NATIONWIDE FINANCIAL SERVICES INC/
10-Q, 1998-08-11
LIFE INSURANCE
Previous: FIX CORP INTERNATIONAL INC, SB-2/A, 1998-08-11
Next: TIAA CREF MUTUAL FUND, 497, 1998-08-11



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                      ------------------------------------


                                    FORM 10-Q


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


FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1998         COMMISSION FILE NO. 1-12785


                       NATIONWIDE FINANCIAL SERVICES, INC.
             (Exact name of registrant as specified in its charter)


           DELAWARE                                    31-1486870
(State or other jurisdiction               (I.R.S. Employer Identification No.)
of incorporation or organization)             


                              ONE NATIONWIDE PLAZA
                              COLUMBUS, OHIO 43215
                                 (614) 249-7111
               (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive offices)


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 the filing
requirements for at least the past 90 days.

                                          YES X     NO
                                             -----     -----

The number of shares outstanding of each of the registrant's classes of common
stock on August 1, 1998 was as follows:

     CLASS A COMMON STOCK (par value $0.01 per share) - 23,788,702 shares issued
                          (Title of Class)              and outstanding

     CLASS B COMMON STOCK (par value $0.01 per share) - 104,745,000 shares
                          (Title of Class)              issued and outstanding 



<PAGE>   2


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES

                                    FORM 10-Q


                                      INDEX




<TABLE>
<CAPTION>
PART I       FINANCIAL INFORMATION

<S>        <C>                                                                                    <C>
             Item 1      Unaudited Consolidated Financial Statements                                3

             Item 2      Management's Discussion and Analysis of Financial Condition and
                            Results of Operations                                                  13

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                         29

             Item 2      Changes in Securities                                                     29

             Item 3      Defaults Upon Senior Securities                                           30

             Item 4      Submission of Matters to a Vote of Security Holders                       30

             Item 5      Other Information                                                         30

             Item 6      Exhibits and Reports on Form 8-K                                          30

SIGNATURE                                                                                          31
</TABLE>







                                       2
<PAGE>   3


                         PART I - FINANCIAL INFORMATION

ITEM 1      UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                                   (Unaudited)
               (in millions of dollars, except per share amounts)


<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                 JUNE 30,                   JUNE 30,
                                                         -----------------------    -------------------------
                                                            1998        1997           1998           1997
                                                         ----------  -----------    -----------   -----------
<S>                                                      <C>         <C>            <C>           <C>        
REVENUES
  Policy charges                                         $   175.0   $     129.7    $     334.0   $     250.1
  Life insurance premiums                                     52.0          50.3          105.2         105.7
  Net investment income                                      367.8         352.7          733.6         694.1
  Realized gains (losses) on investments                       5.0         (11.9)          21.6           9.2
  Other                                                       25.6          18.7           45.3          33.2
                                                         ---------   -----------    -----------   -----------
                                                             625.4         539.5        1,239.7       1,092.3
                                                         ---------   -----------    -----------   -----------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances         264.7         253.7          526.6         500.9
  Other benefits and claims                                   40.6          43.3           86.9          92.5
  Policyholder dividends on participating policies            11.5          11.6           22.3          22.2
  Amortization of deferred policy acquisition costs           54.1          39.6          101.8          83.0
  Interest expense on debt and capital securities of
    subsidiary trust                                           8.0           8.1           16.0          10.0
  Other operating expenses                                   120.0          98.3          227.5         192.7
                                                         ---------   -----------    -----------   -----------
                                                             498.9         454.6          981.1         901.3
                                                         ---------   -----------    -----------   -----------

   Income before federal tax expense                         126.5          84.9          258.6         191.0
Federal tax expense                                           43.5          29.7           88.9          66.9
                                                         ---------   -----------    -----------   -----------
          Net income                                     $    83.0   $      55.2    $     169.7   $     124.1
                                                         =========   ===========    ===========   ===========

NET INCOME PER COMMON SHARE
  Basic                                                  $    0.65   $      0.43    $      1.32   $      1.04
  Diluted                                                $    0.65   $      0.43    $      1.32   $      1.04

Weighted average number of common shares
   outstanding (in millions)                                 128.5         128.5          128.5         119.5
</TABLE>



See accompanying notes to unaudited consolidated financial statements.

                                       3

<PAGE>   4


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
               (in millions of dollars, except per share amounts)


<TABLE>
<CAPTION>
                                                                                  (UNAUDITED)     DECEMBER 31, 
                                                                                 JUNE 30, 1998       1997
                                                                                 -------------   ------------
<S>                                                                              <C>            <C> 
ASSETS
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities (cost $13,140.3 in 1998; $12,732.9 in 1997)         $  13,611.2    $  13,204.1
    Equity securities (cost $82.5 in 1998; $67.8 in 1997)                                99.1           80.4
  Fixed maturity securities held-to-maturity, at amortized cost (fair value
     $6.0 in 1997)                                                                        -              6.0
  Mortgage loans on real estate, net                                                  5,241.5        5,181.6
  Real estate, net                                                                      274.8          311.4
  Policy loans                                                                          441.6          415.3
  Other long-term investments                                                            22.7           25.2
  Short-term investments                                                                286.7          449.2
                                                                                  -----------    -----------
                                                                                     19,977.6       19,673.2
                                                                                  -----------    -----------

Cash                                                                                     11.5          180.9
Accrued investment income                                                               213.8          211.2
Deferred policy acquisition costs                                                     1,859.1        1,665.4
Other assets                                                                            475.0          437.8
Assets held in Separate Accounts                                                     45,974.9       37,724.4
                                                                                  -----------    -----------
                                                                                  $  68,511.9    $  59,892.9
                                                                                  ===========    ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Future policy benefits and claims                                                 $  18,982.9    $  18,702.8
Long-term debt                                                                          298.4          298.4
Other liabilities                                                                       876.6          943.1
Liabilities related to Separate Accounts                                             45,974.9       37,724.4
                                                                                  -----------    -----------
                                                                                     66,132.8       57,668.7
                                                                                  -----------    -----------
NFS-obligated mandatorily redeemable capital securities of subsidiary
  trust holding solely junior subordinated debentures of NFS                            100.0          100.0
                                                                                  -----------    -----------

Shareholders' equity:
  Preferred stock, $0.01 par value. Authorized 50.0 million shares; no shares
    issued and outstanding                                                                -              -
  Class A common stock, $0.01 par value. Authorized 750.0 million shares,
    23.8 million shares issued and outstanding                                            0.2            0.2
  Class B common stock, $0.01 par value. Authorized 750.0 million shares,
    104.7 million shares issued and outstanding                                           1.0            1.0
  Additional paid-in capital                                                            629.4          629.2
  Retained earnings                                                                   1,399.4        1,247.8
  Unearned compensation                                                                  (0.9)          (1.1)
  Accumulated other comprehensive income                                                250.0          247.1
                                                                                  -----------    -----------
                                                                                      2,279.1        2,124.2
                                                                                  -----------    -----------
                                                                                  $  68,511.9    $  59,892.9
                                                                                  ===========    ===========


See accompanying notes to unaudited consolidated financial statements.

                                       4

</TABLE>




<PAGE>   5


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
                                   (Unaudited)
                     Six Months Ended June 30, 1998 and 1997
                            (in millions of dollars)



<TABLE>
<CAPTION>
                                                                                                         ACCUMULATED
                                       CLASS A      CLASS B    ADDITIONAL                                  OTHER          TOTAL
                                        COMMON       COMMON     PAID-IN       RETAINED     UNEARNED     COMPREHENSIVE  SHAREHOLDERS'
                                        STOCK        STOCK       CAPITAL      EARNINGS   COMPENSATION      INCOME         EQUITY
                                        -----        -----       -------      --------   ------------      ------         ------
1997
<S>                                  <C>           <C>          <C>          <C>            <C>        <C>             <C>
BALANCE, JANUARY 1, 1997              $     -      $     1.0    $   551.4    $  1,405.7      $    -      $   173.6       $  2,131.7
Comprehensive income:
    Net income                              -            -            -           124.1           -            -              124.1
    Unrealized net losses on
      securities available-for-sale
      arising during the period             -            -            -             -             -          (32.4)           (32.4)
                                                                                                                         ----------
    Total comprehensive income                                                                                                 91.7
                                                                                                                         ----------
Issuance of Class A common stock            0.2          -          524.0           -             -            -              524.2
Dividends to shareholders                   -            -         (450.0)       (407.7)          -            -             (857.7)
Other, net                                  -            -            3.8           -            (1.3)         -                2.5
                                      ---------    ---------    ---------    ----------     ---------    ---------       ----------
BALANCE, JUNE 30, 1997                $     0.2    $     1.0    $   629.2    $  1,122.1     $    (1.3)   $   141.2       $  1,892.4
                                      =========    =========    =========    ==========     =========    =========       ==========


