PENNCORP FINANCIAL GROUP INC /DE/
10-Q, 1999-05-17
LIFE INSURANCE
Previous: PEACHTREE FIBEROPTICS INC /DE/, NT 10-Q, 1999-05-17
Next: NPS PHARMACEUTICALS INC, 10-Q, 1999-05-17



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




                                  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 March 31, 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       (I.R.S. employer identification no.)
        incorporation or organization)
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  May  11,  1999,  was
29,026,496.



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

<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 Income (Loss)...........................4
                  Consolidated Statements of Cash Flows........................5
                  Notes to Unaudited Consolidated Financial Statements.........6
                  Review by Independent Certified Public Accountants..........15
                  Independent Auditors' Review Report.........................16
         Item 2. Management's Discussion And Analysis of Financial Condition
                         and Results of Operations............................17
         Item 3. Quantitative and Qualitative Disclosures About Market Risk...31

PART II -- OTHER INFORMATION
         Item 1. Legal Proceedings............................................32
         Item 6. Exhibits and Reports on Form 8-K.............................32

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>
                                                                                      March 31,     December 31,
                                                                                        1999            1998
                                                                                    -------------  ------------
                                                                                     (Unaudited)
<S>                                                                                 <C>            <C>         
ASSETS:
Investments:
   Fixed maturities available for sale, at fair value.............................  $  2,518,510   $  2,589,714
   Equity securities available for sale, at fair value............................         2,026          2,035
   Mortgage loans on real estate..................................................        35,026         36,882
   Policy loans...................................................................       205,409        207,490
   Cash and short-term investments................................................       122,521         92,727
   Other investments..............................................................        27,348         27,406
                                                                                    ------------   ------------
     Total investments ...........................................................     2,910,840      2,956,254
Accrued investment income.........................................................        36,420         37,291
Accounts and notes receivable.....................................................        12,332         14,319
Present value of insurance in force...............................................       176,288        170,729
Deferred policy acquisition costs.................................................       144,867        139,708
Costs in excess of net assets acquired............................................       106,486        108,070
Income taxes, primarily deferred..................................................        56,575         44,597
Other assets......................................................................       149,847        138,629
Assets of Businesses Held for Sale................................................     2,259,376      2,421,804
                                                                                    ------------   ------------
     Total assets ................................................................  $  5,853,031   $  6,031,401
                                                                                    ============   ============

LIABILITIES AND SHAREHOLDERS' EQUITY:
Liabilities:
Policy liabilities and accruals...................................................  $  2,837,126   $  2,867,038
Notes payable.....................................................................       510,887        550,923
Obligations in course of settlement...............................................        40,000             --
Accrued expenses and other liabilities............................................       115,378        110,945
Liabilities of Businesses Held for Sale...........................................     1,983,486      2,066,554
                                                                                    ------------   ------------
     Total liabilities............................................................     5,486,877      5,595,460
                                                                                    ------------   ------------

Shareholders' equity:
$3.375  Convertible  Preferred  Stock,  $.01 par value,  $50  redemption  value;
   authorized, issued and outstanding 2,300,000 at March 31, 1999 and
   December 31, 1998..............................................................       114,394        112,454
$3.50 Series II Convertible Preferred Stock, $.01 par value, $50 redemption value;
   authorized, issued and outstanding 2,875,000 at March 31, 1999 and
   December 31, 1998..............................................................       144,189        141,673
Common stock, $.01 par value; authorized 100,000,000; issued and outstanding
   30,143,416 at March 31, 1999 and 30,072,344 at December 31, 1998...............           303            301
Additional paid-in capital........................................................       430,421        430,321
Accumulated other comprehensive income (loss), net of income taxes (benefits).....        (8,200)        19,995
Retained earnings (deficit).......................................................      (281,069)      (234,921)
Treasury shares (1,116,920 at March 31, 1999 and 1,105,369 at December 31, 1998)..       (32,391)       (32,391)
Notes receivable and other assets secured by common stock.........................        (1,493)        (1,491)
                                                                                    ------------   ------------
     Total shareholders' equity...................................................       366,154        435,941
                                                                                    ------------   ------------
     Total liabilities and shareholders' equity ..................................  $  5,853,031   $  6,031,401
                                                                                    ============   ============
</TABLE>

      See accompanying Notes to Unaudited Consolidated Financial Statements


                                        3

<PAGE>



                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
      CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)
                    (In thousands, except per share amounts)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                      Three Month Periods Ended
                                                                                              March 31,
                                                                                        1999            1998
                                                                                    -------------  -------------
<S>                                                                                 <C>            <C>          
REVENUES:
   Premiums, principally accident and sickness....................................  $      81,392  $      89,425
   Interest sensitive policy product charges......................................         32,480         34,167
   Net investment income..........................................................         86,107         96,215
   Other income...................................................................         10,945         11,321
   Net gains from the sale of investments.........................................          2,179          1,523
   Net gain from sale of subsidiary...............................................            996             --
                                                                                    -------------  -------------
     Total revenues...............................................................        214,099        232,651
                                                                                    -------------  -------------

BENEFITS AND EXPENSES:
   Claims incurred................................................................         72,916         82,034
   Change in liability for future policy benefits and other policy benefits.......         55,711         56,061
   Amortization of present value of insurance in force and deferred policy
     acquisition costs............................................................         22,369         23,973
   Amortization of costs in excess of net assets acquired and other intangibles...          2,028          3,742
   Underwriting and other administrative expenses.................................         53,718         43,261
   Interest and amortization of deferred debt issuance costs......................         14,120          9,917
   Restructuring charge...........................................................              5          8,017
   Impairment provision associated with Assets of Businesses Held for Sale........         30,287             --
                                                                                    -------------  -------------
     Total benefits and expenses..................................................        251,154        227,005
                                                                                    -------------  -------------
Income (loss) before income taxes and extraordinary charge........................        (37,055)         5,646
     Income taxes.................................................................          4,600          2,757
                                                                                    -------------  -------------
Income (loss) before extraordinary charge.........................................        (41,655)         2,889
     Extraordinary charge.........................................................             --         (1,671)
                                                                                    -------------  -------------
Net income (loss).................................................................        (41,655)         1,218
     Preferred stock dividend requirements........................................          4,456          4,904
                                                                                    -------------  -------------
Net loss applicable to common stock...............................................  $     (46,111) $      (3,686)
                                                                                    =============  =============

PER SHARE INFORMATION:
Basic:
   Loss before extraordinary charge applicable to common stock....................  $       (1.58) $       (0.14)
     Extraordinary charge, net of income taxes....................................             --          (0.06)
                                                                                    -------------  -------------
   Net loss applicable to common stock............................................  $       (1.58) $       (0.20)
                                                                                    =============  =============

Common shares used in computing basic loss per share..............................         29,184         28,572
                                                                                    =============  =============

Diluted:
   Loss before extraordinary charge applicable to common stock....................  $       (1.58) $       (0.14)
     Extraordinary charge, net of income taxes....................................             --          (0.06)
                                                                                    -------------  -------------
   Net loss applicable to common stock............................................  $       (1.58) $       (0.20)
                                                                                    =============  =============

Common shares used in computing diluted loss per share............................         29,184         28,572
                                                                                    =============  =============

COMPREHENSIVE INCOME (LOSS) INFORMATION:
   Net income (loss)..............................................................  $     (41,655) $       1,218
   Change in unrealized foreign currency translation gains, net of income taxes...          1,070          1,869
   Change in unrealized holding gains (losses) arising during the period
     on securities available for sale, net of income taxes (benefits) of
     $(15,230) and $123...........................................................        (26,617)         1,673
   Reclassification adjustments for gains included in net income (loss)...........         (1,835)        (1,445)
   Decrease in unrealized gains resulting from the sale of subsidiary,
     net of income tax of $438....................................................           (813)            --
                                                                                    -------------  -------------
       Total comprehensive income (loss) applicable to common stock...............  $     (69,850) $       3,315
                                                                                    =============  =============
</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>
                                                                                      Three Month Periods Ended
                                                                                              March 31,
                                                                                        1999            1998
                                                                                    -------------  -------------
<S>                                                                                 <C>            <C>          
Cash flows from operating activities:
   Income (loss) before extraordinary charge......................................  $     (41,655) $       2,889
   Adjustments to reconcile income before extraordinary charge to net cash
     provided (used) by operating activities:
       Impairment provision associated with Assets of Businesses Held for Sale....         30,287             --
       Net gain from sale of subsidiary...........................................           (996)            --
       Capitalization of deferred policy acquisition costs........................        (26,864)       (34,399)
       Amortization of present value of insurance in force, deferred policy
         acquisition costs, intangibles, depreciation and accretion, net..........         23,042         26,010
       Increase in policy liabilities, accruals and other policyholder funds......          1,032          3,514
       Other, net.................................................................          3,149         16,169
                                                                                    -------------  -------------
           Net cash provided (used) by operating activities.......................        (12,005)        14,183
                                                                                    -------------  -------------
Cash flows from investing activities:
   Cash received from sale of subsidiary, net of cash and short-term
     investments of $6,482 of subsidiary sold.....................................         33,740             --
   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......................       (435,218)      (276,426)
   Purchases of equity securities available for sale..............................             --        (16,063)
   Maturities of fixed maturity securities available for sale.....................        119,117         23,462
   Sales of fixed maturity securities available for sale..........................        341,378        241,252
   Sales of equity securities.....................................................             10            271
   Acquisitions and originations of mortgage loans................................           (844)       (10,849)
   Sales of mortgage loans........................................................            195          2,928
   Principal collected on mortgage loans..........................................         13,021         13,826
   Other, net.....................................................................          2,415          4,438
                                                                                    -------------  -------------
       Net cash provided by investing activities..................................         73,814         74,331
                                                                                    -------------  -------------
Cash flows from financing activities:
   Additional borrowings..........................................................             --        200,000
   Reduction in notes payable.....................................................            (36)      (126,164)
   Dividends on preferred and common stock........................................             --         (6,354)
   Receipts from interest sensitive polices credited to policyholder
     account balances.............................................................         57,774         62,748
   Return of policyholder account balances on interest sensitive products.........       (145,075)      (144,170)
                                                                                    -------------  -------------
       Net cash used by financing activities......................................        (87,377)       (13,940)
                                                                                    -------------  -------------
       Net increase (decrease) in cash............................................        (25,528)        74,574
Cash and short-term investments at beginning of period............................        224,260        109,013
                                                                                    -------------  -------------
Cash and short-term investments at end of period (including $76,211 and
   $72,493 of cash and short-term investments classified as Assets of Businesses
   Held for Sale in 1999 and 1998)................................................  $     198,732  $     183,587
                                                                                    =============  =============
Supplemental disclosures:
     Income taxes paid (refunded).................................................  $        (211) $       2,228
                                                                                    =============  =============
     Interest paid................................................................  $       7,330  $       5,793
                                                                                    =============  =============
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.................................  $       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");
Peninsular Life Insurance Company ("Peninsular"); Professional Insurance Company
("Professional");  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"), Union Bankers Insurance Company ("Union Bankers"), and
Marquette National Life Insurance Company ("Marquette"); Security Life and Trust
Insurance Company ("Security Life");  Occidental Life Insurance Company of North
Carolina ("OLIC");  United Life & Annuity Insurance Company ("United Life"); 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 a sales force that is contractually  exclusive to certain
of the Company's  subsidiaries  and through  general agents.  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"),  an  internet  service
provider, UC Mortgage Corp.("UC") and Cyberlink Development, Inc. ("Cyberlink").

