FORM 10-Q
                      ------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549


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

                  For the quarterly period ended March 31, 1997

                                       OR

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

                        For the transition period from to


         Commission File Numbers 33-31940; 33-39345; 33-57052; 333-02249

                        Protective Life Insurance Company
             (Exact name of registrant as specified in its charter)

           Tennessee                                  63-0169720
(State or other jurisdiction of             (IRS Employer Identification Number)
 incorporation or organization)

                             2801 Highway 280 South
                            Birmingham, Alabama 35223
              (Address of principal executive offices and zip code)

                                 (205) 879-9230
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. YES [X] NO [ ]

Number of shares of Common Stock, $1.00 par value, outstanding as of May 9,
1997:  5,000,000 shares.

The registrant meets the conditions set forth in General Instruction H(1)(a) and
(b) of Form 10-Q and is therefore  filing this form with the reduced  disclosure
format pursuant to General Instruction H(2).








                        PROTECTIVE LIFE INSURANCE COMPANY



                                      INDEX



                                   Page Number
Part I.   Financial Information:
   Item 1.   Financial Statements:
        Report of Independent Accountants...................................
        Consolidated Condensed Statements of Income for the Three Months
          ended March 31, 1997 and 1996 (unaudited).........................
        Consolidated Condensed Balance Sheets as of March 31, 1997
          (unaudited) and December 31, 1996.................................
        Consolidated Condensed Statements of Cash Flows for the
          Three Months ended March 31, 1997 and 1996 (unaudited)..........
        Notes to Consolidated Condensed Financial Statements (unaudited)....

   Item 2.   Management's Narrative Analysis of the Results of Operations...

Part II.  Other Information:
   Item 6. Exhibits and Reports on Form 8-K.................................

Signature...................................................................









                        REPORT OF INDEPENDENT ACCOUNTANTS



To the Directors and Stockholder
Protective Life Insurance Company
Birmingham, Alabama


We have  reviewed  the  accompanying  consolidated  condensed  balance  sheet of
Protective Life Insurance Company and subsidiaries as of March 31, 1997, and the
related consolidated  condensed statements of income and consolidated  condensed
statements  of cash flows for the  three-month  periods ended March 31, 1997 and
1996.  These  financial  statements  are  the  responsibility  of the  Company's
management.

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

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

We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the  consolidated  balance  sheet as of December 31,  1996,  and the
related consolidated statements of income,  stockholder's equity, and cash flows
for the year then ended (not presented herein); and in our report dated February
11, 1997, we expressed an unqualified  opinion on those  consolidated  financial
statements.  In our  opinion,  the  information  set  forth in the  accompanying
consolidated  condensed  balance sheet as of December 31, 1996, is fairly stated
in all  material  respects in relation to the  consolidated  balance  sheet from
which it has been derived.




COOPERS & LYBRAND L.L.P.

Birmingham, Alabama
April 23, 1997

                                        2





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



                                                                                                            THREE MONTHS ENDED
                                                                                                                 MARCH 31
                                                                                                         -----------------------

                                                                                                                

REVENUES                                                                                                    1997          1996
     Premiums and policy fees (net of reinsurance ceded:
        1997 - $54,509; 1996 - $78,303)                                                                   $120,377     $ 108,667
     Net investment income                                                                                 123,596       118,343
     Realized investment gains (losses)                                                                       (418)        4,421
     Other income                                                                                              807         1,947
                                                                                                        ----------     ---------
                                                                                                           244,362       233,378

BENEFITS AND EXPENSES
     Benefits and settlement expenses (net of reinsurance ceded:
        1997 - $33,536; 1996 - $56,751)                                                                    157,702       149,228
     Amortization of deferred policy acquisition costs                                                      20,827        21,819
     Other operating expenses (net of reinsurance ceded:
        1997 - $14,254; 1996 - $17,802)                                                                     32,081        32,757
                                                                                                          --------      --------
                                                                                                           210,610       203,804


INCOME BEFORE INCOME TAX                                                                                    33,752        29,574

Income tax expense                                                                                          11,571        10,614
                                                                                                          --------      --------

NET INCOME                                                                                                $ 22,181      $ 18,960
                                                                                                          ========      ========














            See notes to consolidated condensed financial statements

                                        3





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



                                                                                     MARCH 31           DECEMBER 31
                                                                                       1997                1996
                                                                                 --------------------- -------------
                                                                                                 