1998
BALANCE, JANUARY 1, 1998              $     0.2    $     1.0    $   629.2    $  1,247.8     $    (1.1)   $   247.1       $  2,124.2
Comprehensive income:
    Net income                              -            -            -           169.7           -            -              169.7
    Unrealized net gains on
      securities available-for-sale
      arising during the period             -            -            -             -             -            2.9              2.9
                                                                                                                         ----------
    Total comprehensive income                                                                                                172.6
                                                                                                                         ----------
Cash dividends declared                     -            -            -           (18.1)          -            -              (18.1)
Other, net                                  -            -            0.2           -             0.2          -                0.4
                                      ---------    ---------    ---------    ----------     ---------    ---------       ----------
BALANCE, JUNE 30, 1998                $     0.2    $     1.0    $   629.4    $  1,399.4     $    (0.9)   $   250.0       $  2,279.1
                                      =========    =========    =========    ==========     =========    =========       ==========
</TABLE>









See accompanying notes to unaudited consolidated financial statements.


                                       5

<PAGE>   6


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES

                 Consolidated Statements of Shareholders' Equity
                                   (Unaudited)
                     Six Months Ended June 30, 1998 and 1997
                            (in millions of dollars)

<TABLE>
<CAPTION>
                                                                                                 1998              1997
                                                                                             ------------      -----------
<S>                                                                                           <C>              <C>       
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                  $    169.7       $    124.1
  Adjustments to reconcile net income to net cash provided by operating activities:
    Interest credited to policyholder account balances                                             526.6            500.9
    Capitalization of deferred policy acquisition costs                                           (294.6)          (235.7)
    Amortization of deferred policy acquisition costs                                              101.8             83.0
    Amortization and depreciation                                                                   (3.4)             2.5
    Realized gains on investments, net                                                             (21.6)            (9.2)
    (Increase) decrease in accrued investment income                                                (2.6)             0.9
    Increase in other assets                                                                       (38.7)            (9.8)
    (Decrease) increase in policy liabilities                                                       (2.3)            60.5
    (Decrease) increase in other liabilities                                                       (70.8)            26.2
    Other, net                                                                                      (6.3)             3.3
                                                                                              ----------       ----------
      Net cash provided by operating activities                                                    357.8            546.7
                                                                                              ----------       ----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                          761.6            437.7
  Proceeds from sale of securities available-for-sale                                              464.4            225.9
  Proceeds from maturity of securities held to maturity                                              6.0              -
  Proceeds from repayments of mortgage loans on real estate                                        337.5            164.7
  Proceeds from sale of real estate                                                                 58.7             23.2
  Proceeds from repayments of policy loans and sale of other invested assets                        14.1             21.9
  Cost of securities available-for-sale acquired                                                (1,637.1)        (1,236.6)
  Cost of mortgage loans on real estate acquired                                                  (401.1)          (418.6)
  Cost of real estate acquired                                                                      (0.3)           (21.5)
  Policy loans issued and other invested assets acquired                                           (33.9)           (37.8)
  Short-term investments, net                                                                      162.5           (377.3)
                                                                                              ----------       ----------
      Net cash used in investing activities                                                       (267.6)        (1,218.4)
                                                                                              ----------       ----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Net proceeds from issuance of Class A common stock                                                 -              524.2
  Net proceeds from issuance of NFS-obligated mandatorily redeemable
    capital securities of subsidiary trust                                                           -               98.3
  Net proceeds from issuance of long-term debt                                                       -              294.5
  Cash dividends paid                                                                              (15.4)             -
  Increase in investment product and universal life insurance product account balances           1,278.5          1,010.3
  Decrease in investment product and universal life insurance product account balances          (1,522.7)        (1,210.1)
                                                                                              ----------       ----------
      Net cash (used in) provided by financing activities                                         (259.6)           717.2
                                                                                              ----------       ----------

Net (decrease) increase in cash                                                                   (169.4)            45.5

Cash, beginning of period                                                                          180.9             43.2
                                                                                              ----------       ----------
Cash, end of period                                                                           $     11.5       $     88.7
                                                                                              ==========       ==========
</TABLE>





See accompanying notes to unaudited consolidated financial statements.


                                       6

<PAGE>   7


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements
                         Six Months Ended June 30, 1998


(1)      Basis of Presentation
         ---------------------

         The accompanying unaudited consolidated financial statements of
         Nationwide Financial Services, Inc. and subsidiaries (NFS or
         collectively the Company) have been prepared in accordance with
         generally accepted accounting principles, which differ from statutory
         accounting practices prescribed or permitted by regulatory authorities,
         for interim financial information and with the instructions to Form
         10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
         all information and footnotes required by generally accepted accounting
         principles for complete financial statements. The financial information
         included herein reflects all adjustments (all of which are normal and
         recurring in nature) which are, in the opinion of management, necessary
         for a fair presentation of financial position and results of
         operations. Operating results for all periods presented are not
         necessarily indicative of the results that may be expected for the full
         year. All significant intercompany balances and transactions have been
         eliminated. The accompanying unaudited consolidated financial
         statements should be read in conjunction with the audited consolidated
         financial statements and related notes for the year ended December 31,
         1997 included in the Company's 1997 Annual Report to Shareholders.

(2)      Earnings per Share
         ------------------

         Basic earnings per share is the amount of earnings for the period
         available to each share of common stock outstanding during the
         reporting period. Diluted earnings per share is the amount of earnings
         for the period available to each share of common stock outstanding
         during the reporting period adjusted for the potential issuance of
         common shares for stock options.

         The calculations of basic and diluted earnings per share are as
         follows:

<TABLE>
<CAPTION>
                                                      THREE MONTHS ENDED              SIX MONTHS ENDED
                                                           JUNE 30,                        JUNE 30,
                                                   --------------------------      --------------------------
(in millions, except per share amounts)               1998            1997            1998            1997
- ---------------------------------------            ----------      ----------      ----------      ----------
<S>                                                <C>             <C>             <C>             <C>       
Basic and diluted net income                       $     83.0      $     55.2      $    169.7      $    124.1
                                                   ==========      ==========      ==========      ==========

Weighted average number of shares of common
  stock outstanding                                     128.5           128.5           128.5           119.5
Dilutive effect of stock options                          0.2             0.1             0.2             -
                                                   ----------      ----------      ----------      ----------
Diluted average number of shares of common
  stock outstanding                                     128.7           128.6           128.7           119.5
                                                   ==========      ==========      ==========      ==========

Net income per common share:
  Basic                                            $     0.65      $     0.43      $     1.32      $     1.04
  Diluted                                          $     0.65      $     0.43      $     1.32      $     1.04
</TABLE>


                                       7

<PAGE>   8


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued

(3)      Comprehensive Income
         --------------------

         Pursuant to the Financial Accounting Standards Board (FASB) Statement
         No. 130, "Reporting Comprehensive Income", the Consolidated Statements
         of Shareholders' Equity include a new measure called "Comprehensive
         Income". Comprehensive Income includes net income as well as certain
         items that are reported directly within a separate component of
         shareholders' equity that bypass net income. Currently, the Company's
         only component of Other Comprehensive Income is unrealized gains
         (losses) on securities available-for-sale. The related before and after
         federal tax amounts are as follows:


<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED            SIX MONTHS ENDED
(in millions of dollars)                                                      JUNE 30,                     JUNE 30,
- ---------------------------------------------------------------         ----------------------       --------------------
                                                                          1998          1997           1998        1997
                                                                        ---------    ----------      --------    --------
<S>                                                                     <C>           <C>            <C>           <C>     
Unrealized gains (losses) on securities
   available-for-sale arising during the period:
     Gross                                                              $  28.9       $  139.3       $  7.1       $ (62.5)
     Adjustment to deferred policy acquisition                             (6.9)         (47.6)         0.9          18.6
     costs
     Related federal tax (expense) benefit                                 (7.6)         (32.1)        (2.8)         15.3
                                                                        -------       --------       ------       ------- 
          Net                                                              14.4           59.6          5.2         (28.6)
                                                                        -------       --------       ------       ------- 

Reclassification adjustment for net (gains) losses on securities
   available-for-sale realized during the period:
     Gross                                                                 (0.6)          11.1         (3.5)         (5.9)
     Related federal tax expense (benefit)                                  0.2           (3.9)         1.2           2.1
                                                                        -------       --------       ------       ------- 
          Net                                                              (0.4)           7.2         (2.3)         (3.8)
                                                                        -------       --------       ------       ------- 

Total Other Comprehensive Income (Loss)                                 $  14.0       $   66.8       $  2.9       $ (32.4)
                                                                        =======       ========       ======       ======= 
</TABLE>

(4)       Accounting Pronouncements
          -------------------------

         On January 1, 1998 the Company adopted FASB Statement No. 131,
         "Disclosures about Segments of an Enterprise and Related Information"
         (FAS 131). FAS 131 superseded FASB Statement No. 14, "Financial
         Reporting for Segments of a Business Enterprise." FAS 131 establishes
         standards for public business enterprises to report information about
         operating segments in annual financial statements and selected
         information about operating segments in interim financial reports. FAS
         131 also establishes standards for related disclosures about products
         and services, geographic areas, and major customers. The adoption of
         FAS 131 did not affect results of operations or financial position, nor
         did it affect the manner in which the Company defines its operating
         segments. The segment information required for interim periods is
         included in note 5.

