flow  from  the  insurance
subsidiaries of the Surplus Notes Companies.

The Company acquired assets from United Life and Professional in connection with
the sale of such companies and anticipates it will be able to sell most of these
assets during the  remainder of 1999 and realize cash proceeds of  approximately
$2.6 million,  though there can be no assurance that the Company will succeed in
doing so.

The  purchase  and sale  agreement  with respect to the sale of the Career Sales
Division  includes certain  settlement and consideration  adjustment  provisions
which may result in a reduction  of the  consideration  received by the Company.
Based  upon  estimates  provided  by  Universal  American,  the  Company  may be
obligated to provide  approximately  $3.0 million to Universal American for such
consideration  adjustments.   The  Company  is  currently  evaluating  Universal
American's  estimates.  In  addition,  included in other  disbursements  is $1.5
million  required  to settle  the  Company's  portion of the  settlement  of the
shareholder  lawsuit (See Note 10 of Notes to Unaudited  Consolidated  Financial
Statements).

As a result of these anticipated  actions,  management believes the Company will
likely have sufficient financial  flexibility and projected liquidity sources to
meet all cash  requirements for 1999 and the first quarter of 2000. In May 2000,
the Company's Bank Credit Facility matures.  The Company is currently working on
various sale and  recapitalization  alternatives  in order to repay or refinance
such indebtedness.  With respect to current liquidity projections,  there can be
no assurances actual liquidity sources will develop as currently  projected.  In
the event of a shortfall  of actual  liquidity  sources,  and as a result of the
necessity  of the  Company  to repay  or  refinance  the  existing  Bank  Credit
Facility,  the Company will explore options to generate any necessary liquidity,
such as: (i) the sale of subsidiaries  and (ii) obtain  regulatory  approval for
extraordinary  dividends  from its  insurance  subsidiaries  (which  approval is
unlikely at the  present  time).  If the Company is unable to obtain  sufficient
liquidity to meet its projected cash requirements,  such failure could result in
a default on one or more  obligations  and the holders thereof would be entitled
to exercise certain remedies,  including the acceleration of the maturity of the
entire   indebtedness   and   commencing   legal   proceedings  to  collect  the
indebtedness.  In such event, the Company will examine and consider the range of
available alternatives to the Company at that time.

SUBSIDIARIES, PRINCIPALLY INSURANCE OPERATIONS

The  insurance   subsidiaries'  principal  sources  of  cash  are  premiums  and
investment income. The insurance  subsidiaries'  primary uses of cash are policy
claims,  commissions,  operating  expenses,  income  taxes and  payments  to the
Company for
                                       24
<PAGE>

principal and interest due under surplus  debentures,  tax sharing  payments and
dividends. Both sources and uses of cash are reasonably predictable.

CASH FLOW FROM  OPERATING  ACTIVITIES.  Cash  provided by operating  activities,
excluding the parent company,  were $41.1 million and $29.2 million for the nine
months ended September 30, 1999 and 1998, respectively.  The increasing trend in
cash flow from operating  activities  principally resulted from decreasing costs
associated with: (i) year 2000 remediation at all of the insurance  subsidiaries
and (ii)  reduced  costs as a  result  of  strategic  business  evaluations  and
associated restructuring of the Company.

CASH FLOW FROM  INVESTING  ACTIVITIES.  The  Company's  investment  portfolio is
managed with the objectives of maintaining  high credited quality and liquidity,
maximizing  current income within acceptable  levels of risk,  minimizing market
and credit risk, and matching the  anticipated  maturities of investments to the
Company's liabilities.  The Company believes a conservative  investment strategy
fits the nature of its insurance products which have little or no inflation risk
and limited build-up of cash accumulation values in earlier years.

The Company  continuously  evaluates its investment portfolio and the conditions
under  which it might sell  securities,  including  changes in  interest  rates,
changes in prepayment  risk,  liquidity  needs,  asset liability  matching,  tax
planning  strategies  and other  economic  factors.  Those  securities  that the
Company  believes would be subject to sale prior to the specified  maturity date
are included in  "securities  available  for sale,"  which  amounted to $2,433.2
million and  $2,589.7  million at  September  30,  1999,  and December 31, 1998,
respectively.

During  the nine  months  ended  September  30,  1999 and  1998,  the  Company's
subsidiaries sold $561.8 million and $527.9 million of fixed maturity and equity
securities,  and purchased  $753.8  million and $699.3 million of fixed maturity
and equity  securities,  respectively.  Such sales and purchases  were primarily
effected in order to reinvest cash from maturities of fixed maturity securities,
meet cash flow  demands  associated  with  policyholder  surrenders  that in the
aggregate  exceeded  policyholder  deposits  and to improve  the  quality of the
investment portfolio or avoid prepayment risks.

CASH  FLOW  FROM  FINANCING  ACTIVITIES.  Cash  used  by  financing  activities,
excluding the parent  company,  were $465.5  million and $302.0  million for the
nine months ended September 30, 1999 and 1998, respectively. The majority of the
cash outflow is attributable to policyholder  surrenders  exceeding  deposits by
$171.0 million and $273.2  million for the nine months ended  September 30, 1999
and 1998, respectively. Cash outflows during the nine months ended September 30,
1999  also  included   dividends  and  surplus  debenture   principal   payments
aggregating  $319.9  million made to the parent  company.  Substantially  all of
these  payments  were the direct  result of proceeds  received by PLAIC from the
disposition of Businesses Held for Sale.

RESULTS OF OPERATIONS

For the three and nine months ended September 30, 1999 and 1998, the Company has
prepared  the  following  selected  pro  forma  financial  information  for  the
Company's  remaining  operating  divisions,   the  Financial  Services  Division
(excluding  the United Life Assets) and the Payroll  Sales  Division  (excluding
Professional) and Businesses Held for Sale (Career Sales Division, Professional,
the United Life Assets and KIVEX).  During the three months ended June 30, 1999,
the Company  concluded  that it would retain,  and shut down over time,  certain
remaining operations of Marketing One.  Consequently,  the results of operations
of Marketing One have been  reclassified  out of  "Businesses  Held for Sale" to
"Corporate"  for  all  periods  presented.  The  selected  pro  forma  financial
information by operating  division is defined as pre-tax income (loss) excluding
the  impact  of: (i)  restructuring  costs,  (ii) gains or losses on the sale of
investments  and (iii) the impact of the  Company's  decision  to dispose of the
Businesses Held for Sale ((i), (ii) and (iii)  collectively,  "Operating  Income
(Loss)").

The Company has prepared such  information as it believes that: (i) the intended
disposition of the Businesses Held for Sale and (ii) the restructuring costs are
material  enough to make  historical  comparative  results  not  meaningful.  In
addition, the Company believes that the selected pro forma financial information
will facilitate the subsequent discussion parallel with how management views and
evaluates the operations of the Company.

The following  selected pro forma  financial  information  has been prepared for
comparative  purposes  only and does not purport to be  indicative of what would
have occurred had the  transactions  described  above been made as of January 1,
1998, or the results which may occur in the future.

                                       25
<PAGE>
                    SELECTED PRO FORMA FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Retained Business--Financial Services Division:
     Operating income..............................  $      13,942   $       5,673  $      23,043  $      19,324
     Net investment gains (losses).................          1,035           1,884           (403)         4,785
     RESTRUCTURING COSTS...........................             --          (1,610)        (5,313)        (3,774)
                                                     -------------   -------------  -------------  -------------
                                                            14,977           5,947         17,327         20,335
                                                     -------------   -------------  -------------  -------------
   Retained Business--Payroll Sales Division:
     Operating income..............................          5,446           2,599         11,214          8,394
     NET INVESTMENT GAINS (LOSSES).................             38              (3)          (721)           336
                                                     -------------   -------------  -------------  -------------
                                                             5,484           2,596         10,493          8,730
                                                     -------------   -------------  -------------  -------------
   Businesses Held for Sale:
     Operating income (loss).......................         (2,584)         (1,806)        15,968        (10,654)
     Net investment gains (losses).................           (120)          2,290            889          7,940
     Restructuring costs...........................             --             355            202         (2,696)
     Net gains (losses)  from sale of subsidiaries
       (including realized losses on foreign
        currency of $24,978).......................        (21,643)             --          6,161             --
     IMPAIRMENT VALUATION..........................             --        (145,000)       (58,486)      (285,485)
                                                     -------------   -------------  -------------  -------------
                                                           (24,347)       (144,161)       (35,266)      (290,895)
                                                     -------------   -------------  -------------  -------------
   Corporate:
     Interest and amortization of deferred
       debt issuance cost..........................         (7,713)        (10,672)       (33,057)       (30,945)
     Corporate expenses, eliminations and other....         (7,322)        (10,313)       (31,436)       (24,798)
     Net investment gains (losses).................            (83)             --             37             (2)
     RESTRUCTURING COSTS...........................             --            (133)           (30)        (1,179)
                                                     -------------   -------------  -------------  -------------
                                                           (15,118)        (21,118)       (64,486)       (56,924)
                                                     -------------   -------------  -------------  -------------
   Loss before income taxes and
     EXTRAORDINARY CHARGE..........................  $     (19,004)  $    (156,736) $     (71,932) $    (318,754)
                                                     =============   =============  =============  =============
</TABLE>

RETAINED BUSINESS--FINANCIAL SERVICES DIVISION

The Financial Services Division includes the operations of Southwestern Life and
Security Life. Southwestern Life and Security Life market life insurance and, to
a lesser extent annuity products,  through  independent  general agents who sell
directly to individuals  primarily in the southwestern  and southeastern  United
States.