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,  United Life, UC,  Cyberlink and Marketing One within a period not
likely to exceed  one year,  the  assets and  liabilities  of the  Career  Sales
Division,  KIVEX,  Professional,  United Life,  UC,  Cyberlink and Marketing One
(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.  The Assets of Businesses  Held for Sale and  Liabilities  of
Businesses  Held  for  Sale as of  March  31,  1999  excluded  the  accounts  of
Professional  as a result of the  consummation  of the sale of  Professional  on
March  31,  1999  (see  Note 3 of  Notes  to  Unaudited  Consolidated  Financial
Statements).

The Retained  Businesses  includes the Payroll Sales Division (the Payroll Sales
Division is comprised of AA Life and OLIC) and the Financial  Services  Division
(the Financial  Services Division is comprised of Southwestern Life and Security
Life).

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.

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.

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

                                        6

<PAGE>


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


2. NEW ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED (Continued)

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 is
effective for all fiscal  quarters of all years  beginning  after June 15, 1999.
The  Company is  currently  evaluating  SFAS No.133 and has not  determined  its
effect on the consolidated financial statements.

3. DISPOSITIONS AND OTHER TRANSACTIONS

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 $996. This was
partially  offset by a decrease in unrealized  gains of $813  resulting from the
sale  of  Professional.   The  purchase  and  sale  agreement  includes  certain
settlement and consideration  adjustment  provisions which occur prior to August
23, 1999 which will likely result in a reduction of the  consideration  received
by the Company of approximately $1,000.

On February 21, 1999, the Company  signed a definitive  agreement to sell United
Life and its wholly-owned  subsidiary,  United Variable  Services,  Inc., to ING
America Insurance  Holdings,  Inc. ("ING").  The sale of United Life to ING also
includes the sale of UC,  Cyberlink and certain assets of Marketing One ("United
Life Assets").  The sale was consummated on April 30, 1999 (see Note 10 of Notes
to Unaudited Consolidated Financial Statements).

On December 31, 1998,  the Company  entered into a definitive  agreement to sell
the Career Sales  Division and related  assets to Universal  American  Financial
Corp.  ("Universal  American").  The  purchase  price of  $175,000 is subject to
adjustment  based on the capital and surplus of the Career Sales Division at the
closing  date.  The  purchase  price  consists  of  $136,000 in cash and $39,000
initial  principal  amount,  subject to  adjustment,  of  subordinated  notes of
Universal American.  The subordinated notes will bear interest at a rate of 8.0%
per annum and will mature ten years from date of issuance. The accreted value of
the notes  will be subject  to offset in the event of  adverse  development  (or
subject to  increase  in the event of positive  development)  in the  disability
income reserves of PLIC and may be offset for other indemnification claims under
the purchase and sale agreement.  In addition, the Company is required under the
terms of the  purchase and sale  agreement to deliver the Career Sales  Division
and related assets with certain minimum levels of statutory capital and surplus,
pay certain ongoing costs and other expenses.

The Company has recently held a series of discussions  with  representatives  of
Universal American regarding certain closing conditions outlined in the purchase
and sale  agreement,  specifically,  the condition  relating to reserves.  These
discussions were prompted by the preliminary findings of a third party actuarial
review  performed on the Career Sales  Division's Penn Life  subsidiaries.  Such
findings relate primarily to an approximately  $16,200 deficiency in Penn Life's
statutory  reserves  associated  with its  disability  income block of business.
Universal American has indicated that such findings are not acceptable under the
current contractual arrangements. The Company and Universal American are working
towards a definitive solution for restructuring the December 31, 1998 definitive
agreement to consider the impact of the preliminary  actuarial findings, as well
as other components of the existing definitive agreement.  Such modifications to
the existing purchase and sale agreement would require approval by a majority of
the banks comprising the  participating  institutions of the amended Bank Credit
Facility  ("Bank  Group").  There  can be no  assurance  that  the  Company  and
Universal American will come to a definitive  agreement with respect to modified
terms to the existing  purchase and sale  agreement  or,  should the Company and
Universal  American  reach an  agreement,  that the  Company  will  receive  the
required Bank Group approval or that the acquisition will be consummated.

As a result of the preliminary actuarial findings and their likely impact on the
fair value of Career  Sales  Division,  the Company has  recorded an  additional
impairment provision aggregating $30,287 during the period ended March 31, 1999.
The Company will continue to evaluate fair value of the Career Sales Division in
light of the ongoing negotiations.


                                        7

<PAGE>


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


3. DISPOSITIONS AND OTHER TRANSACTIONS (Continued)

In the third  quarter  1998,  the Company made the  decision to sell KIVEX.  The
Company has engaged the  investment  banking firm of ING Barings Furman Selz. As
of May 14, 1999, the Company has received expressions of interest from potential
purchasers, but has not entered into a definitive agreement to sell KIVEX.

4. NOTES PAYABLE

On March 31, 1999, the Company  entered into an amendment (the  "amendment")  to
its existing bank credit  facility (the "Bank Credit  Facility").  The amendment
provides for additional covenants and revises certain financial covenants to the
Bank Credit Facility.  In addition,  the amendment  changes the maturity date of
the Bank Credit Facility to May 2000.  Significant  additional covenants include
the  requirement  for the Company to repay  indebtedness  at specified dates and
amounts  throughout 1999,  based upon anticipated  dates and cash proceeds to be
received from the  consummation of the Career Sales Division,  Professional  and
the United Life Asset  sales.  The timing and  required  debt  reduction  are as
follows:

                   Date                          Amount
                   ----                          ------

              April 30, 1999                 $       40,000
              May 31, 1999                          127,000
              June 30, 1999                          70,000

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.
The Company's ability to meet the remaining debt reduction covenants of the Bank
Credit  Facility is dependent on being able to consummate the sale of the Career
Sales Division to generate sufficient cash flows.

Though the Company has the  obligation to consummate the sales of the Businesses
Held for Sale and to prepay the loans to certain  covenanted levels, the Company
may not have the  requisite  ability to  effectuate  the sale as a result of the
restrictive  covenants  contained  in the  amended  Bank  Credit  Facility.  The
accessibility  of the  cash  proceeds  of the  Businesses  Held  for Sale is the
subject of regulatory approval. While certain regulatory filings with respect to
the sale of the  Businesses  Held for Sale have been made,  not all filings have
been so made and the final  structure by which such  proceeds will be upstreamed
to the Company has not yet been  finalized.  The  amended  Bank Credit  Facility
provides  that the Company and its  subsidiaries  are limited from entering into
certain  mergers,  consolidations,  amalgamations,  liquidations,  winding up or
dissolutions,   incurring   certain   indebtedness   and   liabilities,   making
dispositions,  prepaying certain indebtedness,  declaring dividends, or issuing,
redeeming, purchasing, retiring, exchanging or converting capital securities, in
each case with very limited or scheduled exceptions.  While the Company believes
it  has  scheduled  or  otherwise  provided  for  a  majority  of  the  possible
combinations it will take to effectively upstream the cash proceeds of the sales
of the Businesses Held for Sale, it is not possible to foresee all combinations.
Accordingly,  the mechanism to upstream to the Company the necessary cash to pay
the covenanted  prepayment under the amended Bank Credit Facility may be subject
to the approval of the majority  banks which,  if not given,  would result in an
event of  default  under the  amended  Bank  Credit  Facility.  Should  the sale
transactions  not close  within  specified  time  periods,  the Company may face
difficulty in meeting its existing and estimated cash  obligations  and would be
in default of certain covenants under the amended Bank Credit Facility.

The net  proceeds  available  to the  Company  from  the  asset  sales  may vary
significantly  from  current  estimates  as a result  of (i)  minimum  levels of
statutory  capital and surplus  required to be  delivered at closing for certain
insurance  subsidiaries,  (ii) amounts to be held in escrow,  (iii) valuation of
certain  consideration  to be  received by the  Company,  (iv) the timing of the
closing and (v) various  indemnification  obligations  included in each purchase
and sale agreement. Specifically, the purchase and sale agreement for the Career
Sales  Division  requires the purchaser to be satisfied with  disability  claims
reserve  liabilities  and other active life  reserves.  The Company has received
preliminary  reports  from an  actuarial  consulting  firm  engaged  to  provide
analysis  to the  purchaser  regarding  such  reserves.  The Company is aware of
potential  deficiencies  in the  statutory  determination  of certain  statutory
reserves  that will  likely  impact the total  consideration  the  Company is to
receive.  The Company and Universal American have engaged in discussions and are
working  toward the  resolution of the statutory  reserve  issues (see Note 3 of
Notes to Unaudited Consolidated Financial Statements).