         In March 1998, The American Institute of Certified Public Accountant's
         Accounting Standards Executive Committee issued Statement of Position
         (SOP) 98-1, "Accounting for the Costs of Computer Software Developed or
         Obtained for Internal Use." SOP 98-1 provides guidance intended to
         standardize accounting practices for costs incurred to develop or
         obtain computer software for internal use. Specifically, SOP 98-1
         provides guidance for determining whether computer software is for
         internal use and when costs incurred for internal use software are to
         be capitalized. SOP 98-1 is effective for financial statements for
         fiscal years beginning after December 15, 1998 with earlier application
         encouraged. The adoption of SOP 98-1, planned for the first quarter of
         1999, is not expected to have a material impact on the Company's
         consolidated financial statements.



                                       8


<PAGE>   9


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued

         In June 1998, the FASB issued Statement No. 133, "Accounting for
         Derivative Instruments and Hedging Activities" (FAS 133). FAS 133
         establishes accounting and reporting standards for derivative
         instruments and for hedging activities. Contracts that contain embedded
         derivatives, such as certain insurance contracts, are also addressed by
         the Statement. FAS 133 requires that an entity recognize all
         derivatives as either assets or liabilities in the statement of
         financial position and measure those instruments at fair value. The
         Statement is effective for all fiscal quarters of fiscal years
         beginning after June 15, 1999 with earlier application permitted. The
         Company is currently evaluating the impact of this Statement on results
         of operations and financial condition.

(5)      Segment Disclosures
         -------------------

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Variable Annuities, Fixed Annuities and Life Insurance.

         The Variable Annuities segment consists of annuity contracts that
         provide the customer with the opportunity to invest in mutual funds
         managed by independent investment managers and the Company, with
         investment returns accumulating on a tax-deferred basis. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate, fixed for a
         prescribed period, with returns accumulating on a tax-deferred basis.
         Such contracts consist of single premium deferred annuities, flexible
         premium deferred annuities and single premium immediate annuities. The
         Fixed Annuities segment includes the fixed option under variable
         annuity contracts.

         The Life Insurance segment consists of insurance products, including
         variable universal life insurance and corporate-owned life insurance
         products, that provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         In addition to the product segments, the Company reports corporate
         revenue and expenses, investments and related investment income
         supporting capital not specifically allocated to its product segments,
         revenues and expenses of its distribution companies, revenues and
         expenses of its investment advisor subsidiaries (other than the portion
         allocated to the Variable Annuities and Life Insurance segments),
         revenues and expenses related to group annuity contracts sold to
         Nationwide Insurance Enterprise employee and agent benefit plans,
         interest expense on long-term debt and capital securities and all
         realized gains and losses on investments in a Corporate and Other
         segment.


                                       9


<PAGE>   10
              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued


The following table summarizes the financial results of the Company's business
segments for the three months ended June 30, 1998 and 1997.

<TABLE>
<CAPTION>

                                        VARIABLE         FIXED            LIFE         CORPORATE
in millions of dollars)                 ANNUITIES      ANNUITIES       INSURANCE       AND OTHER        TOTAL
- -----------------------------------  --------------- --------------- --------------- ------------------------------
<S>                                      <C>            <C>            <C>            <C>             <C>      
1998
Operating revenue (1)                    $   135.7      $   286.2      $   135.5      $    63.0       $   620.4
Benefits and expenses                         80.0          243.1          113.0           62.8           498.9
                                         ---------      ---------      ---------      ---------       ---------
  Operating income before federal
    income tax                                55.7           43.1           22.5            0.2           121.5
Realized gains on investments                  -              -              -              5.0             5.0
                                         ---------      ---------      ---------      ---------       ---------
Consolidated income before
  federal tax expense                    $    55.7      $    43.1      $    22.5      $     5.2       $   126.5
                                         =========      =========      =========      =========       =========

1997
Operating revenue (1)                    $    94.0      $   282.2      $   116.0      $    59.2       $   551.4
Benefits and expenses                         59.2          238.1          102.3           55.0           454.6
                                         ---------      ---------      ---------      ---------       ---------
  Operating income before federal
    income tax                                34.8           44.1           13.7            4.2            96.8
Realized losses on investments                 -              -              -            (11.9)          (11.9)
                                         ---------      ---------      ---------      ---------       ---------
Consolidated income before
  federal tax expense                    $    34.8      $    44.1      $    13.7      $    (7.7)      $    84.9
                                         =========      =========      =========      =========       =========
</TABLE>



- --------------------
(1) Excludes realized gains and losses on investments.


                                       10


<PAGE>   11

              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued

The following table summarizes the financial results of the Company's business
segments for the six months ended June 30, 1998 and 1997.

<TABLE>
<CAPTION>
                                           VARIABLE         FIXED            LIFE          CORPORATE
(in millions of dollars)                  ANNUITIES       ANNUITIES        INSURANCE       AND OTHER          TOTAL
- ------------------------                  ---------       ---------        ---------       ---------          -----
<S>                                      <C>              <C>              <C>             <C>             <C>        
1998
Operating revenue (1)                    $     255.8      $     575.5      $    264.0      $    122.8      $   1,218.1
Benefits and expenses                          150.8            487.4           220.3           122.6            981.1
                                         -----------      -----------      ----------      ----------      -----------
  Operating income before federal
    income tax                                 105.0             88.1            43.7             0.2            237.0
Realized gains on investments                    -                -               -              21.6             21.6
                                         -----------      -----------      ----------      ----------      -----------
Consolidated income before
  federal tax expense                    $     105.0      $      88.1      $     43.7      $     21.8      $     258.6
                                         ===========      ===========      ==========      ==========      ===========

Assets as of period end                  $  43,113.0      $  14,549.5      $  4,706.0      $  6,143.4      $  68,511.9
                                         ===========      ===========      ==========      ==========      ===========

1997
Operating revenue (1)                    $     180.8      $     567.0      $    230.6      $    104.7      $   1,083.1
Benefits and expenses                          116.6            485.3           199.9            99.5            901.3
                                         -----------      -----------      ----------      ----------      -----------
  Operating income before federal
    income tax                                  64.2             81.7            30.7             5.2            181.8
Realized gains on investments                    -                -               -               9.2              9.2
                                         -----------      -----------      ----------      ----------      -----------
Consolidated income before
  federal tax expense                    $      64.2      $      81.7      $     30.7      $     14.4      $     191.0
                                         ===========      ===========      ==========      ==========      ===========

Assets as of period end                  $  30,791.9      $  13,974.5      $  3,604.0      $  5,390.6      $  53,761.0
                                         ===========      ===========      ==========      ==========      ===========
</TABLE>
- ---------------
(1)      Excludes realized gains and losses on investments.


(6)      Initial Public Offering and Pro Forma Results of Operations
         -----------------------------------------------------------

         In March 1997, NFS sold 23.6 million shares of its newly-issued Class A
         common stock in an initial public offering (the IPO), receiving net
         proceeds of $524.2 million. Concurrent with the IPO, NFS sold $300.0
         million of senior notes and a subsidiary trust sold $100.0 million of
         capital securities in companion public offerings. In anticipation of
         the IPO, NFS paid special dividends of $50.0 million in December 1996
         and $850.0 million in February 1997 to Nationwide Corporation
         (Nationwide Corp.), the 100% owner of NFS prior to the IPO. Subsequent
         to the IPO, Nationwide Corp. continues to own all of the outstanding
         shares of Class B common stock, which represents approximately 98% of
         the combined voting power of the stockholders of NFS.