                    SELECTED PRO FORMA FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Revenues:
     Policy revenues...............................  $      34,321   $      38,638  $     104,071  $     105,935
     Net investment income.........................         40,287          43,179        122,349        135,599
     OTHER INCOME..................................          5,973             238          9,457          3,334
                                                     -------------   -------------  -------------  -------------
                                                            80,581          82,055        235,877        244,868
                                                     -------------   -------------  -------------  -------------
   Benefits and expenses:
     Total policyholder benefits...................         50,634          57,174        158,401        177,073
     Insurance related expenses....................          7,145           7,223         23,184         16,348
     OTHER OPERATING EXPENSES......................          8,860          11,985         31,249         32,123
                                                     -------------   -------------  -------------  -------------
                                                            66,639          76,382        212,834        225,544
                                                     -------------   -------------  -------------  -------------
       PRE-TAX OPERATING INCOME....................  $      13,942   $       5,673  $      23,043  $      19,324
                                                     =============   =============  =============  =============
</TABLE>
                                       26
<PAGE>

POLICY REVENUES.  Policy revenues include:  (i) premiums received on traditional
life products and a small amount of  traditional  annuities  (ii)  mortality and
administrative  fees earned on universal  life insurance and annuities and (iii)
surrender  charges  on  terminated  universal  life  and  annuity  products.  In
accordance  with GAAP,  premiums  on  universal  life and annuity  products  are
accounted for as deposits to insurance liabilities.

Premiums,  net of  reinsurance,  by major  product  line for the  three and nine
months ended September 30, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Life premiums:
     Universal life (first year)...................  $       2,224   $       2,640  $       7,251  $       8,305
     Universal life (renewal)......................         21,371          37,315         53,740         86,999
     Yearly renewable term reinsurance on
       universal life..............................         (2,149)         (2,024)        (6,523)        (5,414)
     Traditional life (first year).................          2,074           2,294          7,028          7,980
     TRADITIONAL LIFE (RENEWAL)....................          9,013          13,315         24,669         32,122
                                                     -------------   -------------  -------------  -------------
       Life premiums, net of reinsurance...........         32,533          53,540         86,165        129,992

   Annuity premiums................................          1,993           4,104          6,651         12,662

   Fixed benefit premiums:
     Long-term care premiums net of reinsurance
       (all first year)............................            131             176             57            179
                                                     -------------   -------------  -------------  -------------
         Premiums, net of reinsurance..............         34,657          57,820         92,873        142,833
   Less premiums on universal life and
     annuities which are recorded as additions
     to insurance liabilities......................        (25,588)        (44,059)       (67,642)      (107,966)
                                                     -------------   -------------  -------------  -------------
         Premiums on products with mortality or
           morbidity risk..........................          9,069          13,761         25,231         34,867
   Fees and surrender charges on interest
     sensitive products............................         25,252          24,877         78,840         71,068
                                                     -------------   -------------  -------------  -------------
         POLICY REVENUES...........................  $      34,321   $      38,638  $     104,071  $     105,935
                                                     =============   =============  =============  =============
</TABLE>

Policy revenues  decreased 11.2% and 1.8% during the three and nine months ended
September 30, 1999,  respectively.  Life premiums collected, net of reinsurance,
were  $32.5  million  and $86.2  million  for the three  and nine  months  ended
September  30,  1999  compared  with $53.5  million  and  $130.0  million in the
comparable  periods of 1998. First year universal life premiums  decreased 15.8%
and 12.7% in the three and nine months ended  September 30, 1999,  respectively,
to $2.2 million and $7.3  million for the three and nine months ended  September
30, 1999, respectively, and first year traditional life decreased 9.6% and 11.9%
to $2.1 million and $7.0  million for the three and nine months ended  September
30, 1999,  respectively.  The decline is attributable to lower sales at Security
Life.  New life sales at Security Life have declined  significantly  during 1998
and for the three and nine months ended September 30, 1999 reflecting the impact
of ratings  downgrades  and  management  changes in  Security  Life's  marketing
management.  The Company recently  announced it was discontinuing new life sales
at Security Life in order to reduce costs and concentrate its marketing  efforts
at Southwestern  Life.  Partially  offsetting the decline in first year premiums
for Security Life was first year  universal  life premium at  Southwestern  Life
which  increased  58.6% and 42.2% to $1.7 million and $5.4 million for the three
and nine  months  ended  September  30,  1999,  respectively  compared  with the
comparable periods of 1998. In addition, first year traditional life premiums at
Southwestern  Life  increased  29.2% to $1.6  million for the three months ended
September 30, 1999 and decreased  7.2% to $5.0 million for the nine months ended
September 30, 1999 compared with the comparable 1998 periods.

Universal life and traditional life renewal premiums  declined $20.2 million and
$40.7  million or 40.0% and 34.2% for the three and nine months ended  September
30, 1999  compared with the  comparable  1998  periods.  This  reflects  ratings
downgrades and the impact of certain  management  actions instituted by Security
Life. On January 1, 1999 Security Life  instituted an exchange or refund program
for holders of certain types of interest  sensitive  insurance  contracts.  This
program  resulted in a refund of premiums of $3.5 million and $21.6  million for
the three and nine months  ended  September  30,  1999,  respectively,  and will
likely  result in additional  refund of premiums for the remainder of 1999.  See
"Total  Policyholder  Benefits,"  included  herein  and Note 10 of the  Notes to
Unaudited Consolidated Financial Statements. Universal life and

                                       27
<PAGE>

traditional  life renewal  premiums at  Southwestern  Life decreased by 3.2% and
2.1% to $19.2  million and $58.9  million  for the three and nine  months  ended
September 30, 1999,  respectively,  compared with the  comparable  1998 periods.
Annuity  premiums of $2.0 million and $6.7 million for the three and nine months
ended September 30, 1999, respectively,  were less than premiums of $4.1 million
and $12.7 million in the comparable periods of 1998. Annuity sales are likely to
continue to decline  unless market  conditions for fixed  annuities  become more
favorable and ratings improve.

Southwestern   Life  entered  into  an  amendment  to  its  currently   existing
reinsurance  on long-term  care products  increasing  the cession  amount to 80%
retroactively  to 1998.  The  impact of such  amendment  was to  reduce  premium
consideration  for long-term care by $527,000 and $1.8 million for the three and
nine months ended September 30, 1999, respectively.

NET INVESTMENT  INCOME.  Net investment  income decreased 6.7% and 9.8% to $40.3
million and $122.3  million for the three and nine months  ended  September  30,
1999,  respectively,  due to a decrease in invested assets and reduced yields on
investments.  Average invested assets declined  approximately $162.0 million and
$198.5  million  for the  three  and  nine  months  ended  September  30,  1999,
respectively,  compared  with  the  comparable  periods  in  1998.  Most of this
decrease resulted from the need to liquidate  invested assets to provide cash to
fund  surrenders of annuities and universal life  products,  which totaled $59.4
million and $203.0  million for the three and nine months  ended  September  30,
1999,  respectively.  Most of these  surrenders  involved  annuities  which  had
reached  the end of their  surrender  fee  period.  A  continued  decline in the
invested asset base and related  investment  income is anticipated as surrenders
are expected to remain high over the next few years as more annuity contracts in
force reach the end of the surrender fee periods without the insurance companies
actively marketing other replacement  business for these accumulation  products.
The  decrease in  invested  assets due to  surrenders  was  partially  offset by
premiums on new and existing life policies and investment income collected, less
commissions and operating  expenses.  Weighted average yields on invested assets
have  decreased to 6.7% and 6.9% for the three and nine months  ended  September
30, 1999, respectively,  compared to 6.9% and 7.0% for the three and nine months
ended  September  30, 1998,  respectively.  During 1999,  Southwestern  Life and
Security  Life have  continued  to  liquidate  mortgages,  real estate and other
higher  yielding but less liquid assets and have  maintained  higher than normal
balances  in cash and  short-term  investments,  which have  moderately  reduced
yields.

OTHER  INCOME.  Other  income  increased  $5.7  million and $6.1 million to $6.0
million and $9.5 million for the three and nine months ended September 30, 1999,
respectively. Included in the three and nine months ended September 30, 1999 was
income of $5.7 million,  which resulted from a gain and  distribution  of assets
from  the  sale  of  most  of the  operations  and  assets  of a  joint  venture
investment.  The  remainder  of the  increase  principally  reflects  changes in
consideration received on supplemental contracts.  Supplemental contract revenue
is derived from annuity contracts which have reached the  annuitization  period.
Consideration from supplemental  contracts  recognized as other income is offset
by policyholder benefits, resulting in no net effect on the Company's results of
operations.