                                                                                          (Unaudited)
ASSETS
  Investments:
    Fixed maturities                                                                $4,674,781          $4,662,997
    Equity securities                                                                   37,255              35,250
    Mortgage loans on real estate                                                    1,580,600           1,503,781
    Investment in real estate, net                                                      11,641              14,172
    Policy loans                                                                       166,527             166,704
    Other long-term investments                                                         25,946              29,193
    Short-term investments                                                              73,935             101,215
                                                                                   -----------         -----------
     Total investments                                                               6,570,685           6,513,312
  Cash                                                                                  35,801             114,384
  Accrued investment income                                                             72,288              70,541
  Accounts and premiums receivable, net                                                 34,900              43,469
  Reinsurance receivables                                                              335,838             332,614
  Deferred policy acquisition costs                                                    502,392             488,201
  Property and equipment, net                                                           35,886              35,489
  Other assets                                                                          13,619              14,636
  Assets held in separate accounts                                                     603,630             550,697
                                                                                   -----------         -----------
     TOTAL ASSETS                                                                   $8,205,039          $8,163,343
                                                                                    ==========          ==========


LIABILITIES
  Policy liabilities and accruals                                                   $2,722,256          $2,706,002
  Guaranteed investment contract deposits                                            2,474,605           2,474,728
  Annuity deposits                                                                   1,344,933           1,331,067
  Other policyholders' funds                                                           146,076             142,221
  Other liabilities                                                                    104,782             117,847
  Accrued income taxes                                                                  12,147               1,854
  Deferred income taxes                                                                 16,212              37,722
  Indebtedness to related parties                                                       20,865              25,014
  Liabilities related to separate accounts                                             603,630             550,697
                                                                                   -----------         -----------
     TOTAL LIABILITIES                                                               7,445,506           7,387,152
                                                                                    ----------          ----------

COMMITMENTS AND CONTINGENT LIABILITIES - NOTE B

STOCKHOLDER'S EQUITY
  Preferred Stock, $1.00 par value, shares authorized and
    issued: 2,000, liquidation preference $2,000                                             2                   2
  Common Stock, $1 par value
    Shares authorized and issued:  5,000,000                                             5,000               5,000
  Additional paid-in capital                                                           237,992             237,992
  Net unrealized gains (losses) on investments
    (net of income tax: 1997 - ($17,420); 1996 - $3,601)                               (32,352)              6,688
  Retained earnings                                                                    554,268             532,088
  Note receivable from PLC
    Employee Stock Ownership Plan                                                       (5,377)             (5,579)
                                                                                  ------------        ------------
     TOTAL STOCKHOLDER'S EQUITY                                                        759,533             776,191
                                                                                   -----------         -----------
                                                                                    $8,205,039          $8,163,343
                                                                                    ==========          ==========

            See notes to consolidated condensed financial statements

                                        4





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


                                                                                                     
                                                                                           THREE MONTHS ENDED
                                                                                                  MARCH 31
                                                                                           1997            1996
                                                                                           ----            ----



CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                                       $     22,181    $    18,960
    Adjustments to reconcile net income to net cash provided by operating activities:
       Amortization of deferred policy acquisition                                         20,827         21,819
       Capitalization of deferred policy acquisition costs                                (25,231)       (20,333)
       Depreciation expense                                                                 1,402          1,310
       Deferred income tax                                                                   (488)         1,262
       Accrued income tax                                                                  10,293            906
       Interest credited to universal life and investment products                         41,239         69,895
       Policy fees assessed on universal life and investment products                      31,163         26,535
       Change in accrued investment income and other receivables                            3,597        (22,014)
       Change in policy liabilities and other policyholders'
          funds of traditional life and health products                                    93,341         86,495
       Change in other liabilities                                                        (13,065)        (4,602)
       Other (net)                                                                            660         (2,278)
                                                                                    -------------   ------------
    Net cash provided by operating activities                                             185,919        177,955
                                                                                      -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
    Maturities and principal reductions of investments
       Investments available for sale                                                     774,451        186,107
       Other                                                                               28,655         20,728
    Sale of investments
       Investments available for sale                                                     550,101        351,445
       Other                                                                                2,766        554,969
    Cost of investments acquired
       Investments available for sale                                                  (1,454,639)    (1,286,996)
       Other                                                                              (89,573)      (119,178)
    Acquisitions and bulk reinsurance assumptions                                                        116,220
    Purchase of property and equipment                                                     (1,764)        (1,392)
    Sale of property and equipment                                                              9             31
                                                                                  --------------- --------------
    Net cash used in investing activities                                                (189,994)      (178,066)
                                                                                     ------------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
    Proceeds from borrowings under line of credit arrangements and debt                   504,100        419,500
    Principal payments on line of credit arrangements and debt                           (504,100)      (419,500)
    Principal payment on surplus note to PLC                                               (4,943)        (3,115)
    Investment product deposits and change in universal life deposits                     174,968        256,047
    Investment product withdrawals                                                       (244,533)      (254,493)
                                                                                     ------------    -----------
    Net cash provided by financing activities                                             (74,508)        (1,561)
                                                                                     ------------   ------------