                                       11

<PAGE>   12

              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued

         The following table compares actual results for the first six months of
         1998 with unaudited pro forma results for the first six months of 1997.
         The 1997 information includes pro forma adjustments to net investment
         income and interest expense giving effect to (i) the IPO and companion
         offerings of senior notes and capital securities of subsidiary trust
         and (ii) the $850.0 million dividend paid by the Company in February
         1997, as if each had been consummated on January 1, 1997. Pro forma
         results for the three month period ended June 30, 1997 are not
         presented as they would not differ from actual results. This pro forma
         information is not necessarily indicative of what the Company's results
         would have been had the above transactions actually occurred on the
         date indicated, or of future results of the Company.


<TABLE>
<CAPTION>
                                                              SIX MONTHS ENDED
                                                                   JUNE 30,
                                                         ---------------------------
                                                             1998            1997
(in millions of dollars, except per share amounts)         (ACTUAL)       (PRO FORMA)
- --------------------------------------------------         --------       -----------
<S>                                                      <C>              <C>        
Revenues                                                 $   1,239.7      $   1,093.9
Benefits and expenses                                          981.1            907.4
                                                         -----------      -----------
Income before federal tax expense                              258.6            186.5
Federal tax expense                                             88.9             65.3
                                                         -----------      -----------
Net income                                               $     169.7      $     121.2
                                                         ===========      ===========

Net income per common share:
  Basic                                                  $      1.32      $      0.94
  Diluted                                                $      1.32      $      0.94

Weighted average number of shares of common stock
  outstanding (in millions)                                    128.5            128.5
</TABLE>


(7)      Acquisitions
         ------------

         In April 1998, NFS entered into an agreement to acquire all of the
         outstanding shares of Morley Financial Services, Inc., an investment
         management company, for $32.1 million in a transaction to be accounted
         for as a purchase. The transaction was completed in May 1998.

         On July 14, 1998, NFS formed a strategic alliance with National
         Deferred Compensation, Inc. (NDC), an administrator of deferred
         compensation programs for public employees. The alliance included an
         option for NFS to acquire NDC. NFS exercised its option to purchase NDC
         on July 31, 1998 with a total purchase price of approximately $24.0
         million. The transaction will be accounted for as a purchase.




                                       12

<PAGE>   13


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

         INTRODUCTION

         The following analysis of unaudited consolidated results of operations
         and financial condition of the Company should be read in conjunction
         with the unaudited consolidated financial statements and related notes
         included elsewhere herein.

         NFS is a holding company for Nationwide Life Insurance Company (NLIC)
         and the other companies within the Nationwide Insurance Enterprise that
         offer or distribute long-term savings and retirement products. In March
         1997, NFS sold 23.6 million shares of its newly-issued Class A common
         stock in an initial public offering (the IPO), receiving net proceeds
         of $524.2 million. Concurrent with the IPO, NFS sold $300.0 million of
         senior notes and a subsidiary trust sold $100.0 million of capital
         securities in companion public offerings. In addition to actual
         results, the Company presents pro forma results for 1997 adjusted for
         the public offerings and for the $850.0 million dividend paid in
         February 1997 in anticipation of the IPO as if they had occurred at the
         beginning of 1997.

         Management's discussion and analysis contains certain forward-looking
         statements within the meaning of the Private Securities Litigation
         Reform Act of 1995 with respect to the results of operations and
         businesses of the Company. These forward-looking statements involve
         certain risks and uncertainties. Factors that may cause actual results
         to differ materially from those contemplated or projected, forecast,
         estimated or budgeted in such forward looking statements include, among
         others, the following possibilities: (i) Nationwide Corporation's
         control of the Company through its beneficial ownership of
         approximately 97.8% of the combined voting power of all the outstanding
         common stock and approximately 81.5% of the economic interest in the
         Company; (ii) the Company's primary reliance, as a holding company, on
         dividends from its subsidiaries to meet debt payment obligations and
         the applicable regulatory restrictions on the ability of the Company's
         subsidiaries to pay such dividends; (iii) the potential impact on the
         Company's reported net income that could result from the adoption of
         certain accounting standards issued by the FASB; (iv) tax law changes
         impacting the tax treatment of life insurance and investment products;
         (v) heightened competition, including specifically the intensification
         of price competition, the entry of new competitors and the development
         of new products by new and existing competitors; (vi) adverse state and
         federal legislation and regulation, including limitations on premium
         levels, increases in minimum capital and reserves, and other financial
         viability requirements; (vii) failure to expand distribution channels
         in order to obtain new customers or failure to retain existing
         customers; (viii) inability to carry out marketing and sales plans,
         including, among others, changes to certain products and acceptance of
         the revised products in the market; (ix) changes in interest rates and
         the stock markets causing a reduction of investment income or asset
         fees, reduction in the value of the Company's investment portfolio or a
         reduction in the demand for the Company's products; (x) general
         economic and business conditions which are less favorable than
         expected; (xi) unanticipated changes in industry trends and ratings
         assigned by nationally recognized statistical rating organizations or
         A.M. Best Company; and (xii) inaccuracies in assumptions regarding
         future persistency, mortality, morbidity and interest rates used in
         calculating reserve amounts.

         RESULTS OF OPERATIONS

         In addition to net income, the Company reports net operating income,
         which excludes realized investment gains and losses. Net operating
         income is commonly used in the insurance industry as a measure of
         on-going earnings performance.




                                       13
<PAGE>   14


         The following table reconciles the Company's reported net income to net
         operating income for the three and six month periods ended June 30,
         1998 and 1997. In addition, net operating income reflecting pro forma
         adjustments for the IPO, companion offerings of senior notes and
         capital securities, and the $850.0 million dividend as discussed
         previously is also presented for 1997. This pro forma information is
         not necessarily indicative of what the Company's results would have
         been had the above transactions actually occurred at the beginning of
         1997, or of future results of the Company. All earnings per share
         amounts are presented on a diluted basis.

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED       SIX MONTHS ENDED
                                                                                JUNE 30,                JUNE 30,
                                                                           --------------------   ---------------------
<S>                                                                         <C>         <C>        <C>          <C> 
                  (in millions of dollars, except per share amounts)        1998        1997       1998         1997
                  --------------------------------------------------        ----        ----       ----         ----
                  Net income                                               $ 83.0      $ 55.2     $ 169.7      $ 124.1
                  Realized (gains) losses on investments, net of tax         (3.3)        7.6       (14.1)        (6.2)
                                                                           ------      ------     -------      -------
                    Net operating income                                     79.7        62.8       155.6        117.9
                  Pro forma adjustments, net of tax                             -           -           -         (2.9)
                                                                           ------      ------     -------      -------
                    Pro forma net operating income                         $ 79.7      $ 62.8     $ 155.6      $ 115.0
                                                                           ======      ======     =======      =======

                  Net operating income per share (pro forma for 1997)      $ 0.62      $ 0.49     $  1.21      $  0.90
                                                                           ======      ======     =======      =======
</TABLE>

         Revenues

         Total revenues for second quarter 1998, excluding realized gains and
         losses on investments, increased to $620.4 million compared to $551.4
         million for the same period in 1997. For the first six months of 1998
         and 1997, total revenues excluding realized gains and losses on
         investments were $1.22 billion and $1.08 billion, respectively.
         Increases in policy charges and net investment income were the key
         drivers to revenue growth.

         Policy charges include asset fees, which are primarily earned on
         variable annuity policy reserves; administration fees, which include
         fees charged per contract on a variety of the Company's products and
         premium loads on universal life insurance products; surrender fees,
         which are charged as a percentage of premiums withdrawn during a
         specified period of annuity and certain life insurance contracts; and
         cost of insurance charges earned on universal life insurance products.
         Policy charges for the comparable periods of 1998 and 1997 were as
         follows:

<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                         JUNE 30,                    JUNE 30,
                                                                   ---------------------       --------------------- 
                  (in millions of dollars)                          1998          1997          1998          1997
                  ------------------------                          ----          ----          ----          ----
<S>                                                                <C>          <C>            <C>           <C>    
                  Asset fees                                       $ 126.0      $   89.1       $ 239.2       $ 171.0
                  Administrative fees                                 17.1          15.9          34.0          30.3
                  Surrender fees                                      10.2           7.8          19.8          16.0
                  Cost of insurance charges                           21.7          16.9          41.0          32.8
                                                                   -------      --------       -------       -------
                    Total policy charges                           $ 175.0       $ 129.7       $ 334.0       $ 250.1
                                                                   =======      ========       =======       =======
</TABLE>

         The growth in asset fees reflects a 40% increase in total separate
         account assets which reached $45.97 billion as of June 30, 1998
         compared to $32.87 billion a year ago. Steady growth in premiums and
         market appreciation have contributed significantly to the increase in
         separate account assets.