TOTAL POLICYHOLDER  BENEFITS.  The following table shows the components of total
policyholder benefits for the three and nine months ended September 30, 1999 and
1998:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Death benefits..................................  $      18,634   $      21,159  $      61,975  $      66,950
   Other insurance policy benefits and change
     IN FUTURE POLICY BENEFITS.....................         32,000          36,015         96,426        110,123
                                                     -------------   -------------  -------------  -------------
   TOTAL POLICYHOLDER BENEFITS.....................  $      50,634   $      57,174  $     158,401  $     177,073
                                                     =============   =============  =============  =============
</TABLE>

Policyholder  benefits  decreased  11.4% and 10.5% to $50.6  million  and $158.4
million for the three and nine months ended  September  30, 1999,  respectively,
compared with the comparable 1998 periods. Death benefits decreased $2.5 million
and $5.0 million or 11.9% and 7.4% for the three and nine months ended September
30,  1999,  respectively,  compared  with the  comparable  1998  periods.  Death
benefits may vary significantly  from period to period.  Change in future policy
benefits and other benefits decreased 11.1% and 12.4% to $32.0 million and $96.4
million for the three and nine months ended  September  30, 1999. As a result of
the exchange program at Security Life, reserves decreased $4.0 million and $11.4
million for the three and nine months ended September 30, 1999. The remainder of
the decrease for the nine month period ended  September 30, 1999 compared to the
same period in 1998 is  principally  due to reduced other benefits and scheduled
annuity  benefits  reflecting  lower in force amounts  resulting  from surrender
activity.
                                       28
<PAGE>

The Company is continually  evaluating  actuarial  assumptions  associated  with
interest sensitive life insurance contracts in which the determination of policy
reserves is highly sensitive to assumptions such as withdrawal rates, investment
earnings rates, mortality rates, and premium persistency. Currently reflected in
the  Company's  financial  statements  are policy  reserves  and account  values
associated with such contracts, which aggregated approximately $518.6 million as
of September 30, 1999 and $525.4 million as of December 31, 1998. Current trends
associated with certain blocks of business appear to indicate the need to record
additional  reserves or reduce  intangible  assets,  which could have a material
impact on the Company's financial position and results of operations. Management
is also assessing the potential impact of future management actions, which might
mitigate the financial impact of these trends. Types of management actions would
likely include,  but are not limited to, the  redetermination  of non-guaranteed
charges  and/or   benefits  under  the  contracts,   asset   segmentation,   and
reinsurance. The Company is pursuing a plan to continue charging certain expense
loads associated with certain interest sensitive life insurance  contracts which
fully  mitigates  the impact of the need to record  additional  reserves on such
policies.  There are risks associated with management action including potential
sales disruption and potential  litigation.  The Company is continuing to refine
its   actuarial   estimates   and   associated   sensitivity   testing  of  such
interdependencies on policy reserves associated with these contracts which could
result in changes in such estimates in the future.

In January 1999, Security Life initiated  management action in the form of a new
exchange  program for certain  policyholders  of Security  Life.  The program is
being offered to all  policyholders  who had certain policy forms in force as of
January 1, 1998. The program allows the  policyholder  the following  options in
exchange for terminating  his or her policy and executing a release:  (i) refund
of 115% of all premiums paid for the policy prior to January 1, 1999 and 100% of
premiums  paid   thereafter;   (ii)  exchange  the  policy,   without  proof  of
insurability, for the same face amount in a universal life policy, or a new term
universal life policy. The policyholder also has the choice of not accepting the
exchange  program  and  keeping  the  current  policy in force.  There can be no
assurances that the exchange program will be successful or that the Company will
resolve these matters on such life insurance  products on a satisfactory  basis,
or at all, or that any such resolution  would not have a material adverse effect
on the Company's financial  condition,  results of operations or cash flows. The
exchange  program is not  expected  to have a material  effect on the  Company's
financial  position or results of operations  (see Note 10 of Notes to Unaudited
Consolidated Financial Statements).

INSURANCE RELATED EXPENSES.  Insurance related expenses (including  commissions,
amortization of deferred policy  acquisition  costs and  amortization of present
value of insurance in force) decreased $78,000 and increased $6.8 million during
the three and nine months ended September 30, 1999, respectively,  compared with
the comparable 1998 periods.  Amortization of deferred policy  acquisition costs
increased $3.4 million during the nine months ended  September 30, 1999 compared
to the  comparable  1998  period.  The  increase  during the nine  months  ended
September 30, 1999, principally reflects the growing block of policies in force,
as a result of new business sales  subsequent to the Company's  acquisitions  of
Security  Life and  Southwestern  Life.  The  amortization  of  deferred  policy
acquisition  costs decreased $11,000 during the three months ended September 30,
1999  compared  to  the  comparable  1998  period.  As  a  result  of  unlocking
assumptions  regarding future  profitability of certain interest  sensitive life
insurance products at Southwestern Life,  amortization  decreased  approximately
$2.0  million  which  offset  the  general  trend  of  increasing  amortization.
Amortization  of present value of insurance in force  increased $2.7 million and
$8.0  million  for the three and nine  months  ended  September  30,  1999.  The
increase  for the three month period ended  September  30, 1999 was  principally
attributable to adjustments to VOBA  amortization at Security Life. The increase
for the nine months ended  September  30, 1999 compared to the  comparable  1998
period  was  also  effected  by  a  favorable  impact  from  unlocking   certain
assumptions  regarding the future  profitability of certain  interest  sensitive
life insurance  products for Southwestern  Life, which occurred during the three
months ended March 31, 1998.

OTHER  OPERATING  EXPENSES.  For the three and nine months ended  September  30,
1999, other operating expenses (including general operating, overhead and policy
maintenance)  decreased $3.1 million and $870,000 from the comparable periods in
1998. The decrease in the three months ended  September 30, 1999 is attributable
to ongoing  reductions in costs associated with the  restructuring of the Dallas
operations,  a reduction in non-deferrable  expenses related to costs associated
with year 2000 remediation  efforts and systems conversions for Security Life as
these projects were substantially  completed in the three months ended September
30,  1999.  The  decrease  for the nine  months  ended  September  30, 1999 also
reflects a charge  during  1998 for  uncollectible  agents'  debit  balances  at
Security Life. The decrease was partially offset by increases in  non-deferrable
expenses  during the six months ended June 30, 1999 related to costs  associated
with year 2000 remediation efforts and systems conversions for Security Life. In
addition,   the  liability  held  at  Southwestern   Life  to  reflect  expected
assessments to life and health  guaranty  associations  of states in which it is
licensed to do business was reduced by approximately $1.5 million as a result of
a re-evaluation  of such estimates made in the three months ending September 30,
1999.
                                       29
<PAGE>

RETAINED BUSINESS--PAYROLL SALES DIVISION

The Payroll Sales Division  includes the operations of AA Life and OLIC. AA Life
markets and underwrites  customized life insurance and accumulation  products to
U.S.  military  personnel and federal  employees through a general agency force.
OLIC provides  individual fixed benefit and life products utilizing a network of
independent   agents  primarily  in  the  southeastern   United  States  through
employer-sponsored payroll deduction programs.

                    SELECTED PRO FORMA FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Revenues:
     Policy revenues...............................  $      23,130   $      22,815  $      69,431  $      66,446
     Net investment income.........................          9,490           9,583         28,279         28,666
     OTHER INCOME..................................            549              (8)         1,452            250
                                                     -------------   -------------  -------------  -------------
                                                            33,169          32,390         99,162         95,362
                                                     -------------   -------------  -------------  -------------
   Benefits and expenses:
     Total policyholder benefits...................         13,322          16,166         46,642         48,093
     Insurance related expenses....................          9,996           8,991         27,560         25,686
     OTHER OPERATING EXPENSES......................          4,405           4,634         13,746         13,189
                                                     -------------   -------------  -------------  -------------
                                                            27,723          29,791         87,948         86,968
                                                     -------------   -------------  -------------  -------------
       PRE-TAX OPERATING INCOME....................  $       5,446   $       2,599  $      11,214  $       8,394
                                                     =============   =============  =============  =============
</TABLE>

POLICY REVENUES.  Premiums received,  net of reinsurance,  by major product line
for the three and nine months ended September 30, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Life premiums:
     Universal life (first year)...................  $         205   $         158  $         609  $         636
     Universal life (renewal)......................          6,452           5,287         19,273         17,878
     Traditional life (first year).................          3,748           4,352         12,045         12,912
     TRADITIONAL LIFE (RENEWAL)....................          9,327           7,412         28,751         21,784
                                                     -------------   -------------  -------------  -------------
       LIFE PREMIUMS, NET OF REINSURANCE...........         19,732          17,209         60,678         53,210
                                                     -------------   -------------  -------------  -------------
   ANNUITY PREMIUMS................................            260             247            892            685
                                                     -------------   -------------  -------------  -------------
   Fixed benefit premiums:
     Accident and health (first year)..............            726             815          1,946          2,049
     ACCIDENT AND HEALTH (RENEWAL).................          2,780           3,223          7,760          8,094
                                                     -------------   -------------  -------------  -------------
       FIXED BENEFIT PREMIUMS, NET OF REINSURANCE..          3,506           4,038          9,706         10,143
                                                     -------------   -------------  -------------  -------------
       Premiums, net of reinsurance................         23,498          21,494         71,276         64,038
   Less premiums on universal life and
     annuities which are recorded as additions
     to insurance liabilities......................         (6,917)         (5,692)       (20,774)       (19,199)
                                                     -------------   -------------  -------------  -------------
       Premiums on products with mortality or
         morbidity risk............................         16,581          15,802         50,502         44,839
   Fees and surrender charges on interest
     sensitive products............................          6,549           7,013         18,929         21,607
                                                     -------------   -------------  -------------  -------------
       POLICY REVENUES.............................  $      23,130   $      22,815  $      69,431  $      66,446
                                                     =============   =============  =============  =============
</TABLE>

Total policy revenues increased modestly between the three and nine months ended
September 30, 1999 and the comparable 1998 periods.  Policy  revenues  increased
$315,000  and $3.0  million or 1.4% and 4.5%  during  the three and nine  months
ended
                                       30
<PAGE>

September 30, 1999,  respectively.  Most of the increase was  attributable to AA
Life's  increasing  new  business  sales  during  1998 which  resulted in higher
renewal  premiums  during the three and nine months ended September 30, 1999. AA
Life's first year sales for the three and nine month periods ended September 30,
1999 have lagged behind comparable 1998 levels as a result of (i) the high level
of readiness of U.S. military personnel, AA Life's principal market,  throughout
the  world  and  (ii)  additional  restrictions  and  scrutiny  placed  on sales
practices on U.S.  military  installations.  The Company  expects the  decreased
level of new business production to continue in the foreseeable future.