                                        8

<PAGE>


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


4. NOTES PAYABLE (Continued)

The Bank Credit Agreement provides certain relief from the June 30, 1999 $70,000
required debt  reduction  should the Company be unable to consummate the sale of
the Career Sales Division to Universal  American.  Should the Universal American
transaction  terminate  on or before June 30,  1999,  the Company  shall,  on or
before September 30, 1999, enter into one or more definitive  agreements to sell
the Career Sales Division or other assets  pursuant to which the majority of the
Bank Group has determined that the Company will receive net cash proceeds of not
less than  $70,000 that the Bank Group has  determined  will be available to the
Company to be applied to the outstanding senior bank debt no later than December
31, 1999.

The  amendment  requires the Company to work with the Bank Group on  aggregating
cash  at  the  parent   company  level,   provide   information  on  asset  sale
transactions, obtain the Bank Group's consent to the potential sale of KIVEX and
meet  certain  cash  flow  payment  requirements  from the  Company's  insurance
subsidiaries  on specified  dates.  In addition,  the amendment  eliminates  the
Company's  ability  to pay  dividends  on its  common  and  preferred  stock and
severely  limits the  ability of the Company to  effectuate  the sale of capital
securities or to borrow funds available under the amended Bank Credit  Facility.
With respect to borrowings, the Company may only borrow funds, up to $7,000, for
the payment of interest under the amended Bank Credit Facility and the unsecured
9  1/4  senior  subordinated  notes  subject  to  certain   restrictions.   Upon
consummation  of the Career Sales Division  divestiture,  the commitment will be
reduced to $5,000.  Finally,  the amendment  modifies pricing spreads,  fees and
other costs associated with the Bank Credit Facility.

5. PRO FORMA FINANCIAL INFORMATION

The  following  unaudited  selected  pro forma  financial  information  has been
prepared to  illustrate  the pro forma  effects of the sales of the Career Sales
Division, KIVEX, Professional, United Life, UC, Cyberlink and Marketing One. The
pro forma  statement of  operations  for the three month periods ended March 31,
1999 and 1998 give  effect to such sales as if they had  occurred  on January 1,
1998. The unaudited  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>
     (In thousands, except per share amounts)
                                                                                 As Reported     Pro forma
     For the three month period ended March 31,                                     1999           1999
     ------------------------------------------------------------------------   -------------  -------------
     <S>                                                                        <C>            <C>          
     Total revenues..........................................................   $     214,099  $     112,086
     Net loss................................................................         (41,655)       (17,032)
     Net loss applicable to common stock.....................................         (46,111)       (21,488)
     Per share information:
       Net loss applicable to common stock-basic.............................   $       (1.58) $       (0.74)
       Net loss applicable to common stock-diluted...........................           (1.58)         (0.74)

                                                                                 As Reported     Pro forma
     For the three month period ended March 31,                                     1998           1998
     ------------------------------------------------------------------------   -------------  -------------

     Total revenues..........................................................   $     232,651  $     120,200
     Income (loss) before extraordinary charge...............................           2,889         (2,730)
     Loss before extraordinary charge applicable to common stock.............          (2,015)        (7,634)
     Per share information:
       Loss before extraordinary charge applicable to common stock-basic.....   $       (0.14) $       (0.27)
       Loss before extraordinary charge applicable to common stock-diluted...           (0.14)         (0.27)
</TABLE>

6. RESTRUCTURING CHARGES

As a result of the tremendous growth of the Company and the  diversification  of
the underlying  business units resulting from acquisition over time, the Company
began a strategic  business  evaluation in the third quarter of 1996. The review
resulted

                                        9

<PAGE>


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


6. RESTRUCTURING CHARGES (Continued)

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  Southwestern
Financial  Corporation  ("SW  Financial")  owned by Messrs.  Steven W. Fickes, a
former executive officer and director, and David J. Stone, a director and former
executive  officer  of the  Company)  and the  Fickes  and  Stone  Knightsbridge
Interest  (the  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 three month period
ended March 31, 1998,  directly and  indirectly  associated  with the divisional
restructuring.

The  restructuring  costs  recognized  the  following for the three month period
ended March 31, 1998:

<TABLE>

 <S>                                                                 <C>        
 Severance and related benefits incurred due to staff reduction....  $     3,831
 Estimated holding costs of vacated facilities.....................        2,205
 Write-off of certain fixed assets and other impaired assets.......          862
 Estimated contract termination costs..............................        4,869
                                                                     -----------
      Total restructuring costs....................................  $    11,767
                                                                     ===========
</TABLE>

During the three month period ended March 31, 1999, the Company re-evaluated the
restructuring costs and increased the remaining accruals by $5. During the three
month period ended March 31, 1998, the Company  re-evaluated  the  restructuring
costs and  reduced  the  remaining  accruals  by $3,750 as a result of the final
determination  of certain  obligations.  As of March 31,  1999,  the Company had
remaining accruals associated with restructuring charges aggregating $4,475.

7. BUSINESS SEGMENT INFORMATION

Segment  data as of March 31, 1999 and December 31, 1998 and for the three month
periods ended March 31, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
   <S>                                                                            <C>              <C>          
   Premiums and policy product charges:
       Financial Services Division..............................................  $      33,786    $      37,093
       Payroll Sales Division...................................................         23,283           22,003
       Businesses Held for Sale (United States).................................         45,879           52,976
       Businesses Held for Sale (Canada)........................................         10,924           11,520
                                                                                  -------------    -------------
                                                                                  $     113,872    $     123,592
                                                                                  =============    =============
   Operating profit:
       Financial Services Division..............................................  $       3,528    $      11,375
       Payroll Sales Division...................................................          1,899            4,928
       Businesses Held for Sale.................................................          7,723            9,040
                                                                                  -------------    -------------
                                                                                  $      13,150    $      25,343
                                                                                  =============    =============

                                                                                    March 31,       December 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
   Total assets:
       Financial Services Division..............................................  $   2,772,102    $   2,823,007
       Payroll Sales Division...................................................        731,327          695,777
       Businesses Held for Sale (United States).................................      2,115,640        2,294,945
       Businesses Held for Sale (Canada)........................................        143,736          126,859
                                                                                  -------------    -------------
                                                                                  $   5,762,805    $   5,940,588
                                                                                  =============    =============
</TABLE>

                                       10

<PAGE>


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


7. BUSINESS SEGMENT INFORMATION (Continued)

Reconciliations  of  segment  data to the  Company's  consolidated  data  are as
follows:

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
   <S>                                                                            <C>              <C>          
   Total revenues:
       Segments--premiums and policy product charges............................. $     113,872    $     123,592
       Net investment income....................................................         86,107           96,215
       Other income.............................................................         10,945           11,321
       Net gain from sale of investments........................................          2,179            1,523
       Net gain from sale of subsidiary.........................................            996               --
                                                                                  -------------    -------------
                                                                                  $     214,099    $     232,651
                                                                                  =============    =============

   Income (loss) before income taxes and extraordinary charge:
       Segments.................................................................  $      13,150    $      25,343
       Corporate expenses and eliminations......................................         (8,968)          (3,286)
       Impairment provision associated with Assets of Businesses Held for Sale..        (30,287)              --
       Interest and amortization of deferred debt issuance costs................        (14,120)          (9,917)
       Net gains on the sale of investments.....................................          2,179            1,523
       Net gain from sale of subsidiary.........................................            996               --
       Restructuring costs......................................................             (5)          (8,017)
                                                                                  -------------    -------------
                                                                                  $     (37,055)   $       5,646
                                                                                  =============    =============

                                                                                    March 31,       December 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
   Total assets:
       Segments.................................................................  $   5,762,805    $   5,940,588
       Corporate and other......................................................         90,226           90,813
                                                                                  -------------    -------------
                                                                                  $   5,853,031    $   6,031,401
                                                                                  =============    =============
</TABLE>

8. ASSETS AND LIABILITIES OF BUSINESSES HELD FOR SALE

The Assets and  Liabilities  of  Businesses  Held for Sale at March 31, 1999 and
December 31, 1998 were as follows:

<TABLE>
<CAPTION>
                                                                                      1999              1998
                                                                                  -------------    -------------
       <S>                                                                        <C>              <C>          
       Invested assets..........................................................  $   1,846,503    $   1,974,280
       Insurance assets.........................................................        302,983          329,950
       Other assets.............................................................        109,890          117,574
                                                                                  -------------    -------------
         Total assets...........................................................  $   2,259,376    $   2,421,804
                                                                                  =============    =============

       Insurance liabilities....................................................  $   1,774,354    $   1,853,163
       Other Liabilities........................................................        209,132          213,391
                                                                                  -------------    -------------
         Total liabilities......................................................  $   1,983,486    $   2,066,554
                                                                                  =============    =============
</TABLE>

9. 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
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

                                       11

<PAGE>


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


9. COMMITMENTS AND CONTINGENCIES (Continued)

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, a director
and  formerly  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 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 will be 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 all  expenses  and 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.

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 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 has  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 changing  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  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 recently  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 change 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.  No  further
communications  from the NCAG  have  been  received  to date.  The  Company  has
initiated

                                       12

<PAGE>


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


9. COMMITMENTS AND CONTINGENCIES (Continued)

an exchange program which enables  policyholders of such life insurance products
to terminate  their  policies  and obtain  either (i) the refund of all premiums
paid and other  consideration or (ii) another Security Life product. As of March
31, 1999,  Security Life has  established a  regulatorily  required  contingency
reserve aggregating  approximately  $9,000 in its statutory financial statements
associated  with the  exchange  program.  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,
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 have also been held relating to equity incentive
programs based on sales production and persistency measures.  Additionally,  the
Company  has  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 definitive agreement to sell the
Career Sales Division and related assets to Universal American,  the sales force
of Penn Life and the  marketing  organization  will receive  equity in Universal
American and will participate in certain equity incentive  programs of Universal
American. A portion of the proceeds to be received by the Company from Universal
American  for the sale of the  Career  Sales  Division  will be used to fund the
equity of Universal American to be issued to the sales force of Penn Life and to
make  certain  other  payments  to the  sales  force in  exchange  for a release
relating to the potential  leveraged  buyout. If the Company does not consummate
its transaction with Universal  American,  then it will pursue alternatives with
the  Penn  Life  sales  force  in  light  of the  modifications  to  commissions
associated  with new  business  production  after  January  1, 1998 and with the
marketing organization in light of the marketing contract.