         Net investment income includes the investment income earned on
         investments supporting fixed annuities and certain life insurance
         products as well as the yield on the Company's general account invested
         assets which are not allocated to product segments. Net investment
         income grew from $352.7 million and $694.1 million in the second
         quarter and first half of 1997, respectively, to $367.8 million and
         $733.6 million in the comparable periods of 1998 primarily due to
         increased invested assets to support growth in fixed annuity and life
         insurance policy reserves. Fixed annuity policy reserves, which include
         the fixed option of variable annuity contracts, increased to $14.26
         billion as of June 30, 1998 compared to $14.19 billion as of December
         31, 1997 and $13.72 billion a year ago.



                                       14
<PAGE>   15



         The Company does not consider realized gains and losses on investments
         to be recurring components of earnings. The Company makes decisions
         concerning the sale of invested assets based on a variety of market,
         business, tax and other factors. Net realized gains (losses) on
         investments were $5.0 million and ($11.9) million for second quarter
         1998 and 1997, respectively. For the first six months of 1998, the
         Company reported realized gains on investments of $21.6 million
         compared to $9.2 million of realized gains for the first six months of
         1997.

         Benefits and Expenses

         Interest credited to policyholder account balances principally relates
         to fixed annuity products. For the second quarter and first six months
         of 1998 interest credited totaled $264.7 million and $526.6 million,
         respectively, compared to $253.7 million and $500.9 million in the same
         periods of 1997. The growth in interest credited reflects the increase
         in fixed annuity and life insurance policy reserves previously
         discussed, partially offset by reduced average crediting rates. The
         average crediting rate on fixed annuity policy reserves was 5.96% and
         5.95% during the second quarter and first six months of 1998 compared
         to 6.21% and 6.14% in the comparable periods of 1997.

         The significant growth in the Variable Annuities segment business is
         the primary reason for the increase in amortization of deferred policy
         acquisition costs (DAC) which totaled $54.1 million and $39.6 million
         in second quarter of 1998 and 1997, respectively. On a year to date
         basis, DAC totaled $101.8 million in 1998 compared to $83.0 million in
         1997.

         Operating expenses increased 22% to $120.0 million in second quarter
         1998 compared to $98.3 million in second quarter 1997. For the first
         half of 1998, operating expenses were $227.5 million, up 18% from
         $192.7 million for the first half of 1997. The increases reflect growth
         in the number of annuity and life insurance contracts in force and the
         related increase in administrative processing costs. Operating expenses
         also include costs of certain technology initiatives including projects
         related to the Year 2000.

         Federal tax expense was $43.5 million and $29.7 million, representing
         effective tax rates of 34.4% and 35.0% for second quarter 1998 and
         1997, respectively. For the first six months of 1998 and 1997 federal
         tax expense was $88.9 million and $66.9 million, representing effective
         tax rates of 34.4% and 35.0%, respectively.

         Year 2000

         The Company has developed and implemented a plan to address issues
         related to the Year 2000. The problem relates to many existing computer
         systems using only two digits to identify a year in a date field. These
         systems were designed and developed without considering the impact of
         the upcoming change in the century. If not corrected, many computer
         systems could fail or create erroneous results when processing
         information dated after December 31, 1999. Like many organizations, the
         Company is required to renovate or replace many computer systems so
         that the systems will function properly after December 31, 1999. The
         Company has completed an inventory and assessment of all computer
         systems and has developed a plan to renovate or replace all
         applications that were identified as not Year 2000 compliant. As of the
         end of July 1998, the Company has renovated 97% of all applications
         that required renovation. Testing of the renovated programs is in
         process, including running each application with the date moved forward
         to Year 2000. The Company expects to complete the testing of all
         renovated applications by the end of 1998. For applications being
         replaced, the Company anticipates all replacement systems to be in
         place and functioning by the end of 1998. Contingency plans are
         substantially completed which identify actions to be taken should the
         Company's renovation and replacement strategies fall behind schedule.

         The Company is also completing an inventory and assessment of all
         vendor products. As of the end of July 1998, 83% of products had been
         assessed and 69% were Year 2000 compliant. The Company is certifying
         that each vendor product is Year 2000 compliant. At the end of July
         1998, 24% of vendor products that were identified as Year 2000
         compliant had been certified. The Company anticipates having all vendor
         products assessed and certified by the end of 1998. Any vendor products
         that can not be certified as Year 2000 compliant will be replaced or
         eliminated.


                                       15


<PAGE>   16


         In addition to resolving internal Year 2000 readiness issues, the
         Company is working with all external organizations (business partners)
         to assess Year 2000 issues associated with the exchange of electronic
         data. The Company has completed an inventory and assessment of all
         interfaces with business partners and is in process of testing those
         interfaces. The Company has also initiated plans to survey producer
         business partners to ascertain their Year 2000 readiness.

         Operating expenses in the first six months of 1998 and 1997 include
         approximately $22.6 million and $22.5 million, respectively, for
         technology projects, including costs related to Year 2000. In the
         second half of 1998, the Company anticipates spending an amount
         comparable to expense for the first half of 1998. At this time, no
         significant Year 2000 costs are anticipated in 1999. Management does
         not anticipate that the completion of Year 2000 renovation and
         replacement activities will result in a reduction in operating
         expenses. Rather, personnel and resources currently allocated to Year
         2000 issues will be assigned to other technology-related projects.

         Statutory Premiums and Deposits

         The Company sells its products through a broad distribution network
         comprised of wholesale and retail distribution channels. Wholesale
         distributors are unaffiliated entities that sell the Company's products
         to their own customer base and include independent broker/dealers,
         national and regional wirehouses, financial institutions, pension plan
         administrators and life specialists. The Company has access to over
         1,100 independent broker/dealers and over 30,000 registered
         representatives who sell individual and group variable annuities, fixed
         annuities and variable life insurance in all 50 states and the District
         of Columbia. The Company currently has relationships with 185 financial
         institutions selling individual variable and fixed annuities (under the
         Company's brand name and on a private-label basis), variable universal
         life insurance and group pension products. Over 250 regional pension
         plan administrators market the Company's group variable and fixed
         annuities to employers sponsoring employee retirement programs.

         Retail distributors are representatives of the Company who market
         products directly to a customer base identified by the Company and
         include exclusive retail sales representatives of the Company's
         distribution subsidiaries and Nationwide Insurance Enterprise insurance
         agents. The Company markets products on a retail basis to state and
         local governments and to teachers through its subsidiary distribution
         organizations. Approximately 4,300 Nationwide Insurance Enterprise
         insurance agents are licensed to sell life insurance and individual
         annuities primarily targeting holders of personal automobile and
         homeowners' insurance policies issued by the Nationwide Insurance
         Enterprise.

         Statutory premiums and deposits by distribution channel are summarized
         as follows:

<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED,          SIX MONTHS ENDED,
                                                                  JUNE 30,                    JUNE 30,
                                                          -----------------------     -----------------------
           (in millions of dollars)                          1998          1997          1998          1997
           --------------------------------------------      ----          ----          ----          ----
           WHOLESALE CHANNELS
<S>                                                       <C>          <C>            <C>           <C>      
             Independent broker/dealers                   $ 1,050.5    $    971.2     $ 1,925.9     $ 1,827.1
             National and regional wirehouses (1)              88.5           -           174.5           -
             Financial institutions                           642.7         378.1       1,092.0         719.4
             Pension plan administrators                      696.6         530.9       1,430.7       1,138.8
             Life specialists                                 364.6          15.0         454.5          45.0
                                                          ---------    ----------     ---------     ---------
                Total wholesale channels                    2,842.9       1,895.2       5,077.6       3,730.3
                                                          ---------    ----------     ---------     ---------
           RETAIL CHANNELS
             Exclusive retail sales representatives           543.0         429.1       1,129.0         978.8
             Nationwide agents                                303.5         152.7         486.6         294.6
                                                          ---------    ----------     ---------     ---------
                Total retail channels                         846.5         581.8       1,615.6       1,273.4
                                                          ---------    ----------     ---------     ---------
           Total external premiums and deposits             3,689.4       2,477.0       6,693.2       5,003.7
                                                          =========    ==========     =========     =========
           Nationwide Insurance Enterprise employee
             and agent benefit plans                           55.7          19.1         115.5          70.6
                                                          ---------    ----------     ---------     ---------
           Total statutory premiums and deposits          $ 3,745.1     $ 2,496.1     $ 6,808.7     $ 5,074.3
                                                          =========    ==========     =========     =========
</TABLE>


         ----------
         (1) Prior to 1998, national and regional wirehouse sales were
             included in independent broker/dealer sales.


