Exhibit 99.4
SCHEDULE III - SUPPLEMENTARY INSURANCE INFORMATION
PROTECTIVE LIFE INSURANCE COMPANY AND SUBSIDIARIES
(in thousands)
COL. A | | COL. B | | COL. C | | COL. D | | COL. E | | COL. F | | COL. G | | COL. H | | COL. I | | COL. J | |
Segment | | Deferred Policy Acquisition Costs | | Future Policy Benefits and Claims | | Unearned Premiums | | Stable Value Products, Annuity Contracts and Other Policyholders’ Funds | | Net Premiums and Policy Fees | | Net Investment Income(1) | | Benefits and Settlement Expenses | | Amortization of Deferred Policy Acquisition Costs | | Other Operating Expenses(1) | |
Year Ended | | | | | | | | | | | | | | | | | | | |
December 31, 2003: | | | | | | | | | | | | | | | | | | | |
Life Marketing | | $ | 1,185,102 | | $ | 4,846,032 | | $ | 1,854 | | $ | 62,641 | | | | | | | | | | | |
Acquisitions | | 385,042 | | 3,185,708 | | 354 | | 917,402 | | $ | 198,653 | | $ | 229,913 | | $ | 253,785 | | $ | 66,078 | | $ | (50,379 | ) |
Annuities | | 101,096 | | 593,119 | | 5,329 | | 2,618,571 | | 213,912 | | 246,143 | | 291,768 | | 32,690 | | 41,537 | |
Stable Value Products | | 7,186 | | | | | | 4,520,956 | | 26,265 | | 224,330 | | 197,955 | | 38,196 | | 23,969 | |
Asset Protection | | 175,264 | | 189,028 | | 691,254 | | 5,739 | | | | 233,104 | | 186,565 | | 2,279 | | 5,349 | |
Corporate and Other | | 9,878 | | 89,043 | | 44,860 | | 189,969 | | 244,566 | | 36,423 | | 142,169 | | 80,320 | | 80,544 | |
Adjustments(2) | | | | 47,161 | | 76 | | 189 | | 52,278 | | 10,830 | | 51,835 | | 5,544 | | 38,079 | |
TOTAL | | $ | 1,863,568 | | $ | 8,950,091 | | $ | 743,727 | | $ | 8,315,467 | | $ | 735,674 | | $ | 980,743 | | $ | 1,124,077 | | $ | 225,107 | | $ | 139,099 | |
Year Ended | | | | | | | | | | | | | | | | | | | |
December 31, 2002: | | | | | | | | | | | | | | | | | | | |
Life Marketing | | $ | 973,631 | | $ | 4,031,021 | | $ | 318 | | $ | 48,558 | | $ | 220,184 | | $ | 208,451 | | $ | 228,225 | | $ | 117,836 | | $ | (41,501 | ) |
Acquisitions | | 435,592 | | 3,240,407 | | 395 | | 1,040,855 | | 224,485 | | 252,147 | | 301,400 | | 35,245 | | 45,395 | |
Annuities | | 93,140 | | 571,109 | | | | 2,742,642 | | 25,826 | | 220,433 | | 186,107 | | 24,669 | | 26,037 | |
Stable Value Products | | 4,908 | | | | | | 3,930,668 | | | | 246,098 | | 196,576 | | 2,304 | | 4,946 | |
Asset Protection | | 191,840 | | 243,809 | | 812,919 | | 8,714 | | 285,851 | | 41,372 | | 204,069 | | 75,108 | | 88,275 | |
Corporate and Other | | 10,143 | | 97,175 | | 29,248 | | 115,708 | | 53,697 | | 3,307 | | 50,708 | | 12,500 | | 31,418 | |
Adjustments(2) | | | | 63,775 | | 286 | | 3,567 | | | | | | | | | | | |
TOTAL | | $ | 1,709,254 | | $ | 8,247,296 | | $ | 843,166 | | $ | 7,890,712 | | $ | 810,043 | | $ | 971,808 | | $ | 1,167,085 | | $ | 267,662 | | $ | 154,570 | |
Year Ended | | | | | | | | | | | | | | | | | | | |
December 31, 2001: | | | | | | | | | | | | | | | | | | | |
Life Marketing | | | | | | | | | | $ | 120,996 | | $ | 178,866 | | $ | 190,538 | | $ | 41,399 | | $ | (22,957 | ) |
Acquisitions | | | | | | | | | | 182,432 | | 187,535 | | 238,877 | | 20,500 | | 41,684 | |
Annuities | | | | | | | | | | 28,145 | | 167,809 | | 137,204 | | 24,021 | | 24,073 | |
Stable Value Products | | | | | | | | | | | | 261,079 | | 222,306 | | 1,662 | | 3,961 | |
Asset Protection | | | | | | | | | | 236,266 | | 46,963 | | 141,789 | | 53,749 | | 78,311 | |
Corporate and Other | | | | | | | | | | 50,829 | | (7,049 | ) | 41,910 | | 5,727 | | 26,969 | |
TOTAL | | | | | | | | | | $ | 618,668 | | $ | 835,203 | | $ | 972,624 | | $ | 147,058 | | $ | 152,041 | |
(1) Allocations of Net Investment Income and Other Operating Expenses are based on a number of assumptions and estimates and results would change if different methods were applied.