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."

In May 1998,  the three senior  executives of the Company  entered into two year
employment  agreements  with the Company  which have  various  annual  bonus and
termination  provisions.   As  of  March  31,  1999,  the  Company  had  accrued
compensation  expense of approximately $450 and $4,343 for the annual 1999 bonus
and  termination  provisions,  respectively  associated  with  these  employment
agreements.  Termination  provisions  are  payable  upon the  expiration  of the
employment  agreement,  termination by the Company without cause, or termination
by the officer 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.

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

                                       13

<PAGE>


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


9. COMMITMENTS AND CONTINGENCIES (Continued)

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.
Failure of the Company to meet such  representations and warranties could result
in a  decision  by  the  purchaser  not to  consummate  the  transaction  and/or
indemnification claims for breach of contract.

Each of the definitive purchase and sale agreements the Company has entered into
for the disposition of Professional, the United Life Assets and the Career Sales
Division,  contain indemnification  provisions which survive the consummation 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  under  any of the  purchase  and sale
agreements.

The  Company  has  outstanding  commitments  to invest up to  $15,223 in various
limited partnership funds and other investments.

The Company has a contingent  obligation  for  mortgage  loans  previously  sold
aggregating $5,650 as a result of the Company acting as a servicing conduit.

10. SUBSEQUENT EVENTS

On April 30, 1999, the Company consummated the sale of the United Life Assets to
ING. The  aggregate  purchase  price  totaled  $154,052  including a dividend of
$2,052 that was paid by United Life at closing.  The purchase and sale agreement
includes certain  settlement and consideration  adjustment  provisions which are
likely to occur prior to July 29, 1999.


                                       14

<PAGE>



               REVIEW BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

The March 31, 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)


                                       15

<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 March 31, 1999, and the related
consolidated  statements of operations and  comprehensive  income (loss) for the
three month periods ended March 31, 1999 and 1998, and  consolidated  statements
of cash flows for the three month periods  ended March 31, 1999 and 1998.  These
financial statements are the responsibility of the Company's management.

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

Based on our review, we are not aware of any material  modifications that should
be  made  to the  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
May 13, 1999


                                       16

<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) 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 policies; (2)
PennCorp's ability to achieve anticipated levels of operational efficiencies and
cost-saving  initiatives  and to meet cash  requirements  based  upon  projected
liquidity sources; (3) customer response to new products,  distribution channels
and marketing initiatives; (4) mortality, morbidity, and other factors which may
affect the profitability of PennCorp's  insurance  products;  (5) changes in the
Federal  income  tax laws and  regulations  which may affect  the  relative  tax
advantages of some of PennCorp's  products;  (6)  increasing  competition in the
sale of insurance and annuities;  (7) regulatory  changes or actions,  including
those relating to regulation of insurance  products and of insurance  companies;
(8) ratings assigned to PennCorp's insurance  subsidiaries by independent rating
organizations  such as A.M.  Best  Company  ("A.M.  Best"),  which  the  Company
believes  are   particularly   important  to  the  sale  of  annuity  and  other
accumulation  products; (9) PennCorp's ability to successfully complete its year
2000 remediation efforts, (10) the successful completion of the sale of, and the
ultimate  realizable  value of Businesses  Held for Sale and (11) current and/or
unanticipated  litigation.  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
institution, 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 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 repay bank indebtedness
on April 1, 1999. The purchase and sale agreement  includes  certain  settlement
and  consideration  adjustment  provisions which occur prior to August 23, 1999,
which will likely  result in a further  reduction of  consideration  received of
approximately $1.0 million.

On December 31, 1998,  the Company  entered into a definitive  agreement to sell
the Career Sales  Division and related  assets to Universal  American  Financial
Corp. ("Universal American"). The purchase price of $175.0 million is subject to
adjustment  based on the capital and surplus of the Career Sales Division at the
closing date.  The purchase  price  consists of $136.0 million in cash and $39.0
million initial principal amount,  subject to adjustment,  of subordinated notes
of Universal  American.  The subordinated  notes will bear interest at a rate of
8.0% per annum and will  mature ten years from date of  issuance.  The  accreted
value of the notes will be subject to offset in the event of adverse development
(or subject to increase in the event of positive  development) in the disability
income reserves of PLIC and may be offset for other indemnification claims under

                                       17

<PAGE>

the purchase and sale agreement.  In addition, the Company is required under the
terms of the  purchase and sale  agreement to deliver the Career Sales  Division
and related assets with certain minimum levels of statutory capital and surplus,
pay certain ongoing costs and other expenses.

The Company has recently held a series of discussions  with  representatives  of
Universal American regarding certain closing conditions outlined in the purchase
and sale  agreement,  specifically,  the condition  relating to reserves.  These
discussions were prompted by the preliminary findings of a third party actuarial
review  performed on the Career Sales  Division's Penn Life  subsidiaries.  Such
findings relate primarily to an approximately  $16.2 million  deficiency in Penn
Life's  statutory  reserves  associated  with  its  disability  income  block of
business. Universal American has indicated that such findings are not acceptable
under the current contractual  arrangements.  The Company and Universal American
are working  towards a definitive  solution for  restructuring  the December 31,
1998 definitive  agreement to consider the impact of the  preliminary  actuarial
findings, as well as other components of the existing definitive agreement. Such
modifications to the existing purchase and sale agreement would require approval
by a majority of the banks comprising the current bank credit facility  lenders.
There can be no assurance that the Company and Universal American will come to a
definitive agreement with respect to modified terms to the existing purchase and
sale  agreement or should the Company and Universal  American reach an agreement
that the Company  will  receive  the  required  bank group  approval or that the
acquisition will be consummated.

As a result of the preliminary actuarial findings and their likely impact on the
fair value of Career  Sales  Division,  the Company has  recorded an  additional
impairment provision aggregating $30.3 million during the period ended March 31,
1999.  The Company  will  continue to  evaluate  fair value of the Career  Sales
Division in light of the ongoing negotiations.

On February 21,  1999,  the Company  signed a  definitive  agreement to sell the
United Life Assets.  The sale was  consummated  on April 30, 1999.  The purchase
price 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 repay
bank indebtedness.  The amount of mortgages purchased is subject to change for a
period of 90 days  subsequent  to closing  pursuant to terms of the purchase and
sale agreement.  The purchase and sale agreement includes certain settlement and
consideration  adjustment provisions which are likely to occur prior to July 29,
1999.

In the third quarter of 1998, the Company made the decision to dispose of KIVEX,
an internet  service  provider.  The Company has engaged the investment  banking
firm of ING Barings  Furman Selz.  As of May 14, 1999,  the Company has received
expressions  of interest from potential  purchasers,  but has not entered into a
definitive agreement to sell KIVEX.

During the  fourth  quarter  of 1998,  the  Company  made the  decision  to sell
Marketing  One,  excluding  those assets  included  with the sale of United Life
Assets.  Should the Company be unable to dispose of  Marketing  One over a short
period  of  time,  the  Company  would  consider  other  options  including  the
termination of existing operations.

The Company has engaged Wasserstein,  Perella & Co.  ("Wasserstein  Perella") to
review  the  Company's  capital  structure  and  develop   recapitalization  and
restructuring  alternatives.  Wasserstein  Perella is presently  evaluating  the
Company's  business plan  alternatives and capital structure and will advise and
assist it with  developing  strategies,  tactics and  timetables  to  effectuate
financing, refinancing, sale, recapitalization or restructuring transactions, as
appropriate.  These  transactions  may take the form of: (i) a restructuring  or
recapitalization  of the  Company's  equity  (including  preferred or preference
shares),  debt securities or other  indebtedness  or  obligations,  including an
exchange transaction or otherwise; (ii) a sale of the Company or any subsidiary;
and (iii) a sale or  placement of the  Company's  equity or debt  securities  or
obligations  with one or more lenders or investors or any loan or financing,  or
rights offering.  There can be no assurance:  (i) the Company will be successful
in developing and implementing one or more of these transactions;  (ii) the form
the  transactions  will  ultimately  take;  or (iii) the timing to complete  the
process.

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.

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 three month
period ended March 31, 1998 directly and indirectly  associated  with divisional
restructuring.

                                       18

<PAGE>

The  restructuring  costs  recognized  the  following for the three month period
ended March 31, 1998 (in millions):

<TABLE>

  <S>                                                              <C>          
  Severance and related benefits incurred due to staff reduction.  $         3.8
  Estimated holding costs of vacated facilities..................            2.2
  Write-off of certain fixed assets and other impaired assets....             .9
  Estimated contract termination costs...........................            4.9
                                                                   -------------
       Total restructuring costs.................................  $        11.8
                                                                   =============
</TABLE>

During the three month period ended March 31, 1999, the Company re-evaluated the
restructuring  costs and increased the remaining accruals by $5,000.  During the
three  month  period  ended  March  31,  1998,  the  Company   re-evaluated  the
restructuring  costs and reduced  the  remaining  accruals by $3.8  million as a
result of the final determination of certain obligations.  As of March 31, 1999,
the  Company  had  remaining  accruals  associated  with  restructuring  charges
aggregating $4.5 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 includes 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 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  during the fourth quarter of 1998,
the Company  anticipates  incurring  internal and external costs of $5.6 million
during 1999. The Company  estimates it has incurred  internal and external costs
aggregating  $3.7  million and $2.3  million for the three month  periods  ended
March 31, 1999 and 1998, respectively.