                                       16

<PAGE>   17


         Excluding Nationwide Insurance Enterprise benefit plan sales, the
         Company achieved sales growth of 49% in the second quarter of 1998
         compared to the second quarter of 1997. On a year to date basis, sales
         have increased 34% in 1998 compared to 1997. The Company believes it is
         well positioned to achieve its goal of 20% annual growth in external
         sales in 1998.

         The Company's flagship products are marketed under The BEST of
         AMERICA(R) brand, and include individual and group variable annuities
         and variable life insurance. The BEST of AMERICA(R) products allow
         customers to choose from among investment options managed by premier
         mutual fund managers. The Company has also developed private label
         variable and fixed annuity products in conjunction with other financial
         services providers which allow those providers to sell individual
         variable and fixed annuities with substantially the same features as
         the Company's brand name products to their own customer bases under
         their own brand name.

         The Company also markets group deferred compensation retirement plans
         to employees of state and local governments for use under Internal
         Revenue Code (IRC) Section 457. The Company utilizes its sponsorship by
         the National Association of Counties and The United States Conference
         of Mayors when marketing IRC Section 457 products. In addition, the
         Company utilizes an exclusive arrangement with the National Education
         Association (NEA) to market tax-qualified annuities under IRC 403(b) to
         NEA members. Variable annuities developed for the NEA members are sold
         under the NEA Valuebuilder brand.

         The Company offers corporate-owned life insurance (COLI). Corporations
         purchase COLI to provide protection against the death of selected
         employees and to fund non-qualified benefit plans.

         External statutory premiums and deposits by product are summarized as
         follows.

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED,          SIX MONTHS ENDED
                                                             JUNE 30,                    JUNE 30,
                                                      -----------------------     ----------------------
          (in millions of dollars)                      1998          1997          1998          1997
          ----------------------------------------      ----          ----          ----          ----
<S>                                                   <C>           <C>           <C>           <C>      
          The BEST of AMERICA(R) products:
            Individual variable annuities             $ 1,378.6     $ 1,079.2     $ 2,498.6     $ 2,021.1
            Group variable annuities                      672.1         508.1       1,374.2       1,080.9
            Variable universal life insurance              74.9          51.3         142.4          97.9
          Private label annuities                         339.7         265.3         574.9         495.5
          IRC Section 457 annuities                       499.4         394.7       1,048.1         916.9
          The NEA Valuebuilder annuities                   43.6          34.4          80.9          61.9
          Corporate-owned life insurance                  364.6          15.0         454.5          45.0
          Traditional/Universal life insurance             62.1          62.5         121.4         123.3
          Other                                           254.4          66.5         398.2         161.2
                                                      ---------     ---------     ---------     ---------
                                                      $ 3,689.4     $ 2,477.0     $ 6,693.2     $ 5,003.7
                                                      =========     =========     =========     =========
</TABLE>



                                       17


<PAGE>   18


         BUSINESS SEGMENTS

         The Company reports three product segments: Variable Annuities, Fixed
         Annuities and Life Insurance. In addition, the Company reports
         corporate revenue and expenses, investments and related investment
         income supporting capital not specifically allocated to its product
         segments, revenues and expenses of its distribution companies, revenues
         and expenses of its investment advisor subsidiaries (other than the
         portion allocated to the Variable Annuities and Life Insurance
         segments), revenues and expenses related to group annuity contracts
         sold to Nationwide Insurance Enterprise employee and agent benefit
         plans and interest expense on long-term debt and capital securities in
         a Corporate and Other segment. All information set forth below relating
         to the Variable Annuities segment excludes the fixed option under
         variable annuity contracts. Such information is included in the Fixed
         Annuities segment.

         The following table summarizes operating income before federal tax
         expense for the Company's business segments.

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                JUNE 30,                    JUNE 30,
                                                         ----------------------       ----------------------   
                  (in millions of dollars)                 1998          1997          1998          1997
                  ------------------------------------     ----          ----          ----          ----
<S>                                                      <C>           <C>            <C>          <C>     
                  Variable Annuities                     $   55.7      $   34.8       $ 105.0      $   64.2
                  Fixed Annuities                            43.1          44.1          88.1          81.7
                  Life Insurance                             22.5          13.7          43.7          30.7
                  Corporate and Other                         0.2           4.2           0.2           5.2
                                                          -------      --------       -------       -------
                                                          $ 121.5      $   96.8       $ 237.0       $ 181.8
                                                          =======      ========       =======       =======
</TABLE>


         Variable Annuities

         The Variable Annuities segment consists of annuity contracts that
         provide the customer with the opportunity to invest in mutual funds
         managed by independent investment managers and the Company, with
         investment returns accumulating on a tax-deferred basis. The Company's
         variable annuity products consist almost entirely of flexible premium
         deferred variable annuity contracts.



                                       18

<PAGE>   19


The following table summarizes certain selected financial data for the Variable
Annuities segment for the periods indicated.


<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                  JUNE 30,                        JUNE 30,
                                                          -------------------------       ----------------------
(in millions of dollars)                                      1998         1997             1998          1997
- ----------------------------------------------------          ----         ----             ----          ----
<S>                                                        <C>           <C>              <C>          <C>        
INCOME STATEMENT DATA (1)
Revenues:
  Asset fees                                               $   122.2     $    85.0        $   231.7    $   163.8  
  Administrative fees                                            5.9           6.4             12.0         11.5  
  Surrender fees                                                 7.2           5.3             13.7         10.9  
                                                           ---------     ---------        ---------    ---------  
    Total policy charges                                       135.3          96.7            257.4        186.2  
  Net investment income and other (2)                            0.4          (2.7)            (1.6)        (5.4) 
                                                           ---------     ---------        ---------    ---------  
                                                               135.7          94.0            255.8        180.8  
Benefits and expenses:                                                                                            
  Benefits and claims                                            0.9           1.5              2.0          2.7  
  Amortization of DAC                                           30.5          20.0             56.9         39.5  
  Other operating expenses                                      48.6          37.7             91.9         74.4  
                                                           ---------     ---------        ---------    ---------  
                                                                80.0          59.2            150.8        116.6  
                                                           ---------     ---------        ---------    ---------  
Operating income before federal tax expense                $    55.7     $    34.8        $   105.0    $    64.2  
                                                           =========     =========        =========    =========  
                                                                                                                  
OTHER DATA (1)                                                                                                    
Statutory premiums and deposits (3)                        $ 2,726.5     $ 1,938.4        $ 5,015.5    $ 3,767.3  
Withdrawals                                                $ 1,210.6     $   637.4        $ 2,135.5    $ 1,307.3  
Policy reserves as of period end                           $41,962.1     $29,878.8        $41,962.1    $29,878.8  
Ratio of policy charges to average policy reserves              1.33%         1.40%            1.33%        1.41% 
Pre-tax operating income to average policy reserves             0.55%         0.51%            0.54%        0.48% 
</TABLE>
                                                                            
- ---------- 

(1) Excludes the fixed option under the variable annuity contracts which is
    reported in the Fixed Annuities segment.

(2) The Company's method of allocating net investment income results in a charge
    (negative net investment income) to this segment which is recognized in the
    Corporate and Other segment. The charge relates to non-invested assets which
    support this segment on a statutory basis.

(3) Statutory data have been derived from the Quarterly Statements of the
    Company's life insurance subsidiaries, as filed with insurance regulatory
    authorities and prepared in accordance with statutory accounting practices.

Variable annuity segment results reflect substantially increased asset fee
revenue partially offset by increases in DAC amortization and other operating
expenses. Asset fees increased to $122.2 million in the second quarter of 1998,
up 44% from $85.0 million in the same period a year ago. For the first half of
1998, asset fees totaled $231.7 million up 41% from the first half of 1997. The
increase in asset fees is due to continued growth in variable annuity policy
reserve levels resulting from strong variable annuity sales and market
appreciation on investments underlying reserves.