NET INVESTMENT  INCOME.  Net investment  income  decreased 1.0% and 1.4% for the
three and nine months ended  September 30, 1999 from the comparable 1998 periods
to $9.5 million and $28.3 million,  respectively. The decrease in net investment
income was primarily the result of a decrease in average  invested  assets which
decreased  $3.3  million  (0.6%) and $6.6  million  (1.3%) in the three and nine
months ended September 30, 1999,  respectively,  compared to the comparable 1998
periods.

OTHER  INCOME.  Other income was $549,000 and $1.5 million  during the three and
nine months ended September 30, 1999, respectively, compared to a loss of $8,000
and income of $250,000 in the three and nine months  ended  September  30, 1998,
respectively.  Supplemental  contracts represent most of the other income in the
three  and  nine  months  ended   September   30,  1999.   These  can  fluctuate
significantly  from  period to period  but have  little  impact  on  results  of
operations as proceeds are offset by change in reserves.

TOTAL POLICYHOLDER  BENEFITS.  The following table shows the components of total
policyholder benefits for the three and nine months ended September 30, 1999 and
1998:

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Death benefits..................................  $       5,202   $       6,407  $      16,874  $      17,970
   Fixed benefit claims incurred...................          1,886           1,756          6,323          5,883
   Other insurance policy benefits and
     CHANGE IN FUTURE POLICY BENEFITS..............          6,234           8,003         23,445         24,240
                                                     -------------   -------------  -------------  -------------
   TOTAL POLICYHOLDER BENEFITS.....................  $      13,322   $      16,166  $      46,642  $      48,093
                                                     =============   =============  =============  =============
</TABLE>

Policyholder  benefits  decreased $2.8 million or 17.6% and $1.5 million or 3.0%
in the three  and nine  months  ended  September  30,  1999,  compared  with the
comparable 1998 periods.  Death benefits decreased $1.2 million and $1.1 million
in the three  and nine  months  ended  September  30,  1999,  compared  with the
comparable 1998 periods.  Death benefits may vary  significantly  from period to
period.  Other  insurance  policy  benefits and change in future policy benefits
decreased  $1.8  million  and  $796,000  for the  three  and nine  months  ended
September 30, 1999 compared to  comparable  1998 periods.  Most of the decreases
reflect  decreases in life and fixed benefit health reserves at OLIC as a result
of reduced claims activity and a reduced inventory of open claims.

INSURANCE RELATED EXPENSES.  Insurance related expenses (including  commissions,
amortization of deferred policy  acquisition  costs and  amortization of present
value of  insurance  in force)  increased  $1.0 million and $1.9 million for the
three and nine months ended  September 30, 1999,  respectively,  compared to the
comparable 1998 periods. Amortization of deferred policy acquisition costs at AA
Life increased $1.4 million and $3.5 million for the three and nine months ended
September  30,  1999,  respectively,  compared to the  comparable  1998  periods
primarily  reflecting  the growing block of policies in force as a result of new
business sales subsequent to the Company's acquisition of AA Life.  Amortization
of the present value of insurance in force  decreased  $843,000 and $1.3 million
for the three and nine months ended September 30, 1999,  respectively,  compared
with the comparable 1998 periods, primarily as a result of unlocking assumptions
regarding  future  profitability  at OLIC during the three months ended December
31, 1998, which significantly  reduced the amount of such assets, hence lowering
future amortization.

OLIC is currently  implementing a plan to enhance the  profitability  associated
with  certain  of its  interest  sensitive  life  insurance  and  fixed  benefit
products.  If OLIC's  plan is not  implemented  successfully  the Company may be
required to reduce intangible assets,  which could have a material impact on the
Company's   financial   position  and  results  of   operations.   Profitability
enhancement  measures include,  but are not limited to, the  redetermination  of
non-guaranteed  charges and/or  benefits  under the contracts.  Such changes may
require the approval of the various state insurance  departments,  and there can
be no guarantee that OLIC will be granted the revised rates that it seeks. There
are risks associated with these
                                       31
<PAGE>

management actions including potential sales disruption,  excess lapse activity,
policyholder  anti-selection  and  potential  litigation.   Management  is  also
assessing reinsurance alternatives to strengthen OLIC's capital position.

OTHER OPERATING EXPENSES. Other operating expenses (including general operating,
overhead and policy  maintenance)  decreased  $229,000 in the three months ended
September 30, 1999 and increased $557,000 in the nine months ended September 30,
1999  compared  to the  comparable  1998  periods.  The  decrease in expenses is
principally   attributable   to  reduced  costs   associated  with  the  ongoing
integration of OLIC into the Waco  operations.  The increase for the nine months
ended September 30, 1999, is principally attributable to non-deferrable expenses
related to costs  associated  with year 2000  remediation  efforts  and  systems
conversions.

BUSINESSES HELD FOR SALE

Businesses  Held for Sale include the  operations  of the Career Sales  Division
(sold July 30, 1999),  KIVEX (sold June 30, 1999),  Professional (sold March 31,
1999) and the United  Life  Assets  (sold  April 30,  1999).  The  Career  Sales
Division,  which includes the operations of Penn Life,  markets and  underwrites
fixed  benefit  accident and sickness  products  and, to a lesser  extent,  life
products  through a sales force  exclusive to the Company  throughout the United
States and Canada. With the January 2, 1998,  consummation of the acquisition of
the SW Financial Controlling Interest, the Company has integrated Union Bankers,
Marquette and Constitution with the Career Sales Division.  KIVEX is an internet
service  provider.  Professional  provides  individual  fixed  benefit  and life
products utilizing a network of independent agents primarily in the southeastern
United States through employer-sponsored payroll deduction programs. United Life
principally markets fixed and variable annuities through financial  institutions
and  independent  general  agents,  primarily in the southern and western United
States.

                    SELECTED PRO FORMA FINANCIAL INFORMATION
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
                                                                           ($ IN THOUSANDS)
   <S>                                               <C>             <C>            <C>            <C>
   Revenues:
     Policy revenues...............................  $      12,498   $      62,152  $     112,915  $     189,031
     Net investment income.........................          2,877          34,533         54,568        107,584
     OTHER INCOME..................................          1,059           4,415         13,015         14,048
                                                     -------------   -------------  -------------  -------------
                                                            16,434         101,100        180,498        310,663
                                                     -------------   -------------  -------------  -------------
   Benefits and expenses:
     Total policyholder benefits...................         10,445          61,033        101,565        200,876
     Insurance related expenses....................          2,459          23,438         24,224         69,176
     OTHER OPERATING EXPENSES......................          6,114          18,435         38,741         51,265
                                                     -------------   -------------  -------------  -------------
                                                            19,018         102,906        164,530        321,317
                                                     -------------   -------------  -------------  -------------
     PRE-TAX OPERATING INCOME (LOSS)...............  $      (2,584)  $      (1,806) $      15,968  $     (10,654)
                                                     =============   =============  =============  =============
</TABLE>

POLICY REVENUES.  Policy revenues  declined 79.9% and 40.3% or $49.7 million and
$76.1 million in the three and nine months ended  September 30, 1999 compared to
the comparable 1998 periods.  The decline is primarily  attributable to the sale
of  Professional,  the United Life Assets and the Career Sales Division on March
31, 1999,  April 30, 1999 and July 30, 1999,  respectively.  In addition,  Union
Bankers  discontinued  sales  of  major  medical  health  products  and its life
insurance  products and increased its utilization of reinsurance,  each of which
had the impact of lowering policy revenues.

NET INVESTMENT  INCOME.  Net investment income decreased $31.7 million and $53.0
million  during the three and nine months ended  September  30, 1999 compared to
the comparable 1998 periods. The decrease is primarily attributable to the sales
of  Professional,  the United Life Assets and the Career Sales Division on March
31, 1999, April 30, 1999 and July 30, 1999, respectively.

OTHER INCOME.  Other income decreased $3.4 million and $1.0 million in the three
and  nine  months  ended  September  30,  1999,  respectively,  compared  to the
comparable  1998 periods.  Most of the decrease is  attributable  to the sale of
KIVEX on June 30, 1999.
                                       32

<PAGE>

TOTAL POLICYHOLDER  BENEFITS.  Policyholder benefits decreased $50.6 million and
$99.3 million in the three and nine months ended  September 30, 1999 compared to
the  comparable  1998  periods.  The  decrease is  attributable  to the sales of
Professional,  the United Life Assets and the Career Sales Division on March 31,
1999, April 30, 1999 and July 30, 1999, respectively.