INCREASE (DECREASE) IN CASH                                                               (78,583)        (1,672)
CASH AT BEGINNING OF PERIOD                                                               114,384          6,198
                                                                                     ------------   ------------
CASH AT END OF PERIOD                                                                $     35,801   $      4,526
                                                                                     ============   ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
    Cash paid during the period:
       Interest on notes and mortgages payable                                           $ (1,151)      $ (1,625)
       Income taxes                                                                      $ (1,858)      $ (8,446)

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
    FINANCING ACTIVITIES
    Reduction of principal on note from ESOP                                             $    202       $    186
    Acquisitions and bulk reinsurance assumptions
       Assets acquired                                                                                  $138,564
       Liabilities assumed                                                                              (169,287)
                                                                                                      ----------
       Net                                                                                           $   (30,723)
                                                                                                     ===========


            See notes to consolidated condensed financial statements

                                        5





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


NOTE A - BASIS OF PRESENTATION

         The accompanying  unaudited consolidated condensed financial statements
of Protective Life Insurance Company  ("Protective  Life") have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the  instructions to Form 10-Q and Rule 10-01 of Regulation
S-X.  Accordingly,  they  do not  include  all of the  disclosures  required  by
generally accepted accounting principles for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  necessary  for a fair  presentation  have  been  included.  Operating
results for the three month  period ended March 31,  1997,  are not  necessarily
indicative of the results that may be expected for the year ending  December 31,
1997. The year-end  consolidated  condensed  balance sheet data was derived from
audited financial  statements,  but does not include all disclosures required by
generally accepted accounting principles. For further information,  refer to the
consolidated  financial  statements  and notes  thereto  included in  Protective
Life's annual report on Form 10-K for the year ended December 31, 1996.

         Protective  Life  is  a  wholly-owned  subsidiary  of  Protective  Life
Corporation ("PLC").

NOTE B - COMMITMENTS AND CONTINGENT LIABILITIES

         Under insurance guaranty fund laws in most states,  insurance companies
doing business therein can be assessed up to prescribed  limits for policyholder
losses  incurred by insolvent  companies.  Protective Life does not believe such
assessments  will be materially  different from amounts already  provided for in
the  financial  statements.  Most of these  laws do  provide,  however,  that an
assessment  may be excused or deferred if it would  threaten  an  insurer's  own
financial strength.

         A number of civil jury  verdicts  have been  returned  against life and
health  insurers in the  jurisdictions  in which  Protective  Life does business
involving the insurers' sales practices,  alleged agent  misconduct,  failure to
properly supervise agents,  and other matters.  Increasingly these lawsuits have
resulted in the award of  substantial  judgments  against the insurers  that are
disproportionate  to the actual damages,  including material amounts of punitive
damages. In some states (including Alabama),  juries have substantial discretion
in awarding  punitive  damages which  creates the  potential  for  unpredictable
material  adverse  judgments in any  given punitive  damages  suit.   Protective
Life and its subsidiaries,  like other life and health insurers, in the ordinary
course of  business,  are involved in such  litigation.  The outcome of any such
litigation  cannot be predicted with  certainty.  In addition,  in some lawsuits
involving  insurers'  sales  practices,  insurers have made material  settlement
payments to end litigation.

         Pending  litigation  includes a class action filed in Jefferson  County
(Birmingham),  Alabama  with respect to the refund of certain  cancer  insurance
premiums. Although the outcome of any

                                        6





litigation cannot be predicted with certainty,  Protective Life believes that at
the present time there are no pending or threatened lawsuits that are reasonably
likely to have a material adverse effect on the financial  position,  results of
operations, or liquidity of Protective Life.