(2) Balance Sheet adjustments represent the inclusion of assets related to discontinued operations.
1
SCHEDULE IV — REINSURANCE
PROTECTIVE LIFE INSURANCE COMPANY AND SUBSIDIARIES
(dollars in thousands)
COL. A | | COL. B | | COL. C | | COL. D | | COL. E | | COL. F | |
| | Gross Amount | | Ceded to Other Companies | | Assumed from Other Companies | | Net Amount | | Percentage of Amount to Assumed Net | |
Year Ended | | | | | | | | | | | |
December 31, 2003: | | | | | | | | | | | |
Life insurance in force | | $ | 324,318,517 | | $ | 292,740,795 | | $ | 22,176,303 | | $ | 53,754,025 | | 41.3 | % |
Premiums and policy fees: | | | | | | | | | | | |
Life insurance | | $ | 1,011,553 | | $ | 765,276 | | $ | 247,592 | | $ | 493,869 | | 50.1 | % |
Accident/health insurance | | 99,023 | | 61,644 | | 59,633 | | 97,012 | | 61.5 | % |
Property/liability insurance | | 170,322 | | 91,015 | | 65,688 | | 144,995 | | 45.3 | |
Total | | $ | 1,280,898 | | $ | 917,935 | | $ | 372,913 | | $ | 735,876 | | | |
Year Ended | | | | | | | | | | | |
December 31, 2002: | | | | | | | | | | | |
Life insurance in force | | $ | 248,994,479 | | $ | 219,025,215 | | $ | 21,523,110 | | $ | 51,492,374 | | 41.8 | % |
Premiums and policy fees: | | | | | | | | | | | |
Life insurance | | $ | 831,129 | | $ | 532,738 | | $ | 235,198 | | $ | 533,589 | | 44.1 | % |
Accident/health insurance | | 103,858 | | 61,512 | | 44,337 | | 86,683 | | 51.1 | % |
Property/liability insurance | | 194,601 | | 143,908 | | 110,543 | | 161,236 | | 68.6 | |
Total | | $ | 1,129,588 | | $ | 738,158 | | $ | 390,078 | | $ | 781,508 | | | |
Year Ended | | | | | | | | | | | |
December 31, 2001: | | | | | | | | | | | |
Life insurance in force | | $ | 191,105,512 | | $ | 171,449,182 | | $ | 23,152,614 | | $ | 42,808,944 | | 54.1 | % |
Premiums and policy fees: | | | | | | | | | | | |
Life insurance | | $ | 774 294 | | $ | 565,130 | | $ | 198,832 | | $ | 407,996 | | 48.7 | % |
Accident/health insurance | | 181,509 | | 122,747 | | | | 58,762 | | 0.0 | % |
Property/liability insurance | | 158,890 | | 83,274 | | 76,295 | | 151,911 | | 50.2 | % |
Total | | $ | 1,114,693 | | $ | 771,151 | | $ | 275,127 | | $ | 618,669 | | | |
SCHEDULE V – VALUATION ACCOUNTS
PROTECTIVE LIFE INSURANCE COMPANY AND SUBSIDIARIES
(dollars in thousands)
COL. A | | COL. B | | COL. C | | COL. D | | COL. E | |
| | | | Additions | | | | | |
Description | | Balance at beginning of period | | (1) Charged to costs and expenses | | (2) Charges to other accounts | | Deductions | | Balance at end of period | |
2003 | | | | | | | | | | | |
Allowance for Uncollected Reinsurance Receivable | | $ | 24,833 | | $ | 0 | | $ | 0 | | $ | 18,371 | | $ | 6,462 | |
2002 | | | | | | | | | | | |
Allowance for Uncollected Reinsurance Receivable | | $ | 0 | | $ | 0 | | $ | 24,833 | | $ | 0 | | $ | 24,833 | |