INSURANCE RELATED EXPENSES.  Insurance related expenses (including  commissions,
amortization of deferred policy  acquisition  costs and  amortization of present
value of insurance in force)  decreased  $21.0 million and $45.0 million to $2.5
million  and $24.2  million for the three and nine months  ended  September  30,
1999,  respectively,  compared to the comparable  1998 periods.  Amortization of
present value of insurance in force  decreased  $4.0 million and $9.1 million in
the three and nine months ended September 30, 1999,  respectively.  Amortization
of deferred policy  acquisition costs decreased $11.0 million and $19.7 million.
These  decreases   principally  reflect  the  Company  recording  an  impairment
provision  associated  with assets of Businesses Held for Sale in 1998 resulting
in the elimination of substantially all insurance assets subject to amortization
for  the  Career  Sales  Division.  Most of the  remainder  of the  decrease  is
attributable  to the sales of  Professional  and the United Life Assets on March
31, 1999 and April 30, 1999, respectively.

OTHER OPERATING EXPENSES. Other operating expenses (including general operating,
overhead and policy maintenance)  decreased $12.3 million and $12.5 in the three
and  nine  months  ended  September  30,  1999,  respectively,  compared  to the
comparable 1998 periods.  The decrease is principally  attributable to the sales
of  Professional,  United Life, KIVEX and the Career Sales Division on March 31,
1999,  April  30,  1999,  June 30,  1999 and July 30,  1999,  respectively.  The
decrease is partially offset by the increased operating expenses at KIVEX in the
six months ended June 30, 1999,  reflecting  costs associated with its expansion
into new cities.

GENERAL CORPORATE

INTEREST  AND  AMORTIZATION  OF  DEFERRED  DEBT  ISSUANCE  COSTS.  Interest  and
amortization  of  deferred  debt  issuance  costs  decreased  $3.0  million  and
increased  $2.1  million,  respectively,  in the  three  and nine  months  ended
September 30, 1999,  respectively,  compared to the comparable 1998 periods. The
decrease  during the three  months ended  September  30, 1999 is  principally  a
result of principal  repayments under the bank credit facility.  The increase in
the nine  months  ended  September  30,  1999 is the  result of higher  weighted
average  borrowing costs,  additional costs associated with credit facility fees
and costs incurred to amend the credit  agreement.  These are a direct result of
the Company's current financial  position.  In addition,  during the three month
period ended March 31, 1999,  the Company  accelerated  amortization  of certain
deferred  loan costs in the amount of $2.1 million in  accordance  with Emerging
Issues Task Force ("EITF") Issue No. 98-14,  "Debtor's Accounting for Changes in
Line-of-Credit or  Revolving-Debt-Arrangements," as a result of the amendment to
the Bank Credit Facility. EITF Issue No. 98-14 requires the unamortized deferred
loan costs be written off in proportion to the decrease in borrowing capacity of
the  original  arrangement.  These  increases  were  partially  offset by a debt
reduction of $40.0 million of principal made on April 1, 1999 with proceeds from
the sale of  Professional,  a debt reduction of $127.0 million of principal made
on April 30, 1999 with proceeds from the sale of the United Life Assets,  a debt
reduction of $22.0 million of principal made on June 30, 1999 with proceeds from
the sale of KIVEX,  a debt  reduction of $78.0 million of principal made on July
30, 1999 with  proceeds  from the sale of the Career  Sales  Division and a debt
reduction of $2.0 million on September 23, 1999.

CORPORATE EXPENSES, ELIMINATIONS AND OTHER. Corporate expenses, eliminations and
other costs were $7.3  million  and $10.3  million  for the three  months  ended
September  30,  1999 and 1998,  respectively,  and were $31.4  million and $24.8
million for the nine months ended September 30, 1999 and 1998, respectively. The
decrease for the three months ended  September 30, 1999 was primarily the result
of the  decision  to close  the  Company's  New York and  Bethesda  offices  and
eliminate personnel located in such offices. In addition,  the Company is in the
process of closing down Marketing One.  Expenses at Marketing One decreased $1.4
million and $4.0 million for the three and nine months ended  September 30, 1999
compared to comparable 1998 periods.  The decrease was offset in the nine months
ended  September 30, 1999 by several  factors:  (i) additional  amortization  of
costs in excess of net assets  acquired of  approximately  $7.0  million for the
three months ended June 30, 1999  associated  with KB Management.  The write-off
reflects the Board of Directors' decision to terminate KB Investment Fund I, LP,
for which KB Management  and KB  Investment  acts as  administrator  and general
partner, respectively;  (ii) additional costs associated with efforts to develop
recapitalization and restructuring alternatives; (iii) additional consulting and
legal fees of $213,000  and $3.7  million  for the three and nine  months  ended
September  30,  1999,   respectively,   associated   with  the  negotiation  and
implementation  of, and  compliance  with,  the amended  Bank  Credit  Facility,
pending class action securityholder  litigation and the SEC investigation;  (iv)
additional  deferred  compensation  of $2.5  million for the nine  months  ended
September 30, 1999,  associated with the two year  employment  agreements of the
Company's three senior  executives  which were entered into in May 1998; and (v)
provisions of $2.3 million to settle shareholder and other litigation.

                                       33
<PAGE>

INCOME TAXES  (BENEFITS).  For the three months ended  September  30, 1999,  the
Company  recognized  income tax expense of $9.1  million on loss before taxes of
$19.0 million.  For the nine months ended September 30, 1999, income tax expense
was $17.0 million on loss before taxes of $71.9 million.  The unusual  effective
tax rates in 1999 and 1998 are substantially due to the non-deductibility of the
reduction in carrying value of the assets  associated  with  Businesses Held for
Sale and a tax valuation  allowance,  primarily  representing  unrecoverable net
operating loss carryforwards at certain non-life companies.

In light of the  continued  changes in the  ownership of shares of the Company's
common and preferred stock,  management and its advisors are performing  ongoing
evaluations  of the  possibility  of a "change  of  control"  as  defined by the
Internal  Revenue Code Section 382. Change of control  provisions of Section 382
could limit the Company's ability to utilize certain tax benefits  including net
operating loss carryforwards which could negatively impact the operating results
and cash flows of the Company and its subsidiaries in future periods.

NET INVESTMENT  GAINS (LOSSES).  The Company  maintains an investment  portfolio
that focuses on maximizing  investment  income,  without exposure to unwarranted
interest rate and credit risk. The Company  actively  manages asset duration and
liquidity  risks.  As a result of this  strategy,  the Company  routinely  sells
positions in  securities  no longer  meeting its  criteria.  Sales of securities
resulted in the Company realizing gains of $870,000 and $4.2 million, during the
three  months  ended  September  30,  1999 and 1998,  respectively.  The Company
realized  losses on sales of  securities  totaling  $198,000 and gains  totaling
$13.1  million  during  the nine  months  ended  September  30,  1999 and  1998,
respectively.  During the nine months  ended  September  30, 1999 and 1998,  the
Company  liquidated  securities  available  for sale in order to meet  cash flow
demands  associated with policyholder  surrenders that in the aggregate exceeded
policyholder deposits by $171.0 million and $273.2 million, respectively.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The Company  analyzes  and reviews the risks  arising  from market  exposures of
financial instruments. Upward movement in market interest rates during the first
nine  months  of  1999  resulted  in a  significant  decline  in the  unrealized
appreciation of the bond portfolio since the end of 1998. However, the Company's
assets and liabilities portfolio and its exposure to market risk has not changed
materially  from its position at December 31, 1998.  For  disclosures  about the
Company's  market risk  exposures  of  financial  instruments  for its  Retained
Businesses,  see the  Company's  Annual  Report on Form 10-K for the year  ended
December 31, 1998.

                  (REMAINDER OF PAGE INTENTIONALLY LEFT BLANK)

                                       34
<PAGE>
                          PART II -- OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

During the third quarter of 1998, the first of ten class-action  complaints were
filed in the United States District Court for the Southern  District of New York
("District  Court")  against  the  Company  and certain of its current or former
directors and officers.

During a pre-trial  conference  on November 9, 1998,  all parties  agreed to the
consolidation  of all of the actions and the Court  appointed lead plaintiffs on
behalf of shareholders and noteholders. The Court also approved the selection of
three  law  firms  as  co-lead  counsel  for  shareholders  and  noteholders.  A
consolidated  and  amended  complaint  was filed on January  22,  1999.  A First
Consolidated Amended Class Action Complaint naming, as defendants,  the Company,
David J. Stone,  formerly a director and Chairman and Chief  Executive  Officer,
and Steven W. Fickes,  formerly a director  and  President  and Chief  Financial
Officer was filed on March 15, 1999 (the "Complaint").

The Complaint  alleges that defendants  violated the Securities  Exchange Act of
1934. Among other things,  plaintiffs  claim that defendants  issued a series of
materially false and misleading  statements and omitted material facts regarding
the Company's financial condition, including the value of certain of its assets,
and failed to timely disclose that it was under  investigation by the Securities
and Exchange Commission (the "SEC").