NOTE C - STATUTORY REPORTING PRACTICES

         Financial  statements  prepared in conformity  with generally  accepted
accounting  principles  (i.e.,  GAAP) differ in some respects from the statutory
accounting   practices   prescribed   or  permitted   by  insurance   regulatory
authorities.  At March 31, 1997, and for the three months then ended, Protective
Life and its life insurance  subsidiaries had consolidated  stockholder's equity
and net income  prepared in conformity  with  statutory  reporting  practices of
$493.1 million and $22.4 million, respectively.

NOTE D - INVESTMENTS

         At December 31, 1993,  Protective  Life adopted  Statement of Financial
Accounting  Standards ("SFAS") No. 115,  "Accounting for Certain  Investments in
Debt and Equity  Securities."  For purposes of adopting SFAS No. 115  Protective
Life  has  classified  all  of  its  investments  in  fixed  maturities,  equity
securities, and short-term investments as "available for sale." As prescribed in
SFAS No. 115,  these  investments  are recorded at their market  values with the
resulting  net  unrealized  gain  or  loss,  net of  income  tax  and a  related
adjustment  to deferred  policy  acquisition  costs,  recorded as a component of
stockholder's equity.

         Protective  Life's  balance  sheets at March 31, 1997 and  December 31,
1996,  prepared on the basis of reporting  investments  at amortized cost rather
than at market values, are as follows:



                                                           MARCH 31, 1997                 DECEMBER 31, 1996
                                                           --------------                 -----------------
                                                                           (IN THOUSANDS)
                                                                                       

Total investments                                           $6,622,481                       $6,495,259
Deferred policy acquisition costs                              500,368                          495,965
All other assets                                             1,131,962                        1,161,830
                                                            ----------                       ----------
                                                            $8,254,811                       $8,153,054
                                                            ==========                       ==========

Deferred income taxes                                      $    33,632                      $    34,121
All other liabilities                                        7,429,294                        7,349,430
                                                            ----------                       ----------
                                                             7,462,926                        7,383,551
Stockholder's equity                                           791,885                          769,503
                                                           -----------                      -----------
                                                            $8,254,811                       $8,153,054
                                                            ==========                       ==========



NOTE E - RECENTLY ADOPTED ACCOUNTING STANDARDS

         In June 1996 the Financial  Accounting Standards Board issued Statement
of  Financial  Accounting  Standards  No. 125,  "Accounting  for  Transfers  and
Servicing  of  Financial  Assets  and   Extinguishments  of  Liabilities."  This
statement is effective for transactions entered into after January 1, 1997.


                                        7





NOTE F - RECLASSIFICATIONS

         Certain  reclassifications  have been made in the  previously  reported
financial  statements  and  accompanying  notes to make the prior  year  amounts
comparable to those of the current year. Such reclassifications had no effect on
previously reported net income, total assets, or stockholder's equity.

NOTE G - SUBSEQUENT EVENT

         On April 8, 1997, Protective Life announced it had reached an agreement
to acquire all of the  outstanding  capital  stock of West Coast Life  Insurance
Company ("West Coast Life"). The agreement is subject to regulatory approval and
certain  customary  closing  conditions  and is  expected  to be  financed  from
internal sources. At December 31, 1996, West Coast Life had $9.5 billion of life
insurance in force,  total statutory  assets of $752 million and $106 million of
annual premium.  The purchase price is  approximately  $257 million.  Protective
Life expects to operate West Coast Life as a subsidiary,  with its  headquarters
in California, and retain West Coast Life's sales force.

                                        8





                 ITEM 2. MANAGEMENT'S NARRATIVE ANALYSIS OF THE
                              RESULTS OF OPERATIONS


         Protective Life Insurance Company ("Protective Life") is a wholly-owned
and the principal operating  subsidiary of Protective Life Corporation  ("PLC"),
an insurance  holding company whose common stock is traded on the New York Stock
Exchange.  Founded in 1907,  Protective Life provides financial services through
the production,  distribution,  and  administration  of insurance and investment
products.

         In  accordance  with  General  Instruction  H(2)(a),   Protective  Life
includes the following analysis with the reduced disclosure format.

         Protective Life has six operating  divisions:  Acquisitions,  Financial
Institutions,   Group,  Guaranteed  Investment Contracts,  Individual Life,  and
Investment  Products.  Protective Life also has an additional  business  segment
which is described herein as Corporate and Other.