Each of the operating  divisions is primarily  responsible  for its  remediation
efforts with corporate  oversight  provided as necessary.  The Company  believes
that the  Career  Sales  Division  has  substantially  completed  its year  2000
assessment and remediation  efforts,  which will be subject to ongoing tests for
the remainder of 1999. In addition, the Career Sales Division has committed to a
strategy of utilizing  third party  administrative  experts,  who have indicated
year 2000  compliance,  to handle the  processing  of certain  components of its
health  insurance  business,  thus  eliminating  the  need  for the  upgrade  or
modification of certain  existing  health  administration  systems.  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 98.0% complete with its
compliancy effort for critical  business  systems.  The efforts of the Company's
Financial  Services  Division are highly dependent on the utilization of outside
resources.  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 99.0% complete with remediation efforts associated with its critical
business  systems.  The Company  believes  that all of its  divisions  will have
completed  their  remediation  efforts  by June  1999,  but each  division  will
continue to perform testing throughout 1999.

                                       19
<PAGE>



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.
Failure of the Company to meet such  representations and warranties could result
in a  decision  by  the  purchaser  not to  consummate  the  transaction  and/or
indemnification claims for breach of contract.

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.

The following  table shows the cash sources and uses of the parent  company on a
projected  basis for 1999 and on an actual  basis  for the three  month  periods
ended March 31, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                Projected
                                                                  Period
                                                            April 1, 1999 to     Three Month Periods Ended
                                                               December 31,              March 31,
                                                                   1999             1999           1998
                                                              -------------     -------------  -------------
                                                                                      ($ in thousands)
   <S>                                                        <C>               <C>            <C>          
   Cash sources:
     Cash from subsidiaries.................................  $     266,242     $      18,311  $      20,384
     Other investment income................................             --               124            969
     Additional borrowings..................................             --                --        200,000
     Sales of assets currently held.........................         11,000                --             --
     Other, net.............................................             --                12            537
                                                              -------------     -------------  -------------
           Total sources....................................        277,242            18,447        221,890
                                                              -------------     -------------  -------------

   Cash uses:
     Acquisition of businesses..............................             --                --         73,858
     Interest paid on debt..................................         30,444             7,330          5,793
     Operating expenses, including restructuring charges....         14,504             4,930          4,257
     Reduction of notes payable.............................        197,000                --        126,015
     Reduction of obligation in course of settlement........         40,000                --             --
     Capital contributions to subsidiaries..................          1,100             3,303          1,000
     Purchase of equity securities..........................             --                --          5,000
     Dividends on preferred and common stock................             --                --          6,354
                                                              -------------     -------------  -------------
           Total uses.......................................        283,048            15,563        222,277
                                                              -------------     -------------  -------------

   Increase (decrease) in cash and short-term investments...         (5,806)            2,884           (387)
   Cash and short-term investments at beginning of period...         15,538            12,654          4,464
                                                              -------------     -------------  -------------
   Cash and short-term investments at end of period.........  $       9,732     $      15,538  $       4,077
                                                              =============     =============  =============
</TABLE>

                                       20

<PAGE>



Cash Sources

Cash from Subsidiaries.  Cash generated by the Company's insurance  subsidiaries
is made available to PennCorp principally through periodic payments of principal
and interest on surplus  debentures  issued by PLAIC,  Constitution  and Pioneer
Security  (collectively,   the  "Surplus  Note  Companies").   With  respect  to
Constitution and Pioneer Security,  the surplus  debenture  payments are 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  $444.8  million and $453.1 million as of March 31, 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 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  statutory
earnings.

For the three month periods ended March 31, 1999 and 1998, the Company  received
surplus  debenture  interest and  principal  payments from PLAIC of $456,000 and
$5.2 million,  respectively,  and received dividends and tax sharing payments of
$17.8  million  and $15.2  million,  respectively.  The Surplus  Note  Companies
refunded taxes of $378,000 to their  respective  subsidiaries  and received $5.0
million in tax sharing  payments from their  respective  insurance  subsidiaries
during the three month periods ended March 31, 1999 and 1998, respectively.

Other Investment Income. During the three month periods ended March 31, 1999 and
1998, the Company  received other  investment  income from  short-term  invested
assets held by the parent company.

Additional  Borrowings.  During the three month  period ended March 31, 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.

Cash Uses

Acquisition of Businesses.  During 1998,  the Company  acquired the  Controlling
Interest  in SW  Financial  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 borrowing under
its existing credit facility.

Interest  Paid on  Indebtedness.  During the three month periods ended March 31,
1999 and 1998, the Company  utilized  varying amounts of leverage in its capital
structure.  For the three  month  periods  ended  March 31,  1999 and 1998,  the
average indebtedness  outstanding  aggregated $548.6 million and $451.1 million,
respectively.  The Company's  weighted  average  costs of  borrowings  increased
significantly  during 1998 as a result of the Company's increased leverage ratio
and  projected  weakness in future  liquidity.  The Company  anticipates  higher
interest costs to continue for the year ended 1999.

Operating  Expenses  Including  Restructuring  Charges.  During the three  month
periods  ended  March  31,  1999 and  1998,  the  parent  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 three  month  periods  ended March 31, 1999 and 1998
aggregated $1.6 million and $--, respectively. During the remainder of 1999, the
parent company  anticipates to fund an additional  $2.1 million of such charges.
During the three month  period  ended March 31,  1999,  the parent  company also
incurred  legal,  accounting and investment  banking fees  associated with asset
dispositions  aggregating  $594,000.   Operating  expenses  also  include  costs
aggregating  $733,000  associated  with the pending class action  securityholder
litigation and the SEC's investigation into the Company's historical  accounting
practices.  The Company anticipates  incurring  additional amounts of such costs
during the remainder of 1999.

Reduction in Notes Payable.  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  (the "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.

Capital  Contributions to Subsidiaries.  For the three month periods ended March
31, 1999 and 1998,  the  Company  made  capital  contributions  to  subsidiaries
totaling  $3.3  million  and  $1.0  million,  respectively.   During  1999,  the
contribution was made to

                                       21

<PAGE>


PLAIC to make a capital  contribution to PLIC.  During 1998 the contribution was
primarily made to a non-life insurance subsidiary for other corporate purposes.

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.

Dividends of Preferred  and Common  Stock.  During the three month periods ended
March 31, 1999 and 1998, the Company paid common and preferred  stock  dividends
aggregating $-- and $6.4 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 Nine Months of 1999

For the remainder of 1999, the Company anticipates receiving approximately $12.5
million in the form of  principal  and interest  payments or  dividends  and tax
sharing  payments  from the Surplus  Note  Companies as a result of the ordinary
dividend  flow from the Surplus  Notes  Companies'  insurance  subsidiaries.  In
April,  the Company  received  payments of $40.2 million and $136.5 million from
proceeds from the sales of Professional and the United Life Assets. In addition,
the Company currently anticipates receiving principal payments of at least $70.0
million under the surplus debentures as a result of the sale of the Career Sales
Division  by the  Surplus  Note  Companies.  Consummation  of the  Career  Sales
Division sale transaction is subject to regulatory  approvals and other material
closing  conditions.  There can be no assurances  that the Career Sales Division
sale  will be  consummated  or that  the  cash  proceeds  will be in the  amount
anticipated  by  the  Company,  (see  Notes  3  and  4  of  Notes  to  Unaudited
Consolidated Financial  Statements).  During April of 1999, the Company utilized
$40.0 million of proceeds from the sale of Professional to reduce the obligation
in course of  settlement  and $127.0  million of  proceeds  from the sale of the
United Life Assets to repay indebtedness of the parent company.

The Company's  ability to receive  surplus note principal and interest  payments
above $12.5 million is contingent  upon the Company's  ability to consummate the
sale of the Career Sales Division, which is the only remaining sales transaction
of the  Businesses  Held for Sale  currently  under  contract.  The  Company has
currently  realized net cash proceeds after  required debt  reduction  under the
Company's  Bank Credit  Facility of $9.9 million from the sales of  Professional
and the United Life  Assets.  The Company  acquired  assets from United Life and
Professional with a carrying value of $9.3 million.  The Company  anticipates it
will be able to sell most of these assets  during 1999 and realize cash proceeds
of  approximately  $11.0  million,  though  there can be no  assurance  that the
Company will succeed in doing so. Such liquidity is necessary for the Company to
fund interest  payments under the Bank Credit Facility and the notes and to fund
operating  expenses of the  Company.  Though the Company has the  obligation  to
consummate the sales of the Businesses  Held for Sale and to prepay the loans to
certain  covenanted  levels,  the Company may not have the requisite  ability to
effectuate the sale as a result of the  restrictive  covenants  contained in the
amended Bank Credit  Facility.  The  accessibility  of the cash  proceeds of the
Career  Sales  Division is the subject of  regulatory  approval.  While  certain
regulatory  filings with respect to the sale of the Career Sales  Division  have
been made,  not all filings  have been so made and the final  structure by which
such proceeds will be upstreamed to the Company have not yet been finalized. The
amended Bank Credit Facility  provides that the Company and its subsidiaries are
limited from  entering  into  certain  mergers,  consolidations,  amalgamations,
liquidations,  winding up or dissolutions,  incurring  certain  indebtedness and
liabilities,  making  dispositions,  prepaying certain  indebtedness,  declaring
dividends, or issuing, redeeming, purchasing, retiring, exchanging or converting
capital  securities,  in each case with very  limited or  scheduled  exceptions.
While the Company  believes it has  scheduled or otherwise  provided for a great
majority of the possible  combinations it will take to effectively  upstream the
cash proceeds of the sales of the Career Sales  Division,  it is not possible to
foresee all combinations.  Accordingly, the mechanism to upstream to the Company
the  necessary  cash to pay the  covenanted  prepayment  under the amended  Bank
Credit  Facility may be subject to the approval of the majority banks which,  if
not given,  would  result in an event of default  under the amended  Bank Credit
Facility.  Should the sale transactions not close within specified time periods,
the Company may face  difficulty  in meeting its  existing  and  estimated  cash
obligations and would be in default of certain  covenants under the amended Bank
Credit Facility.