Variable annuity policy reserves grew $2.30 billion during the second quarter of
1998 reaching $41.96 billion as of June 30, 1998 and have increased 40% compared
to a year ago. Variable annuity policy reserves have grown $7.48 billion during
the first six months of 1998. The Company continues to sustain high sales growth
through deeper penetration of existing distribution channels and expansion into
new sales outlets. Second quarter 1998 premiums grew across all distribution
channels reaching $2.73 billion, 41% above year-ago second quarter sales of
$1.94 billion. During the first half of 1998, variable annuity sales reached
$5.02 billion up 33% from the first half of 1997. Included in 1998 sales are
$700 million for second quarter and $1.1 billion year-to-date for America's
FUTURE Annuity(R), the Company's lower-fee individual annuity introduced in
November 1997.

Favorable equity market conditions during the first half of 1998 also
contributed significantly to the growth in variable annuity policy reserves.
Variable annuity policy reserves reflect market appreciation of $4.56 billion
during the first six months of 1998.


                                       19


<PAGE>   20


The growth in amortization of DAC and other operating expenses reflects the
overall growth in the variable annuity business.

Fixed Annuities

The Fixed Annuities segment consists of annuity contracts that generate a return
for the customer at a specified interest rate, fixed for a prescribed period,
with returns accumulating on a tax-deferred basis. Such contracts consist of
single premium deferred annuities, flexible premium deferred annuities and
single premium immediate annuities. The Fixed Annuities segment includes the
fixed option under variable annuity contracts. The following table summarizes
certain selected financial data for the Fixed Annuities segment for the periods
indicated.

<TABLE>
<CAPTION>
                                                           THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                 JUNE 30,                 JUNE 30,
                                                         ----------------------    ----------------------
(in millions of dollars)                                    1998         1997         1998         1997
- -----------------------------------------------------    ---------    ---------    ---------    ---------
<S>                                                      <C>            <C>       <C>           <C>  
INCOME STATEMENT DATA (1)
Revenues:
  Policy charges                                         $     2.9    $     4.2    $     6.2    $     8.7
  Life insurance premiums                                      6.7          5.2         15.5         16.0
  Net investment income                                      276.6        272.8        553.8        542.3
                                                         ---------    ---------    ---------    ---------
                                                             286.2        282.2        575.5        567.0
                                                         ---------    ---------    ---------    ---------
Benefits and expenses:
  Interest credited to policyholder account balances         206.3        205.9        412.2        406.8
  Other benefits and claims                                    6.3          2.5         13.6         13.7
  Amortization of DAC                                         10.8          9.1         21.7         21.2
  Other operating expenses                                    19.7         20.6         39.9         43.6
                                                         ---------    ---------    ---------    ---------
                                                             243.1        238.1        487.4        485.3
                                                         ---------    ---------    ---------    ---------
Operating income before federal tax expense              $    43.1    $    44.1    $    88.1    $    81.7
                                                         =========    =========    =========    =========

OTHER DATA (1)
Statutory premiums and deposits (2)                      $   461.2    $   409.8    $   959.3    $   970.2
Withdrawals and benefits                                 $   464.7    $   390.4    $ 1,010.5    $   933.7
Policy reserves as of period end                         $14,256.1    $13,724.5    $14,256.1    $13,724.5
Net interest spread on general account
  policy reserves                                             2.03%        2.02%        2.05%        2.05%
Pre-tax operating income to average policy reserves           1.21%        1.29%        1.24%        1.20%
</TABLE>


- ----------
(1)  Includes the fixed option under the variable annuity contracts.
(2)  Statutory data have been derived from the Quarterly Statements of the
     Company's life insurance subsidiaries, as filed with insurance regulatory
     authorities and prepared in accordance with statutory accounting practices.



                                       20

<PAGE>   21


Fixed annuity segment results reflect an increase in interest spread income
attributable to growth in fixed annuity policy reserves. Interest spread is the
difference between net investment income and interest credited to policyholder
account balances. Interest spreads vary and are influenced by various factors
including crediting rates offered by competitors, performance of the investment
portfolio, changes in market interest rates and other factors. The following
table depicts the interest spreads on general account policy reserves in the
Fixed Annuities segment for the second quarter and first six months of 1998 and
1997.

<TABLE>
<CAPTION>
                                THREE MONTHS ENDED           SIX MONTHS ENDED
                                     JUNE 30,                    JUNE 30,
                                ------------------          ------------------
                                1998          1997          1998          1997
                                ----          ----          ----          ----
<S>                           <C>           <C>           <C>           <C>  
  Net investment income         7.99%         8.23%         8.00%         8.19%
  Interest credited             5.96          6.21          5.95          6.14
                                ----          ----          ----          ----
                                2.03%         2.02%         2.05%         2.05%
                                ====          ====          ====          ==== 
</TABLE>

Mortgage loan and bond prepayment fees in the first half of 1998 accounted for
approximately 6 basis points and 7 basis points of the interest spread in the
second quarter and first six months of 1998, respectively. The Company
anticipates interest spreads over the next several quarters to be comparable to
second quarter 1998, excluding the impact of mortgage loan and bond prepayment
income.

Fixed annuity policy reserves increased to $14.26 billion as of June 30, 1998
compared to $14.19 billion as of the end of 1997 and $13.72 billion a year ago.

Second quarter fixed annuity sales increased to $461.2 million in 1998 compared
to $409.8 million in 1997; however, sales for the first six months of 1998 of
$959.3 million were down slightly compared to $970.2 million in 1997 reflecting
consumer preference for equity-linked variable products. Most of the Company's
fixed annuity sales are premiums allocated to the fixed option of variable
annuity contracts. Second quarter 1998 fixed annuity sales include $356.4
million in premiums allocated to the fixed option under a variable annuity
contract, compared to $292.6 million in first quarter 1997.

The increase in other benefits and claims in second quarter 1998 compared to a
year ago is attributable to favorable mortality experience in the year ago
second quarter.

Life Insurance

The Life Insurance segment consists of insurance products, including variable
universal life insurance and corporate-owned life insurance products, that
provide a death benefit and may also allow the customer to build cash value on a
tax-deferred basis.

                                       21



<PAGE>   22


The following table summarizes certain selected financial data for the Life
Insurance segment for the periods indicated.

<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                  JUNE 30,                    JUNE 30,
                                                         -------------------------   -------------------------
(in millions of dollars)                                     1998          1997          1998          1997
- -----------------------------------------------------    -----------   -----------   -----------   -----------
<S>                                                      <C>           <C>           <C>           <C>        
INCOME STATEMENT DATA
Revenues:
  Cost of insurance charges                              $      21.7   $      16.9   $      41.0   $      32.8
  Other policy charges                                          12.2           9.0          23.7          17.4
                                                         -----------   -----------   -----------   -----------
    Total policy charges                                        33.9          25.9          64.7          50.2
  Life insurance premiums                                       45.3          45.1          89.7          89.7
  Net investment income                                         56.0          44.9         109.1          90.5
  Other                                                          0.3           0.1           0.5           0.2
                                                         -----------   -----------   -----------   -----------
                                                               135.5         116.0         264.0         230.6
                                                         -----------   -----------   -----------   -----------
Benefits and expenses:
  Interest credited to policyholder account balances            27.5          19.3          52.3          37.0
  Other benefits and claims                                     33.4          39.3          71.3          76.1
  Policyholder dividends                                        11.5          11.6          22.3          22.2
  Amortization of DAC                                           12.8          10.5          23.2          22.3
  Other operating expenses                                      27.8          21.6          51.2          42.3
                                                         -----------   -----------   -----------   -----------
                                                               113.0         102.3         220.3         199.9
                                                         -----------   -----------   -----------   -----------
Operating income before federal tax expense              $      22.5   $      13.7   $      43.7   $      30.7
                                                         ===========   ===========   ===========   ===========

OTHER DATA
Statutory premiums (1):
  Traditional and universal life insurance               $      62.2   $      62.5   $     121.5   $     123.3
  Individual investment life insurance                   $      74.9   $      51.3   $     142.4   $      97.9
  Corporate investment life insurance                    $     364.6   $      15.0   $     454.5   $      45.0
Policy reserves as of period end:
  Traditional and universal life insurance               $   2,404.5   $   2,333.7   $   2,404.5   $   2,333.7
  Individual investment life insurance                   $   1,096.4   $     763.9   $   1,096.4   $     763.9
  Corporate investment life insurance                    $     687.4   $      68.3   $     687.4   $      68.3
Life insurance in force:
  Traditional and universal life insurance               $  27,190.6   $  27,938.5   $  27,190.6   $  27,938.5
  Individual investment life insurance                   $  13,385.4   $   9,697.1   $  13,385.4   $   9,697.1
  Corporate investment life insurance                    $   1,451.4   $     204.4   $   1,451.4   $     204.4
</TABLE>

- ---------

(1)  Statutory data have been derived from the Quarterly Statements of the
     Company's life insurance subsidiaries, as filed with insurance regulatory
     authorities and prepared in accordance with statutory accounting practices.