Plaintiffs  seek  to  recover  damages  in  unspecified  amounts  on  behalf  of
themselves and all other purchasers of the Company's common stock and purchasers
of the  Company's  subordinated  notes  during the period of  February  8, 1996,
through November 16, 1998.

During a  conference  on March 19,  1999,  defendants  sought  and were  granted
permission to file, and  subsequently  filed, a motion to dismiss the Complaint.
Although  there are no  assurances  that the motion to dismiss  will be granted,
management believes that there are meritorious  defenses to the action that were
raised in connection with the motion, including whether the Complaint adequately
pleads  scienter  (i.e.,  intent to  defraud)  as  required  under  the  Private
Securities Litigation Reform Act of 1995.

The  Company has  notified  its primary  and excess  carriers of  directors  and
officers  liability  insurance  of the  existence of the claims set forth in the
Complaint, and the total potential insurance available is $15,000 of primary and
$10,000 of excess coverage,  respectively,  for securities  claims.  The primary
insurance  coverage  requires  the Company to bear 25% of: (i) all  expenses and
(ii) any losses in excess of a $1,000 retention  amount.  The primary and excess
carriers have reserved  their rights under the policies with respect to coverage
of the  claims set forth in the  Complaint.  As  explained  below,  the  primary
insurer has agreed in principle to contribute to a settlement of the litigation.

Following   settlement   discussions   with   the   Plaintiffs'   counsel   and
representatives of the primary insurance carrier and their counsel,  the parties
to the Complaint have entered into a Memorandum of Understanding  dated November
11, 1999 (the "Memo") containing the essential terms of a settlement.

The Memo states that $9,000 of cash plus interest  accruing  through the date of
consummation of the settlement, will be paid in full and final settlement of all
claims set forth in the Complaint (the  "Settlement").  Of that sum, $1,500 plus
interest  will be paid by the Company and $7,500 plus  interest  will be paid by
the Company's outside directors and officers liability  insurance  carrier.  The
Settlement is  conditioned  upon,  among other things,  confirmatory  discovery,
execution of a definitive settlement agreement and related documents,  notice to
the Company's  shareholders  of the  Settlement and final approval by the United
States  District Court (with all time to appeal such approval  having run or any
appeals having been resolved in favor of approval of the Settlement). During the
three  months  ended  September  30,  1999,  the  Company  established  a $1,500
liability related to the settlement.

The Company  expects that this litigation will not affect its ability to operate
through  December 31, 1999. While it is not feasible to predict or determine the
final outcome of these proceedings or to estimate the amounts or potential range
of  loss  with  respect  to  these  matters,  management  believes  that  if the
Settlement is not  consummated  and there is an adverse  outcome with respect to
such  proceedings,  it would have a material  adverse  impact on the Company and
affect its ability to operate as is currently intended.

On July 30, 1998,  the SEC  notified the Company that it had  commenced a formal
investigation into possible  violations of the federal securities laws including
matters  relating to the Company's  restatement of its financial  statements for
the first six
                                       35
<PAGE>

months of 1997,  and for the years ended  December 31, 1994,  1995 and 1996. The
Company  and  its  management  are  fully   cooperating  with  the  SEC  in  its
investigation.

The Company is a party to various  other  pending or  threatened  legal  actions
arising in the ordinary course of business, some of which include allegations of
insufficient  policy  illustration  and agent  misrepresentations.  Although the
outcome  of such  actions is not  presently  determinable,  management  does not
believe  that such  matters,  individually  or in the  aggregate,  would  have a
material  adverse  effect on the  Company's  financial  position  or  results of
operations if resolved against the Company.

ITEM 5. OTHER INFORMATION

The  disclosures  contained  in  Notes  3 and 4 to  the  Unaudited  Consolidated
Financial  Statements of the Company  contained in Item 1 of Part I of this Form
10-Q with respect to the sale of the Career Sales Division and the amendments to
the Bank Credit Facility are incorporated herein by reference.  In addition, the
unaudited  Selected Pro Forma Financial  Information  contained in Note 5 to the
Unaudited  Consolidated  Financial Statements of the Company contained in Item 1
of Part I of this Form 10-Q and the  Selected  Pro Forma  Financial  Information
contained in Item 2 of Part I of this Form 10-Q  reflecting  the  disposition of
the Career Sales Division as well as the disposition of KIVEX,  Professional and
the United Life Assets, are incorporated herein by reference.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(A)  EXHIBITS

     10.1 Pacific Life and Accident  Insurance  Company Surplus  Debenture No. 7
          dated as of July 30, 1999 for $150,000,000. (1)

     10.2 Agreement dated September 9, 1999 between David C. Smith,  Chairman of
          the Board of the Company and PennCorp Financial Group, Inc. (1)

     11.1 Computation of Loss per Share (1)

     15.1 Independent Auditors' Report (2)

     27   Financial Data Schedule (1)

     (1)  Filed herewith.

     (2)  Included in Item 1 of Part I of this Form 10-Q.

(B)  REPORTS ON FORM 8-K

     None.

                                       36


<PAGE>



                                    SIGNATURE

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

                         PENNCORP FINANCIAL GROUP, INC.

                         BY:/S/JAMES P. MCDERMOTT
                         ------------------------
                            James P. McDermott
                            Executive Vice President and Chief Financial Officer
                            (Authorized officer and principal accounting and
                            financial officer of the Registrant)

Date: November 9, 1999

                                       37


<PAGE>



                               INDEX TO EXHIBITS

EXHIBIT NUMBERS

     10.1 Pacific Life and Accident  Insurance  Company Surplus  Debenture No. 7
          dated as of July 30, 1999 for $150,000,000. (1)

     10.2 Agreement dated September 9, 1999 between David C. Smith,  Chairman of
          the Board of the Company and PennCorp Financial Group, Inc. (1)

     11.1 Computation of Loss per Share (1)

     15.1 Independent Auditors' Report (2)

     27   Financial Data Schedule (1)

(1)  Filed herewith.

(2)  Included in Item 1 of Part I of this Form 10-Q.


                                       38


<PAGE>

                                                                    EXHIBIT 11.1

                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
                          COMPUTATION OF LOSS PER SHARE
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
<S>                                                  <C>             <C>            <C>            <C>
Basic net loss applicable to common stock:
   Loss before extraordinary charge
     applicable to common stock....................  $     (32,554)  $    (165,092) $    (102,338) $    (331,011)
   Redemption Premium on Series C
       PREFERRED STOCK.............................             --              --             --         (1,913)
                                                     -------------   -------------  -------------  -------------
                                                           (32,554)       (165,092)      (102,338)      (332,924)
   EXTRAORDINARY CHARGE............................             --              --             --         (1,671)
                                                     -------------   -------------  -------------  -------------
                                                     $     (32,554)  $    (165,092) $    (102,338) $    (334,595)
                                                     =============   =============  =============  =============

Diluted net loss applicable to common stock:
   Loss before extraordinary charge
     applicable to common stock....................  $     (32,554)  $    (165,092) $    (102,338) $    (331,011)
   Redemption Premium on Series C
       preferred stock.............................             --              --             --         (1,913)
                                                     -------------   -------------  -------------  -------------
                                                           (32,554)       (165,092)      (102,338)      (332,924)
   EXTRAORDINARY CHARGE............................             --              --             --         (1,671)
                                                     -------------   -------------  -------------  -------------
                                                     $     (32,554)  $    (165,092) $    (102,338) $    (334,595)
                                                     =============   =============  =============  =============

                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                             SEPTEMBER 30,                  SEPTEMBER 30,
                                                          1999           1998           1999            1998
                                                     -------------   -------------  -------------  -------------
Basic:
   Shares outstanding beginning of period..........         30,072          28,860         30,072         28,860
   Incremental shares applicable to Stock
     Warrants/Stock Options and Restricted Stock...             73             357             66            357
   Acquisition of Fickes and Stone
     Knightsbridge Interests.......................            173             347            173            347
   Redemption of Series C Preferred Stock..........             --             692             --            463
   TREASURY SHARES.................................           (928)         (1,010)          (969)        (1,010)
                                                     -------------   -------------  -------------  -------------
                                                            29,390          29,246         29,342         29,017
                                                     =============   =============  =============  =============
Diluted:
   Shares outstanding beginning of period..........         30,072          28,860         30,072         28,860
   Incremental shares applicable to Stock
     Warrants/Stock Options and Restricted Stock...             73             357             66            357
   Acquisition of Fickes and Stone
     Knightsbridge Interests.......................            173             347            173            347
   Redemption of Series C Preferred Stock..........             --             692             --            463
   TREASURY SHARES.................................           (928)         (1,010)          (969)        (1,010)
                                                     -------------   -------------  -------------  -------------
                                                            29,390          29,246         29,342         29,017
                                                     =============   =============  =============  =============
</TABLE>

                                       39


                   PACIFIC LIFE AND ACCIDENT INSURANCE COMPANY

                             SURPLUS DEBENTURE No. 7

$ 150,000,000.00                                                   July 30, 1999

FOR VALUE RECEIVED,  Pacific Life and Accident  Insurance  Company, a Texas life
insurance   corporation   ("Pacific"),   subject  to  the   terms,   conditions,
restrictions,  and limitations contained herein, promises to pay to the order of
Southwestern Financial Corporation, a Delaware Corporation ("Southwestern"),  or
to any subsequent holder hereof (the "Holder"), the principal sum of One Hundred
Fifty  Million  Dollars  ($150,000,000.00)  together with interest on the unpaid
balance  thereof at a rate (the  "Rate")  equal to ten percent  (10%) per annum.
Interest on this  Surplus  Debenture  will be payable each quarter on the day in
which Pacific's financial  statements are finalized for the prior quarter (each,
a "Payment  Date") and  continuing  until the  principal  amount of this Surplus
Debenture is paid full.  Both  principal and interest on this Surplus  Debenture
will be due and payable in the following manner at the offices of Holder

1.   On or before each  Payment  Date,  Pacific  will  calculate  the Surplus of
     Pacific (as  hereinafter  defined) as of the most recent date  practicable,
     but in no  event  poor to the  end of the  immediately  preceding  calendar
     quarter  (each such date being  hereinafter  referred to as a  "Calculation
     Date").