Revenues

         The following table sets forth revenues by source for the period shown,
and the percentage change from the prior period:


                                          THREE MONTHS           PERCENTAGE
                                              ENDED                INCREASE/
                                             MARCH 31             (DECREASE)
                                          (in Thousands)
                                      1997             1996
                                      ----             ----

         Premiums and policy fees   $120,377         $108,667         10.8%
         Net investment income       123,596          118,343          4.4
         Realized investment gains      (418)           4,421       (109.5)
         Other income                    807            1,947        (58.6)
                                   ----------        ---------
                                    $244,362         $233,378
                                   ==========        =========

         Premiums and policy fees increased  $11.7 million or 10.8% in the first
three months of 1997 over the first three months of 1996. The coinsurance by the
Acquisitions  Division of two blocks of  policies in the fourth  quarter of 1996
resulted in a $2.3 million  increase in premiums  and policy fees.  Decreases in
older acquired blocks resulted in a $2.3 million decrease in premiums and policy
fees.  Premiums  and  policy  fees  from  the  Financial  Institutions  Division
increased  slightly in the first  three  months of 1997 as compared to the first
three  months of 1996.  The  reinsurance  of a block of  policies  in the second
quarter of 1996  represented a $5.0 million increase in premium and policy fees.
This  increase was largely  offset by  decreases  resulting  from a  reinsurance
arrangement  begun in 1995,  whereby most of the Division's new credit sales are
being ceded to a  reinsurer.  Premium  and policy  fees from the Group  Division
increased $7.8 million in the first three months of 1997 as compared to the same
period in 1996.  Premium and policy fees related to the Group Division's  dental
business increased $4.5 million in the first three months

                                        9





of 1997 as compared  to the same period in 1996.  This  increase  was  partially
offset by decreases in traditional group health premiums.  Increases in premiums
and policy fees from the Individual Life and Investment  Product  Divisions were
$3.2 million and $0.6 million, respectively.

         Net  investment  income in the first three months of 1997  increased by
$5.6 million over the corresponding  period of the preceding year, primarily due
to  increases in the average  amount of invested  assets.  Invested  assets have
increased  primarily due to receiving annuity deposits and to acquisitions.  The
assumption of  a block of  policies in the second quarter of 1996 and two blocks
of policies in  the  fourth quarter  of  1996 resulted  in  an  increase in  net
investment income of $2.7 million in the first  three months of 1997 as compared
to the same period in 1996.

         Protective Life generally  purchases its investments with the intent to
hold to maturity by purchasing  investments  that match future  cash-flow needs.
However, Protective Life may sell any of its investments to maintain approximate
matching of assets and liabilities.  Accordingly, Protective Life has classified
its fixed  maturities and certain other  securities as "available for sale." The
sales of investments that have occurred have resulted principally from portfolio
management decisions to maintain approximate matching of assets and liabilities.

         Realized investment losses for the first three months of 1997 were $0.4
million  as  compared  to  realized  investment  gains  of $4.4  million  in the
corresponding  period of 1996. In the 1996 first quarter,  Protective  Life sold
$554 million of its commercial  mortgage loans in a securitization  transaction,
resulting in a $6.1 million realized investment gain.

         Other      income      consists      primarily     of     fees     from
administrative-services-only  types  of  group  accident  and  health  insurance
contracts,  and from rental of space in its  administrative  building to PLC and
affiliates.

Income Before Income Tax

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



                                                                              INCOME (LOSS) BEFORE INCOME TAX
                                                                               THREE MONTHS ENDED MARCH  31
                                                                                     (IN THOUSANDS)
    BUSINESS SEGMENT                                                           1997                  1996
    ----------------                                                           ----                  ----
                                                                                              

    Acquisitions                                                             $15,155                $13,963
    Financial Institutions                                                     2,832                  1,482
    Group                                                                      2,479                  3,092
    Guaranteed Investment Contracts                                            6,189                  6,576
    Individual Life                                                            6,274                  3,957
    Investment Products                                                        2,696                  2,732
    Corporate and Other                                                       (2,034)                (2,918)
    Unallocated Realized Investment Gains (Losses)                               161                    690
                                                                             -------                -------
                                                                             $33,752                $29,574
                                                                             =======                =======




                                       10





         Pretax earnings from the Acquisitions  Division  increased $1.2 million
in the  first  three  months  of 1997 as  compared  to the same  period of 1996.
Earnings from the  Acquisitions  Division are expected to decline over time (due
to the lapsing of policies  resulting from deaths of insureds or terminations of
coverage)  unless new  acquisitions  are made. The Division's  three most recent
acquisitions  resulted  in a $0.9  million  increase in pretax  earnings.  Older
acquired blocks represented a $0.3 million increase in the first three months of
1997 as compared to the same period in 1996 primarily due to improved  mortality
experience.