The net  proceeds  available  to the  Company  from  the  asset  sales  may vary
significantly  from  current  estimates  as a result  of (i)  minimum  levels of
statutory  capital and surplus  required to be  delivered at closing for certain
insurance  subsidiaries,  (ii) amounts to be held in escrow,  (iii) valuation of
certain  consideration  to be  received by the  Company,  (iv) the timing of the
closing and (v) various  indemnification  obligations  included in each purchase
and sale agreement. Specifically, the purchase and sale agreement for the Career
Sales Division requires the purchaser to be reasonably satisfied with disability
claims  reserve  liabilities  and other  active life  reserves.  The Company has
received  preliminary  reports  from an  actuarial  consulting  firm  engaged to
provide analysis to the purchaser regarding such reserves.  The Company is aware
of potential  deficiencies in the statutory  determination of certain  statutory
reserves that will likely impact the total consideration the Company is to

                                       22

<PAGE>



receive.  The Company and the purchaser  have engaged in  discussions to resolve
the reserve  issues  (see Note 3 of Notes to  Unaudited  Consolidated  Financial
Statements).  In addition,  the purchase and sale  agreement for the United Life
Assets  required the Company to purchase  certain  residential  mortgage  loans,
should  the loans  not meet  specified  criteria  under  the  purchase  and sale
agreement.  At closing,  on April 30, 1999, the Company  acquired  approximately
$11.7  million  of  principal  amount of such  loans.  The  amount of  mortgages
purchased is subject to adjustment for a period of 90 days subsequent to closing
subject to terms of the purchase and sale agreement.

The Bank Credit  Agreement  provides certain relief from the June 30, 1999 $70.0
million  required debt reduction  should the Company be unable to consummate the
sale of the Career Sales  Division to Universal  American.  Should the Universal
American transaction terminate on or before June 30, 1999, the Company shall, on
or before  September 30, 1999,  enter into one or more definitive  agreements to
sell the Career Sales Division or other assets pursuant to which the majority of
the Bank Group has determined that the Company will receive net cash proceeds of
not less than $70.0 million that the Bank Group has determined will be available
to the Company to be applied to the  outstanding  senior bank debt no later than
December 31, 1999.

In  addition  to the  above  proceeds,  there  exists  $7.0  million  of  unused
commitments under the Company's existing credit facility that are available only
for the purpose of payments of interests, should the Company not have sufficient
liquidity from other  sources.  Upon  consummation  of the Career Sales Division
divestiture the commitment will be reduced to $5.0 million.

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. However,  there can be no assurances actual
liquidity  sources  will  develop  as  currently  projected.  In the  event of a
shortfall of actual  liquidity  sources,  the Company  will  explore  options to
generate  any  necessary  liquidity  such  as:  (i) the  sale  of  non-strategic
subsidiaries and (ii) obtain  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  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  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  (used)  by  operating
activities,  excluding the parent company, were $(337,000) and $17.1 million for
the three  month  periods  ended  March 31,  1999 and  1998,  respectively.  The
decreasing  trend in cash flow from operating  activities  principally  resulted
from increasing  costs  associated with: (i) year 2000 remediation at all of the
insurance  subsidiaries,  (ii) the strategic business evaluations and associated
restructuring of the Company and (iii) the accelerating expansion and transition
of KIVEX from a regional to a national internet service provider.

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 $2,518.5
million  and  $2,589.7  million  at  March  31,  1999  and  December  31,  1998,
respectively.

During the three month  periods  ended March 31,  1999 and 1998,  the  Company's
subsidiaries  sold  $341.4  and  $241.5  million  of fixed  maturity  and equity
securities,  and purchased  $435.2  million and $287.5 million of fixed maturity
and equity  securities,  respectively.  Such sales and purchases  were primarily
effected in order to reinvest cash from maturities of fixed

                                       23

<PAGE>



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 $101.9  million and $95.2  million for the
three month periods ended March 31, 1999 and 1998, respectively. The majority of
the cash outflow is attributable to policyholder  surrenders  exceeding deposits
by $87.3  million and $81.4  million for the three month periods ended March 31,
1999 and 1998, respectively.

RESULTS OF OPERATIONS

For the three  month  periods  ended  March 31,  1999 and 1998,  the Company has
prepared the following  unaudited  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,  KIVEX and  Marketing  One).  The 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 pro forma financial  information  will
facilitate the  subsequent  discussion  parallel with how  management  views and
evaluates the operations of the Company.

The  following  unaudited  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.

<TABLE>
<CAPTION>
                                     SELECTED PRO FORMA FINANCIAL INFORMATION

                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Financial Services Division:
     Operating income...........................................................  $       3,528    $      11,375
     Net investment gains.......................................................          1,122              230
     Restructuring costs........................................................            (38)          (2,164)
                                                                                  -------------    -------------
                                                                                          4,612            9,441
                                                                                  -------------    -------------
   Payroll Sales Division:
     Operating income...........................................................          1,899            4,928
     Net investment gains (losses)..............................................            (13)              24
                                                                                  -------------    -------------
                                                                                          1,886            4,952
                                                                                  -------------    -------------
   Businesses Held for Sale:
     Operating income...........................................................          7,723            9,040
     Net investment gains.......................................................          1,071            1,270
     Restructuring costs........................................................             33           (3,074)
     Net gain from sale of subsidiary...........................................            996               --
     Impairment valuation.......................................................        (30,287)              --
                                                                                  -------------    -------------
                                                                                        (20,464)           7,236
                                                                                  -------------    -------------
   Corporate:
     Interest and amortization of deferred debt interest cost...................        (14,120)          (9,917)
     Corporate expenses, eliminations and other.................................         (8,968)          (3,286)
     Net investment gains.......................................................             (1)              (1)
     Restructuring costs........................................................             --           (2,779)
                                                                                  -------------    -------------
                                                                                        (23,089)         (15,983)

   Income (loss) before income taxes and extraordinary charge...................  $     (37,055)   $       5,646
                                                                                  =============    =============
</TABLE>

                                       24

<PAGE>



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.

<TABLE>
<CAPTION>
                                     SELECTED PRO FORMA FINANCIAL INFORMATION

                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Revenues:
     Policy revenues............................................................  $      33,786    $      37,093
     Net investment income......................................................         42,856           48,083
     Other income...............................................................          1,323            1,414
                                                                                  -------------    -------------
                                                                                         77,965           86,590
                                                                                  -------------    -------------
   Benefits and expenses:
     Total policyholder benefits................................................         55,369           63,136
     Insurance related expenses.................................................          9,497            3,913
     Other operating expenses...................................................          9,570            8,166
                                                                                  -------------    -------------
                                                                                         74,437           75,215
                                                                                  -------------    -------------
       Pre-tax operating income.................................................  $       3,528    $      11,375
                                                                                  =============    =============
</TABLE>

Policy Revenues.  Policy revenues include:  (i) premiums received on traditional
life products (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 month periods
ended March 31, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                                    Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Life premiums:
     Universal life (first year)................................................  $       7,089    $       9,421
     Universal life (renewal)...................................................         17,858           27,201
     Traditional life (first year)..............................................          2,510            3,009
     Traditional life (renewal).................................................          6,454            6,240
                                                                                  -------------    -------------
       Life premiums, net of reinsurance........................................         33,911           45,871
                                                                                  -------------    -------------

   Annuity premiums:
     Traditional fixed (first year).............................................          2,325            3,494
     Traditional fixed (renewal)................................................          1,998              555
                                                                                  -------------    -------------
       Annuity premiums, net of reinsurance.....................................          4,323            4,049
                                                                                  -------------    -------------

   Fixed benefit premiums:
     Long-term care premiums (all first year)...................................            405               --
                                                                                  -------------    -------------

   Premiums, net of reinsurance.................................................         38,639           49,920
   Less premiums on universal life and annuities which are recorded as
     additions to insurance liabilities and other premium adjustments...........        (29,270)         (40,671)
                                                                                  -------------    -------------
   Premiums on products with mortality or morbidity risk........................          9,369            9,249
   Fees and surrender charges on interest sensitive products....................         24,417           27,844
                                                                                  -------------    -------------
   Policy revenues..............................................................  $      33,786    $      37,093
                                                                                  =============    =============
</TABLE>

                                       25

<PAGE>

Policy  revenues  decreased  8.9% during the three month  period ended March 31,
1999. Life premiums  collected,  net of reinsurance,  were $33.9 million for the
three month period  ended March 31, 1999  compared  with $45.9  million in 1998.
First year universal life premiums  decreased  24.8% in 1999 to $7.1 million and
first year traditional life decreased 16.6% to $2.5 million. The Company expects
the A.M. Best  downgrades,  which  occurred  during the third quarter of 1998 to
continue to negatively  impact 1999 new business  production  levels relative to
1998.  New life sales were  strong at Security  Life for the three month  period
ended March 31, 1998 but had declined significantly  throughout the remainder of
1998 and for the three month period ended March 31, 1999  reflecting  the impact
of ratings  downgrades  and  management  changes in  Security  Life's  marketing
management.  Life  renewal  premiums  declined  27.3% for the three month period
ended March 31, 1999 compared  with the  comparable  1998 period.  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 $5.6  million for the three
month period ended March 31, 1999 and will likely result in additional refund of
premiums  for the  remainder  of 1999.  See  "Policyholder  Benefits,"  included
herein.  Annuity premiums of $4.3 million for the three month period ended March
31, 1999 were consistent with premiums of $4.0 million in the comparable  period
of 1998.  Annuity sales are likely to decline unless market conditions for fixed
annuities  become more favorable and ratings of  Southwestern  Life and Security
Life improve.

Net Investment  Income.  Net investment  income decreased 10.9% to $42.9 million
for the three  month  period  ended March 31, 1999 due to a decrease in invested
assets and reduced  yields on  investments.  Average  invested  assets  declined
approximately  $214.0  million for the three month  period  ended March 31, 1999
compared with the comparable period 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 $75.4 million for the three
month  period ended March 31, 1999 and $313.1  million for all of 1998.  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 annuities in force reach the end of the surrender fee
periods.  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 7.0% for the three month  period ended March 31, 1999
compared  to 7.2%  for the  comparable  1998  period.  The  decline  principally
reflects lower new money rates available to the Company to invest as a result of
extensive maturities and calls of higher yielding investments.