2.   On each Payment Date, Pacific will pay the Holder the amount of accrued but
     unpaid interest on the unpaid principal  balance of this Surplus  Debenture
     to the  extent  the  Surplus  of  Pacific  exceeds  $1.2  million as of the
     Calculation Date immediately prior to such Interest Payment Date.

3.   If, as of any Calculation Date, the Surplus of Pacific does not exceed $1.2
     million by an amount  sufficient to pay all accrued but unpaid  interest on
     this Surplus Debenture,  the remaining accrued but unpaid interest shall be
     payable  on the next  Payment  Date to the  extent  the  Surplus of Pacific
     exceeds $1.2 million as of the Calculation Date  immediately  prior to such
     next Payment Date.

4.   Pacific will pay principal  payments to the Holder on a quarterly  basis on
     the Payment Date in  accordance  with the principal  amortization  schedule
     attached  hereto as Exhibit A, to the extent the Surplus of Pacific exceeds
     $1.2 million as of the most recent Calculation Date.

5.   If on a Payment  Date,  the Surplus of Pacific does not exceed $1.2 million
     by an  amount  sufficient  to pay the  Holder  the  principal  amount  due,
     together  with all accrued but unpaid  interest on this Surplus  Debenture,
     the remaining unpaid portion of such principal amount and such interest


<PAGE>



shall be payable  thereafter at such time or from time to time as the Surplus of
Pacific exceeds $1.2 million.

For purposes of this Surplus Debenture, the term "Surplus of Pacific" shall mean
the  remainder  obtained  after  subtracting  the  carrying  value of  insurance
subsidiaries of Pacific from the sum of:

(a)  "common capital stock" of Pacific;

(b)  "gross paid-in and contributed surplus" of Pacific;

(c)  "unassigned surplus" of Pacific;

(d)  "special surplus" of Pacific;

(e)  any  amounts  required  to  be  carried  as  liabilities  with  respect  to
     outstanding surplus debentures issued by Pacific; and

(f)  surplus  evidenced by surplus  debentures  of Pacific  which is included in
     clauses a-e of this paragraph 6.

The items  listed in  clauses  a-f of this  paragraph  6 will be  calculated  in
accordance  with the  accounting  practices  required or  permitted by the Texas
Department  of  Insurance  ("Texas  Department")  for  inclusion  in the  Annual
Statement of Pacific filed with the Texas  Department as of December 31, of each
year.

7.   The obligation of Pacific to pay this Surplus  Debenture will not otherwise
     be or  constitute  a  liability  of Pacific or a claim  against  any of its
     assets except in the event of the  liquidation of Pacific,  and in no event
     will this Surplus  Debenture be considered or treated as a current or fixed
     liability or obligation of Pacific under the Texas  insurance  laws and the
     regulations  thereunder except to the extent that a payment of principal or
     interest  becomes  due and  payable  hereunder  or to the extent  otherwise
     required by Texas law.

8.   In event of the liquidation of Pacific,  this Surplus Debenture will become
     immediately  due and payable and will be superior to and in  preference  of
     the rights and claims of the  shareholders of Pacific;  provided,  however,
     that to the extent required by applicable law, all obligations,  rights and
     claims   hereunder  are  expressly   subordinated  to  the  claims  of  (a)
     policyholders,   insureds,  and  beneficiaries  under  insurance  contracts
     policies issued by Pacific and (b) any supervisor,  conservator or receiver
     of Pacific  appointed  by the  Commissioner  of  Insurance  of the State of
     Texas.


                                        2


<PAGE>



9.   All payments made  hereunder  will be credited  first to accrued but unpaid
     interest,  if any,  and the balance of such payment will be credited to the
     principal amount hereof.

10.  As a  condition  to the  consolidation  or merger of Pacific  into  another
     corporation or the sale of all or substantially  all of Pacific's assets to
     any other corporation,  the corporation into which Pacific is consolidated,
     merged  or  to  which  the  assets  of  Pacific   are   transferred   shall
     unconditionally assume the liability of Pacific hereunder.

11.  By acceptance and as a part of the  consideration  for the issuance hereof,
     the  Holder  expressly  acknowledges  that  it has  been  informed  and has
     knowledge  that this Surplus  Debenture has not been  registered  under the
     Securities Act of 1933, as amended, or the securities laws of any state and
     that Pacific has issued this Surplus Debenture for investment  purposes and
     not with a view toward a public  distribution  hereof and that this Surplus
     Debenture  may  not be sold  or  otherwise  transferred  in  absence  of an
     effective  registration  statement with respect hereto or an exemption from
     registration  under the  Securities  Act of 1933, as amended,  or any other
     applicable securities laws.

12.  If this  Surplus  Debenture  is  collected  through  judicial  proceedings,
     Pacific agrees, subject to conditions and restrictions contained herein, to
     pay all reasonable legal fees and  disbursements  incurred by the Holder in
     connection with such collection.

13.  This  Surplus  Debenture  may be prepaid in whole or in part at any time or
     from time to time without premium or penalty to the extent that the Surplus
     of Pacific exceeds $1.2 million on the most recent  Calculation Date before
     the date of any proposed prepayment.

14.  This Surplus Debenture will be governed by and construed in accordance with
     the laws of the State of Texas.

15.  It being the  intention  of the parties  hereto to conform  strictly to the
     applicable usury laws of the State of Texas, all agreements between Pacific
     and Southwestern and any other Holder whether now or hereafter  arising and
     whether  written or oral, are here  expressly  limited so that in no event,
     whether  by reason of  acceleration  of the  maturity  of any  amount  owed
     hereunder  or  otherwise,  shall  the  amount  paid or agreed to be paid to
     Southwestern  or any other Holder for the use,  forbearance or retention of
     money hereunder or otherwise  exceed the maximum amount  permissible  under
     applicable  law  (the  "Maximum  Lawful  Amount").  If  fulfillment  of any
     provision  hereof,  at the time performance of such provision shall be due,
     shall cause the amount of interest applicable to this

                                        3


<PAGE>



     Surplus  Debenture to exceed the Maximum Lawful Amount,  then,  ipso facto,
     the obligation to be fulfilled shall be reduced to the extent  necessary to
     cause the amount of interest  applicable  to this Surplus  Debenture not to
     exceed  the  Maximum  Lawful  Amount;  and if the  Holder  of this  Surplus
     Debenture  shall ever  receive  anything  of value  deemed  interest  under
     applicable  law that would cause the  interest  applicable  to this Surplus
     Debenture to exceed the Maximum Lawful Rate, an amount equal to the portion
     of such  interest in excess of the Maximum  Lawful Rate shall be applied to
     the  reduction  of the  principal  amount  owing  hereunder  and not to the
     payment of  interest,  or if such  excessive  interest  exceeds  the unpaid
     principal amount hereof,  such excess shall be promptly refunded to Pacific
     by the Holder  hereof.  All sums paid or agreed to be paid to the Holder of
     this  Surplus  Debenture  for the  use,  forbearance  or  retention  of the
     indebtedness of Pacific shall,  to the extent  permitted by applicable law,
     be amortized,  prorated,  allocated and spread  throughout the full term of
     such indebtedness until payment in full so that interest on account of such
     indebtedness is uniform throughout the full term thereof. The provisions of
     this paragraph shall control  agreements  between Pacific and the holder of
     this Surplus Debenture.

16.  Southwestern  may  assign  its  rights  hereunder  to any  person or entity
     without the consent of Pacific.  This Surplus  Debenture  will inure to the
     benefit of Pacific and its successors and  assignees.  Notwithstanding  the
     above,  this Surplus  Debenture is registered as to both  principal and any
     stated  interest with Pacific and transfer of the Surplus  Debenture may be
     effected only by surrender of the old  instrument and either the reissuance
     by Pacific of a new instrument to the new Holder or the issuance Pacific of
     a new instrument to the new Holder.  No transfer of any ownership  interest
     in this Surplus  Debenture  shall be made unless such transfer is permitted
     under Texas  insurance law and Pacific and  Southwestern  shall comply with
     all regulatory and legal  limitations  and  requirements in connection with
     any transfer of this Surplus Debenture.

17.  The occurrence of any one or more of the following  events shall constitute
     an Event of Default (herein so called) hereunder:

     (a)  The Company shall fail to make any payment of interest on this Surplus
          Debenture  when due and payable or declared due and payable,  and such
          failure shall have remained unremedied for a period of 5 days.