         Pretax  earnings  of the  Financial  Institutions  Division  were  $1.4
million  higher in the first three months of 1997 as compared to the same period
in  1996.  Included  in the  Division's  1997  results  are  earnings  from  the
coinsurance of a block of policies in the second quarter of 1996.

         Group  Division  pretax  earnings  were $0.6 million lower in the first
three months of 1997 as compared to the first three months of 1996. Lower cancer
earnings  were  largely  offset by  improved  traditional  group life and health
results.  Dental  earnings  were $0.9  million  in the first  quarter of 1997 as
compared to $1.4 million in the first  quarter of 1996.  The  Division  recently
announced its  intention to exit the  traditional  group major medical  business
implementing its strategy to focus primarily on dental  products.  This decision
is not expected to have a significant effect on the Division's results.

         The  Guaranteed   Investment   Contract  ("GIC")  Division  had  pretax
operating  earnings of $6.9  million in the first three  months of 1997 and $9.0
million in the corresponding period of 1996. In December, 1996, the Company sold
a major portion of its bank loan participations in a securitization  transaction
which reduced the Division's earnings.  In addition,  the Division has shortened
the  duration of its  invested  assets  which also  reduced  earnings.  Realized
investment  losses  associated  with this  Division in the first three months of
1997 were $0.7 million as compared to $2.4 million in the same period last year.
As a result,  total pretax  earnings were $6.2 million in the first three months
of 1997 compared to $6.6 million for the same period last year.

         The  Individual  Life  Division had pretax  operating  earnings of $6.3
million in the first three  months of 1997 as  compared  to $2.9  million in the
same period of 1996. Earnings from Empire General (an insurance subsidiary which
distributes  products through brokerage general agencies)  improved $1.6 million
in the  first  quarter  of 1997 as  compared  to the same  period  of 1996.  The
Division's  earnings also  increased due to improved  mortality  experience  and
lower expenses related to new marketing ventures. Realized investment gains, net
of related  amortization of deferred policy acquisition  costs,  associated with
this Division were $1.1 million in 1996. As a result, total pretax earnings were
$6.3  million in the first three  months of 1997 as compared to $4.0  million in
the first three months of 1996.

         Investment  Products  Division pretax  operating  earnings in the first
three  months of 1997 of $2.7  million  were $0.7  million  higher than the same
period of 1996.  Variable  annuity  earnings  improved  $1.2  million.  Realized
investment  gains associated with the Division,  net of related  amortization of
deferred policy  acquisition  costs,  were less than $0.1 million as compared to
$0.7  million last year,  resulting in total pretax  earnings of $2.7 million in
the first three months of 1997 as compared to $2.7 million in the same period of
1996.

         The  Corporate and Other  segment  consists of several small  insurance
lines of  business,  net  investment  income and other  operating  expenses  not
identified with the preceding operating

                                       11





divisions  (including interest on substantially all debt), and the operations of
a small  noninsurance  subsidiary.  Pretax  losses  for this  segment  were $0.9
million  lower the first  three  months of 1997 as  compared  to the first three
months of 1996.

Income Taxes

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

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

                       1996                                    34.1%
                       1997                                    34.3


         The  effective  income  tax rate for the full  year of 1996 was  34.1%.
Management's estimate of the effective income tax rate for 1997 is 34%.

Net Income

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


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

                      1996                 $18,960                    (2.1%)
                      1997                  22,181                    17.0


         Compared  to the same  period in 1996,  net  income in the first  three
months of 1997 increased $3.2 million, reflecting improved operating earnings in
the Acquisitions,  Financial Institutions, and Individual Life Divisions and the
Corporate and Other  segment  which were offset by lower  earnings in the Group,
Guaranteed  Investment  Contracts,  and Investment  Products Divisions and lower
realized  investment  gains  (net of related  amortization  of  deferred  policy
acquisition costs).


                                       12





Item 6.  Exhibits and Reports on Form 8-K

      (a) Exhibit 27 - Financial Data Schedule
          Exhibit 99 - Safe Harbor for Forward-Looking Statements


                                    SIGNATURE



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



                                            PROTECTIVE LIFE INSURANCE COMPANY




Date:   May 14, 1997                              /s/ Jerry W. DeFoor
                                                 -------------------
                                                 Jerry W. DeFoor
                                                 Vice President and Controller,
                                                 and Chief Accounting Officer
                                                 (Duly authorized officer)




                                       13