Other  Income.  Other income for the three month period ended March 31, 1999 was
nearly  unchanged  compared to the  comparable  1998  period.  Nearly all of the
modest difference between the periods reflect 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 month periods ended March 31, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Death benefits...............................................................  $      20,162    $      23,551
   Other insurance policy benefits and change in future policy benefits.........         35,207           39,585
                                                                                  -------------    -------------
   Total policyholder benefits..................................................  $      55,369    $      63,136
                                                                                  =============    =============
</TABLE>

During 1999,  policyholder  benefits  decreased  12.3% to $55.4  million for the
three month  period  ended  March 31, 1999  compared  with the  comparable  1998
period.  Death  benefits  decreased  $3.4  million  or 14.4%  compared  with the
comparable  1998 period.  Death benefits may vary  significantly  from period to
period.  Change in future policy benefits and other benefits  decreased 11.1% to
$35.2 million for the three month period ended March 31, 1999 principally due to
reduced scheduled  annuity benefits  reflecting lower in force amounts resulting
from surrender activity.

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 $532.9 million as
of March 31, 1999 and

                                       26

<PAGE>



$525.4  million as of December 31, 1998. If developing  trends were to continue,
the Company would be required 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. 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.  The exchange program
is not expected to have a material effect on the Company's financial position or
results of operations (see Note 9 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)  increased to $9.5 million  during the three month
period ended March 31, 1999  compared with $3.9 million in the  comparable  1998
period. Amortization of deferred policy acquisition costs increased $1.6 million
during the three month  period  ended Mach 31, 1999  compared to the  comparable
1998 period.  These increases  principally reflect 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.  Amortization of present
value of future  profits  increased  $3.9  million to $4.4 million for the three
month period ended March 31, 1999. During the three month period ended March 31,
1998,  Southwestern  Life benefited from a favorable impact of unlocking certain
assumptions  regarding the future  profitability of certain  interest  sensitive
life insurance products.

Other Operating Expenses. For the three month period ended March 31, 1999, other
operating   expenses   (including   general   operating,   overhead  and  policy
maintenance) increased $1.4 million from the comparable period in 1998. The 1999
increase is  principally  attributable  to  additional  non-deferrable  expenses
related to costs  associated  with year 2000  remediation  efforts  and  systems
conversions for Security Life.

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.

<TABLE>
<CAPTION>
                                     SELECTED PRO FORMA FINANCIAL INFORMATION

                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Revenues:
     Policy revenues............................................................  $      23,283    $      22,003
     Net investment income......................................................          9,558            9,800
     Other income (loss)........................................................            491              (26)
                                                                                  -------------    -------------
                                                                                         33,332           31,777
                                                                                  -------------    -------------
   Benefits and expenses:
     Total policyholder benefits................................................         17,785           15,168
     Insurance related expenses.................................................          8,888            7,835
     Other operating expenses...................................................          4,760            3,846
                                                                                  -------------    -------------
                                                                                         31,433           26,849
                                                                                  -------------    -------------
       Pre-tax operating income.................................................  $       1,899    $       4,928
                                                                                  =============    =============
</TABLE>

                                       27

<PAGE>



Policy Revenues.  Premiums received,  net of reinsurance,  by major product line
for the three month periods ended March 31, 1999 and 1998 are as follows:

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Life premiums:
     Universal life (first year)................................................  $         228    $         245
     Universal life (renewal)...................................................          6,221            6,445
     Traditional life (first year)..............................................          4,259            4,228
     Traditional life (renewal).................................................          9,725            7,426
                                                                                  -------------    -------------
     Life premiums, net of reinsurance..........................................         20,433           18,344
                                                                                  -------------    -------------

   Annuity premiums:
     Traditional fixed (first year).............................................            222               13
   Traditional fixed (renewal)..................................................            180              203
                                                                                  -------------    -------------
     Annuity premiums, net of reinsurance.......................................            402              216
                                                                                  -------------    -------------

   Fixed benefit premiums:
     Accident and Health (first year)...........................................            631              616
     Accident and Health (renewal)..............................................          2,492            2,435
                                                                                  -------------    -------------
       Fixed benefit premiums, net of reinsurance...............................          3,123            3,051
                                                                                  -------------    -------------

   Premiums, net of reinsurance.................................................         23,958           21,611
   Less premiums on universal life and annuities which are recorded as
     additions to insurance liabilities and other premium adjustments...........         (6,851)          (6,906)
                                                                                  -------------    -------------
   Premiums on products with mortality or morbidity risk........................         17,107           14,705
   Fees and surrender charges on interest sensitive products....................          6,176            7,298
                                                                                  -------------    -------------
   Policy revenues..............................................................  $      23,283    $      22,003
                                                                                  =============    =============
</TABLE>

Total policy revenues  increased  modestly  between the three month period ended
March 31, 1999 and the comparable 1998 period.  Policy  revenues  increased $1.3
million or 5.8%. 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 month period ended March 31, 1999.

Net Investment  Income. Net investment income decreased 2.5% for the three month
period ended March 31, 1999 from the comparable 1998 period to $9.6 million. The
decrease  in net  investment  income was  primarily  the result of a decrease in
weighted  average yields on invested assets which decreased to 7.0% in the three
month  period  ended March 31,  1999  compared  to 7.2% in the  comparable  1998
period.  The decrease in yields is primarily  attributed  to lower  reinvestment
rates.

Other  Income.  Other  income was  $491,000  during the three month period ended
March 31, 1999  compared  to a loss of $26,000 in the  comparable  1998  period.
Supplemental  contracts  represent  most of the other  income in the three month
period ended March 31, 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 month periods ended March 31, 1999 and 1998:

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Death benefits...............................................................  $       6,635    $       6,245
   Fixed benefit claims incurred................................................          2,503            2,025
   Other insurance policy benefits and change in future policy benefits.........          8,647            6,898
                                                                                  -------------    -------------
   Total policyholder benefits..................................................  $      17,785    $      15,168
                                                                                  =============    =============
</TABLE>


                                       28

<PAGE>

Policyholder  benefits  totaled  $17.8  million in the three month  period ended
March 31, 1999,  which was a 17.3% or $2.6 million  increase  compared  with the
three month period of 1998.  Most of the increase is  attributable to OLIC which
experienced  increases in future policy  benefits and claim reserves  associated
with accident and health products.

Insurance Related Expenses.  Insurance related expenses (including  commissions,
amortization of deferred policy  acquisition  costs and  amortization of present
value of insurance in force)  increased  $1.1 million for the three month period
ended March 31, 1999 compared to the  comparable  1998 period.  Amortization  of
deferred  policy  acquisition  costs at AA Life  increased  $1.1 million for the
three month period ended March 31, 1999 compared to the  comparable  1998 period
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.

Other Operating Expenses. Other operating expenses (including general operating,
overhead and policy  maintenance)  increased  $900,000 in the three month period
ended March 31, 1999  compared to the  comparable  1998 period.  The increase 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,
KIVEX, Professional,  the United Life Assets and Marketing One. 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.

<TABLE>
<CAPTION>
                                     SELECTED PRO FORMA FINANCIAL INFORMATION

                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
                                                                                         ($ in thousands)
   <S>                                                                            <C>              <C>          
   Revenues:
     Policy revenues............................................................  $      56,803    $      64,496
     Net investment income......................................................         34,134           37,272
     Other income...............................................................          9,008            9,412
                                                                                  -------------    -------------
                                                                                         99,945          111,180
                                                                                  -------------    -------------
   Benefits and expenses:
     Total policyholder benefits................................................         55,473           59,791
     Insurance related expenses.................................................         12,843           21,925
     Other operating expenses...................................................         23,906           20,424
                                                                                  -------------    -------------
                                                                                         92,222          102,140
                                                                                  -------------    -------------
     Pre-tax operating income (loss)............................................  $       7,723    $       9,040
                                                                                  =============    =============
</TABLE>

Policy Revenues. Policy revenues declined 11.9% or $7.7 million to $56.8 million
in the three month period of 1999 compared to the  comparable  1998 period.  The
decline is primarily  attributable to Union Bankers which  discontinued sales of
major medical health products and its life insurance  products and increased its
utilization of reinsurance.

Net Investment  Income.  Net investment  income  decreased $3.1 million or 8.4 %
during the three month  period ended March 31, 1999  compared to the  comparable
1998 period.  The decrease is primarily  attributable to United Life,  where net
investment  income  decreased $2.5 million in the three month period ended March
31, 1999 compared to the  comparable  1998 period.  United Life has  experienced
high  surrenders  of fixed  annuities  in the three month period ended March 31,
1999 and during all of 1998  reflecting  low  reinvestment  rates  available for
annuities as they reached the end of their  surrender fee period.  Surrenders at
United Life totaled $54.3 million  during the three month period ended March 31,
1999 and  $63.5  million  in three  month  period  ended  March 31,  1998.  Such
surrenders  resulted  in a  liquidation  of  invested  assets  which  caused the
declines  in  investment  income.  Most  of the  remainder  of the  decline  was
attributable  to  Union  Bankers  as a  result  of  fewer  sales  and  increased
utilization of reinsurance.

                                       29

<PAGE>



Other  Income.  Other income  decreased  $400,000 or 4.3% to $9.0 million in the
three month period ended March 31, 1999 compared to the comparable  1998 period.
The  decrease  in other  income in the three month  period  ended March 31, 1999
compared to the three month  period  ended March 31, 1998 is  attributable  to a
decline in the  amortization  of Union Bankers'  deferred gain associated with a
third party  Medicare  reinsurance  contract.  The decrease in  amortization  is
attributable  to a decline in the  underlying  premium  in force  subject to the
reinsurance  arrangement,  over time, which results in lower amortization of the
gain. Also  contributing to the decline in other income is reduced  revenues for
Marketing  One  resulting  from  the  cancellation  of  a  number  of  marketing
relationships.  These decreases are partially offset by increased fee income for
United Life and a $1.1 million increase in revenues for KIVEX to $1.8 million.