     (b)  The  Company  shall  fail to make any  payment  of  principal  of this
          Surplus Debenture when due and payable or declared due and payable.

     (c)  The  Company  shall (i) be the  subject of a petition  seeking  relief
          under  any  state  liquidation,   rehabilitation,   conservation,   or
          supervision  law or  other  similar  state  or  federal  laws,  or any
          delinquency proceeding or to

                                           4


<PAGE>


          the  appointment  of or taking  possession  by a custodian,  receiver,
          liquidator,  assignee,  trustee or similar official of any substantial
          part of its  properties,  (ii) fail  generally to pay is debts as such
          debts become due, or (iii) take any corporate action in furtherance of
          any action.

     If, at any time, any Event of Default has occurred and is  continuing,  the
     Holder hereof may,  without  further action,  declare the entire  principal
     amount  under  this  Surplus  Debenture  to be due and  payable,  and  such
     principal  amount,  together with all accrued but unpaid  interest  hereon,
     shall be paid to the Holder hereof by the Company to the extent the Surplus
     of the Company exceeds $1.2 million on the date of such  declaration by the
     Holder hereof or at any time thereafter.

18.  To the  extent  required  by Texas  law,  Pacific  will  notify  the  Texas
     Department  of the payment of  principal  and  interest  under this Surplus
     Debenture.  Pacific will take all actions reasonably  necessary to maintain
     the enforceability of this Surplus Debenture.

IN  WITNESS  WHEREOF,  Pacific  has caused  this  Surplus  Debenture  to be duly
executed as of July 30, 1999.

                                    PACIFIC LIFE AND ACCIDENT INSURANCE COMPANY

                                    By: /s/Scott D. Silverman
                                    -------------------------
                                    Name: Scott D. Silverman
                                    Title: Senior Vice President

                                September 9, 1999

David C. Smith
14 Lyric Arbor Circle
The Woodlands, Texas  77381

Dear David:

     This letter confirms PennCorp Financial Group, Inc.'s (the "Company") March
4, 1999 award to you of 188,235  shares of the Company's  Common Stock  ("Common
Stock") on the following terms and conditions.

     1. In connection with your services to the Company as Chairman of the Board
of Directors (the "Board"),  the  Compensation  Committee (the  "Committee") has
agreed to provide you with a bonus award of $100,000  payable in 188,235  shares
of Common Stock ("Bonus Stock Award").

     2. In determining the number of shares of common stock to be awarded to you
for purposes of the Bonus Stock Award,  the Committee  used the closing price of
the Common  Stock as of March 3, 1999,  the day prior to the day the Bonus Stock
Award was approved by the Company's  Board of Directors,  discounted by a factor
of 15%.  The fair  market  value of each  share of Common  Stock was  discounted
because  the  stock  remains   subject  to  the   restrictions   placed  on  its
transferability and sale pursuant to Rule 144 of the Securities and Exchange Act
of 1934, as amended (the "Securities Act"). The Common Stock is considered to be
a restricted  security as defined under Rule 144 since it is being acquired from
the issuer in a transaction  not involving any public  offering.  In general,  a
minimum  of one year must  elapse  between  the date of the  acquisition  of the
securities  and any resale of such  securities in reliance on Rule 144. For this
reason,  the Committee  discounted the fair market value of each share of common
stock to  compensate  you for the effect Rule 144 might have on your  ability to
transfer the Common Stock,  in general,  or on the value of the Common Stock, in
particular.  In determining the applicable  marketability  discount, the Company
obtained advice from Salomon Smith Barney Inc.

     3. The Bonus  Stock  Award is being  issued  to you with the  understanding
that, in the event you are prevented  from selling or exchanging  your shares of
Common  Stock into any Change of Control  (as  defined  below) or  restructuring
transaction in which the Company may be involved for the same consideration,  if
any, that other holders of Common Stock will receive,  upon your written request
to the Chairman of the Committee, such request to be made on the closing date of
the Change of Control or restructuring  transaction,  the Company will pay you a
lump sum cash payment equal to the value of the shares of Common  Stock,  valued
on  the  date  immediately   preceding  the  date  of  the  request,   less  the
marketability discount, within five (5) business days of said written request.

     For purposes of this letter,  Change of Control means: (1) any "person" (as
such term is used in Section  13(d) of the  Securities  Exchange Act of 1934, as
amended (the "Exchange Act")) who becomes the "beneficial  owner" (as determined
pursuant to Rule 13d-3 under the  Exchange  Act),  directly  or  indirectly,  of
securities of the Company representing  twenty-five percent (25%) or more of the
combined  voting power of the  Company's  then  outstanding  securities;  or (2)
during any period of two (2)  consecutive  years (not including any period prior
to the  execution  of this  letter),  individuals  who at the  beginning of such
period  constitute the members of the Company's Board of Directors (the "Board")
and any new director,  whose election to the Board or nomination for election to
the  Board by the  Company's  stockholders  was  approved  by a vote of at least
two-thirds (2/3) of the directors then still in office who either were directors
at the beginning of the period or whose  election or nomination for election was
previously  so  approved,  cease for any reason to  constitute a majority of the
Board;  or (3) the  Company  shall  merge  with or  consolidate  into any  other
corporation,  other than a merger or  consolidation  which  would  result in the
holders of the voting  securities of the Company  outstanding  immediately prior
thereto holding immediately  thereafter securities  representing more than sixty
percent  (60%) of the  combined  voting  power of the voting  securities  of the
Company or such surviving entity  outstanding  immediately  after such merger or
consolidation; or (4) the stockholders of the Company approve a plan of complete
liquidation  of the Company or an agreement for the sale or  disposition  by the
Company of all or  substantially  all of the Company's  assets or such a plan is
commenced.

     4. The terms and  conditions  of the Common Stock granted to you as a Bonus
Stock  Award  under the terms of this  letter are also  governed  by any and all
other applicable  provisions of the Securities Act and other federal,  state and
local laws relating to the issuance, transfer and sale of securities.

     5. The  Bonus  Stock  Award  herein is being  issued  to you as  additional
compensation  for the services you provided to the Board and the Company  during
1998.

     6. The Bonus  Stock  Award is also being paid to you in addition to any and
all other fees,  expenses,  stock  options or awards,  phantom  stock awards and
warrants you are entitled to as a Non-Employee Director of the Company.

     7. This letter sets forth the entire  agreement and  understanding  between
you, the Board,  the  Committee and the Company with respect to this Bonus Stock
Award.  Additionally,  nothing  contained  in this letter  shall be construed as
indicating  any additional  entitlement  to Bonus Stock Awards  relating to your
services for any year other than 1998.

     If you are in  agreement  with the terms and  conditions  contained in this
letter,  please  sign and return the  original  to Scott D.  Silverman,  General

Counsel.

                                      Very truly yours,

                                      By:/s/Keith A. Maib
                                         -------------------
                                            Keith A. Maib
                                            President & Chief Executive

                                              Officer

/s/David C. Smith
- -----------------
David C. Smith

September 9, 1999

<TABLE> <S> <C>

<ARTICLE>                                          7

<S>                                                <C>
<PERIOD-TYPE>                                      9-MOS
<FISCAL-YEAR-END>                                  DEC-31-1999
<PERIOD-END>                                       SEP-30-1999
<DEBT-HELD-FOR-SALE>                                      2,433,210
<DEBT-CARRYING-VALUE>                                             0
<DEBT-MARKET-VALUE>                                               0
<EQUITIES>                                                    2,031
<MORTGAGE>                                                   32,973
<REAL-ESTATE>                                                 7,433
<TOTAL-INVEST>                                            2,803,976
<CASH>                                                      115,507
<RECOVER-REINSURE>                                                0
<DEFERRED-ACQUISITION>                                      156,564
<TOTAL-ASSETS>                                            3,444,168
<POLICY-LOSSES>                                           2,651,407
<UNEARNED-PREMIUMS>                                           1,884
<POLICY-OTHER>                                               46,113
<POLICY-HOLDER-FUNDS>                                        71,815
<NOTES-PAYABLE>                                             279,646
                                             0
                                                 267,496
<COMMON>                                                        303
<OTHER-SE>                                                   26,066
<TOTAL-LIABILITY-AND-EQUITY>                              3,444,168
                                                  286,417
<INVESTMENT-INCOME>                                         209,043
<INVESTMENT-GAINS>                                             (198)
<OTHER-INCOME>                                               30,653
<BENEFITS>                                                  306,608
<UNDERWRITING-AMORTIZATION>                                  38,113
<UNDERWRITING-OTHER>                                        155,693
<INCOME-PRETAX>                                             (71,932)
<INCOME-TAX>                                                 17,037
<INCOME-CONTINUING>                                         (88,969)
<DISCONTINUED>                                                    0
<EXTRAORDINARY>                                                   0
<CHANGES>                                                         0
<NET-INCOME>                                               (102,338)
<EPS-BASIC>                                                   (3.49)
<EPS-DILUTED>                                                 (3.49)
<RESERVE-OPEN>                                                    0
<PROVISION-CURRENT>                                               0
<PROVISION-PRIOR>                                                 0
<PAYMENTS-CURRENT>                                                0
<PAYMENTS-PRIOR>                                                  0
<RESERVE-CLOSE>                                                   0
<CUMULATIVE-DEFICIENCY>                                           0


</TABLE>


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