Total  Policyholder  Benefits.  Policyholder  benefits decreased $4.3 million or
7.2% in the three month period ended March 31, 1999  compared to the  comparable
1998 period.  Union Bankers  experienced a decrease in policyholder  benefits of
$4.7 million,  reflecting  less business in force as a result of the decision to
cease sales of major medical and life business, the cession of the remaining 20%
of the Medicare business and the runoff of existing business.

Insurance Related Expenses.  Insurance related expenses (including  commissions,
amortization of deferred policy  acquisition  costs and  amortization of present
value of insurance  in force)  decreased  $9.1 million to $12.8  million for the
three month period ended March 31, 1999 compared to the comparable  1998 period.
Amortization  of present value of insurance in force  decreased $5.1 million and
amortization  of  deferred  policy  acquisition  costs  decreased  $3.3  million
principally  as a  result  of 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.
Non-deferrable   commissions  decreased  $700,000.   Most  of  the  decrease  is
attributable to the new sales compensation structure at Penn Life.

Other Operating Expenses. Other operating expenses (including general operating,
overhead and policy  maintenance)  increased  $3.5 million or 17.0% in the three
month  period  ended March 31,  1999  compared to the  comparable  1998  period.
KIVEX's operating  expenses  increased $4.5 million  reflecting costs associated
with its  expansion  into new cities.  Offsetting  the  increases  in  operating
expenses  is  reduced  amortization  of costs in excess of net  assets  acquired
associated with the Assets of the Businesses Held for Sale.

GENERAL CORPORATE

Interest  and  Amortization  of  Deferred  Debt  Issuance  Costs.  Interest  and
amortization  of deferred debt  issuance  costs  increased  $4.2 million for the
three month period ended March 31, 1999 compared to the comparable  1998 period.
This is the result of higher  weighted  average  borrowing  costs and 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.

Corporate Expenses.  Corporate expenses,  eliminations and other costs were $9.0
million and $3.3  million for the three month  periods  ended March 31, 1999 and
1998,  respectively.  The increase is primarily attributable to two factors: (i)
consulting  and legal fees of $3.2 million  associated  with the disposal of the
Businesses Held for Sale as well as the negotiation and  implementation  of, and
compliance  with,  the  amended  Bank  Credit  Facility,  pending  class  action
securityholder  litigation  and  the  SEC's  investigation  into  the  Company's
historical  accounting  practices,  and (ii) additional deferred compensation of
$1.8 million associated with the two year employment agreements of the Company's
three senior executives which were entered into in May 1998.

Income  Taxes.  For the three month  period  ended March 31,  1999,  the Company
recognized  income tax  expense of $4.6  million on loss  before  taxes of $37.1
million.  The effective tax rate for the three month period ended March 31, 1998
was 48.8%.  The  significant  change in the  effective tax rate between 1999 and
1998 is substantially due to the  non-deductibility of the reduction in carrying
value of the assets  associated with Businesses Held for Sale and an increase in
the 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 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

                                       30

<PAGE>



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. 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 $2.2  million  and $1.5  million,  during the three
months  ended  March 31,  1999 and 1998,  respectively.  During the three  month
periods  ended  March  31,  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
$87.3 million and $81.4 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. During the three month period ended March 31, 1999, there
have been no material changes to such risks. 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.


                                       31

<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
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  Chairman and Chief Executive  Officer,  and Steven W.
Fickes,  formerly  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 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 will be 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 $15.0  million of
primary  and $10.0  million of excess  coverage,  respectively,  for  securities
claims.  The primary insurance  coverage requires the Company to bear 25% of all
expenses  and any  losses in  excess of a $1.0  million  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.

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 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 has  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.

Item 6. Exhibits and Reports on Form 8-K

(a)      Exhibits

         11.1     Computation of Earnings per Share

         15.1     Independent Auditors' Report

         27       Financial Data Schedule

                                       32

<PAGE>



(b)      Reports on Form 8-K

         A report  on Form 8-K  dated  December  31,  1998  was  filed  with the
         Securities  and  Exchange  Commission  ("SEC")  on  January  11,  1999,
         reporting  the  execution by the Company of a purchase  agreement  with
         Universal  American  Financial Corp. to sell the Company's Career Sales
         Division (the  "PennUnion  Purchase  Agreement").  Also reported on the
         Form 8-K was the execution of a stock purchase agreement by the Company
         with GE Financial  Assurance  Holdings,  Inc.  dated as of December 31,
         1998 to sell all of the  outstanding  stock of  Professional  Insurance
         Company  ("Professional").  In addition, the Form 8-K also reported the
         amendment of the Company's  existing bank credit agreement (the "Credit
         Agreement")  to permit the  transaction  contemplated  by the PennUnion
         Purchase Agreement.

         A report  on Form 8-K dated  March 5,  1999 was  filed  with the SEC on
         March 11, 1999,  reporting  the  execution  of a purchase  agreement on
         February 21, 1999 by the Company with ING America  Insurance  Holdings,
         Inc.  to sell the  Company's  subsidiaries:  United  Life  and  Annuity
         Insurance Company,  UC Mortgage Corp.,  Cyberlink  Development Inc. and
         certain related assets (the "United Life Purchase Agreement"). The Form
         8-K also reported the consent to the  transactions  contemplated by the
         United Life Purchase Agreement by the parties to the Credit Agreement.

         A report on Form 8-K dated  March  31,  1999 was filed  with the SEC on
         April 5, 1999,  reporting the  consummation of the sale of Professional
         and  the  use of the  net  proceeds  from  the  sale  to pay  down  the
         outstanding  balance  under  the  Credit  Agreement.  The Form 8-K also
         reported the further amendment to the Credit Agreement  effective as of
         March 31, 1999.


                                       33

<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: May 17, 1999


                                       34

<PAGE>



                                INDEX TO EXHIBITS

Exhibit Numbers

         11.1     Computation of Earnings per Share

         15.1     Independent Auditors' Report

         27       Financial Data Schedule


                                       35

<PAGE>


                                                                    EXHIBIT 11.1

                 PENNCORP FINANCIAL GROUP, INC. AND SUBSIDIARIES
                    COMPUTATION OF EARNINGS (LOSS) PER SHARE
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
<S>                                                                               <C>              <C>           
Basic net income (loss) applicable to common stock:
     Loss before extraordinary charge applicable to common stock................  $     (46,111)   $      (2,015)
     Redemption Premium on Series C
       Preferred Stock..........................................................             --           (1,913)
                                                                                  -------------    -------------
                                                                                        (46,111)          (3,928)
     Extraordinary charge.......................................................             --           (1,671)
                                                                                  -------------    -------------
                                                                                  $     (46,111)   $      (5,599)
                                                                                  =============    =============

   Diluted net income (loss) applicable to common stock:
     Loss before extraordinary charge applicable to common stock................  $     (46,111)   $      (2,015)
     Redemption Premium on Series C
       Preferred Stock..........................................................             --           (1,913)
                                                                                  -------------    -------------
                                                                                        (46,111)          (3,928)
     Extraordinary charge.......................................................             --           (1,671)
                                                                                  -------------    -------------
                                                                                  $     (46,111)   $      (5,599)
                                                                                  =============    =============

                                                                                     Three Month Periods Ended
                                                                                             March 31,
                                                                                      1999              1998
                                                                                  -------------    -------------
Basic:
     Shares outstanding beginning of period.....................................         30,072           28,860
     Incremental shares applicable to Stock Warrants/Stock Options..............             50              375
     Acquisition of Fickes and Stone Knightsbridge Interests....................            173              347
     Treasury shares............................................................         (1,111)          (1,010)
                                                                                  -------------    -------------
                                                                                         29,184           28,572
                                                                                  =============    =============
Diluted:
     Shares outstanding beginning of period.....................................         30,072           28,860
     Incremental shares applicable to Stock Warrants/Stock Options..............             50              375
     Acquisition of Fickes and Stone Knightsbridge Interests....................            173              347
     Treasury shares............................................................         (1,111)          (1,010)
                                                                                  -------------    -------------
                                                                                         29,184           28,572
                                                                                  =============    =============
</TABLE>


                                       36

<TABLE> <S> <C>


<ARTICLE>                                           7
<MULTIPLIER>                                    1,000
       
<S>                                       <C>
<PERIOD-TYPE>                                   3-MOS
<FISCAL-YEAR-END>                         DEC-31-1999
<PERIOD-END>                              MAR-31-1999
<DEBT-HELD-FOR-SALE>                        2,518,510
<DEBT-CARRYING-VALUE>                               0
<DEBT-MARKET-VALUE>                                 0
<EQUITIES>                                      2,026
<MORTGAGE>                                     35,026
<REAL-ESTATE>                                   8,794
<TOTAL-INVEST>                              2,910,840
<CASH>                                        122,521
<RECOVER-REINSURE>                                  0
<DEFERRED-ACQUISITION>                        144,867
<TOTAL-ASSETS>                              5,853,031
<POLICY-LOSSES>                             2,675,951
<UNEARNED-PREMIUMS>                            44,321
<POLICY-OTHER>                                 45,829
<POLICY-HOLDER-FUNDS>                          71,025
<NOTES-PAYABLE>                               510,887
                               0
                                   258,583
<COMMON>                                          303
<OTHER-SE>                                    107,268
<TOTAL-LIABILITY-AND-EQUITY>                5,853,031
                                    113,872
<INVESTMENT-INCOME>                            86,107
<INVESTMENT-GAINS>                              2,179
<OTHER-INCOME>                                 10,945
<BENEFITS>                                    128,627
<UNDERWRITING-AMORTIZATION>                    15,543
<UNDERWRITING-OTHER>                           92,864
<INCOME-PRETAX>                               (37,055)
<INCOME-TAX>                                    4,600
<INCOME-CONTINUING>                           (41,655)
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                  (46,111)
<EPS-PRIMARY>                                   (1.58)
<EPS-DILUTED>                                   (1.58)
<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