Life Insurance segment results reflect increased revenues driven by growth in
investment life insurance in force and policy reserves coupled with favorable
mortality experience. These trends were partially offset by higher expense
levels.

                                       22

<PAGE>   23


Investment life insurance (which includes individual variable universal life
insurance and corporate-owned life insurance products) policy charges were $21.8
million in the second quarter of 1998, a 59% increase compared to $13.7 million
for the second quarter of 1997. The growth in investment life insurance policy
charges is attributable to growth in individual investment life insurance policy
reserves which reached $1.10 billion as of the end of the second quarter 1998 up
$332.5 million from a year ago. Policy reserve growth continues to be driven by
strong sales from both independent broker/dealers and Nationwide Insurance
Enterprise insurance agents. Investment life insurance sales to individuals
during the second quarter of 1998 reached $74.9 million compared to $51.3
million in the second quarter of 1997. The Company anticipates continued sales
growth in 1998 for investment life insurance products.

During the first half of 1998, the Company continued its entry into the
corporate-owned life insurance market recording $454.5 million in
corporate-owned life insurance premiums compared to $45.0 million in the first
half of 1997. As of June 30, 1998 the company had $687.4 million in
corporate-owned life insurance policy reserves.

The increase in operating expenses is due to the increase in policies in force
and continued spending on a new policy administration system for traditional
life insurance policies.

Corporate and Other

The following table summarizes certain selected financial data for the Corporate
and Other segment for the periods indicated.

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED         SIX MONTHS ENDED
                                                              JUNE 30,                  JUNE 30,
                                                      -----------------------   -----------------------
(in millions of dollars)                                 1998         1997         1998          1997
- ----------------------------------------------------- ----------   ----------   ----------  -----------
<S>                                                   <C>          <C>          <C>          <C>       
INCOME STATEMENT DATA
Revenues (1):
  Net investment income                               $     42.5   $     41.9   $     85.8   $     74.4
  Other                                                     20.5         17.3         37.0         30.3
                                                      ----------   ----------   ----------   ----------
                                                            63.0         59.2        122.8        104.7
                                                      ----------   ----------   ----------   ----------
Benefits and expenses:
  Interest credited to policy reserves                      30.9         28.5         62.1         57.1
  Interest expense on debt and capital securities            8.0          8.1         16.0         10.0
  Other operating expenses                                  23.9         18.4         44.5         32.3
                                                      ----------   ----------   ----------   ----------
                                                            62.8         55.0        122.6         99.4
                                                      ----------   ----------   ----------   ----------
Operating income before federal tax expense (1)       $      0.2   $      4.2   $      0.2   $      5.3
                                                      ==========   ==========   ==========   ==========

OTHER DATA
Statutory premiums and deposits (2)                   $     55.7   $     19.1   $    115.5   $     70.6
Withdrawals and benefits                              $     52.0   $     30.1   $    106.3   $    106.1
Policy reserves as of period end                      $  4,118.1   $  3,571.8   $  4,118.1   $  3,571.8
Nationwide retail mutual fund assets (3)              $  3,015.6   $  2,405.0   $  3,015.6   $  2,405.0
</TABLE>

- ---------------------
(1)  Excludes realized gains and losses on investments.
(2)  Statutory data have been derived from the Quarterly Statements of the
     Company's life insurance subsidiaries, as filed with insurance regulatory
     authorities and prepared in accordance with statutory accounting practices.
(3)  Excludes mutual funds selected as investment options under the Company's
     variable annuity and variable universal life insurance contracts and mutual
     funds selected as investment options under Nationwide Insurance Enterprise
     employee and agent benefit plans.

                                       23

<PAGE>   24


Revenues in the Corporate and Other segment consist of net investment income on
invested assets not allocated to the three product segments, investment
management fees and other revenues earned from Nationwide mutual funds other
than the portion allocated to the Variable Annuities and Life Insurance
segments, commissions and other income earned by the marketing and distribution
subsidiaries of the Company and net investment income and policy charges from
group annuity contracts issued to Nationwide Insurance Enterprise employee and
agent benefit plans.

Growth in interest spread income and other income was driven by increased policy
reserves related to Nationwide Insurance Enterprise employee and agent benefit
plans and strong first half 1998 sales from the Company's investment advisor
subsidiary, respectively.

The 1997 Corporate and Other segment results do not reflect a full first quarter
of interest expense on the senior notes and capital securities of subsidiary
trust which were issued in March 1997. Stated on a pro forma basis to reflect
interest expense for a full first quarter and to adjust for the impact on net
investment income related to the special dividends paid in anticipation of the
IPO, first half 1997 Corporate and Other segment operating income before federal
tax expense was $0.9 million.

In addition to the operating revenues previously presented, the Company also
reports realized gains and losses on investments in the Corporate and Other
segment. The Company realized net investment gains of $5.0 million and realized
net investment losses of $11.9 million during the second quarter of 1998 and
1997, respectively.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity and capital resources demonstrate the overall financial strength of
the Company and its ability to generate strong cash flows from its operations
and borrow funds at competitive rates to meet operating and growth needs. The
Company's capital structure consists of long-term debt, capital securities of
subsidiary trust and equity, summarized in the following table.

<TABLE>
<CAPTION>
                                                                            AS OF
                                                           --------------------------------------
                                                             JUNE 30,    DECEMBER 31,   JUNE 30,
(in millions of dollars)                                      1998          1997          1997
- -------------------------------------------------------    ----------    ----------    ----------
<S>                                                        <C>           <C>           <C>       
Long-term debt                                             $    298.4    $    298.4    $    298.4
Capital securities of subsidiary trust                          100.0         100.0         100.0
                                                           ----------    ----------    ----------
  Total long-term debt and capital securities                   398.4         398.4         398.4
                                                           ----------    ----------    ----------

Shareholders' equity, excluding accumulated other
  comprehensive income                                        2,029.1       1,877.1       1,751.2
Accumulated other comprehensive income                          250.0         247.1         141.2
                                                           ----------    ----------    ----------
  Total shareholders' equity                                  2,279.1       2,124.2       1,892.4
                                                           ----------    ----------    ----------
  Total capital                                            $  2,677.5    $  2,522.6    $  2,290.8
                                                           ==========    ==========    ==========
  Total capital excluding accumulated other
     comprehensive income                                  $  2,427.5    $  2,275.5    $  2,149.6
                                                           ==========    ==========    ==========

Long-term debt and capital securities to total capital           14.9%         15.8%         17.4%
Long-term debt and capital securities to total capital
  excluding accumulated other comprehensive income               16.4%         17.5%         18.5%
</TABLE>

The Company's long-term debt bears interest at 8% per annum and matures March 1,
2027. The capital securities of subsidiary trust are due March 1, 2037 and pay a
distribution rate of 7.899%. There are no sinking fund requirements related to
the debt or capital securities.


                                       24

<PAGE>   25


NFS is a holding company whose principal asset is the common stock of NLIC. The
principal sources of funds for NFS to pay interest, dividends and operating
expenses are existing cash and investments, and dividends from NLIC and other
subsidiaries.

State insurance laws generally restrict the ability of insurance companies to
pay cash dividends in excess of certain prescribed limitations without prior
approval. The ability of NLIC to pay dividends is subject to restrictions set
forth in the insurance laws and regulations of Ohio, its domiciliary state. The
Ohio insurance laws require life insurance companies to seek prior regulatory
approval to pay a dividend if the fair market value of the dividend, together
with that of other dividends made within the preceding 12 months, exceeds the
greater of (i) 10% of statutory-basis policyholders' surplus as of the prior
December 31 or (ii) the statutory-basis net income of the insurer for the prior
year. NLIC's statutory-basis policyholders' surplus as of December 31, 1997 was
$1.13 billion and statutory-basis net income for 1997 was $111.7 million. Total
dividends paid in the 12 months preceding June 30, 1998 were $100.0 million. The
Ohio insurance laws also require insurers to seek prior regulatory approval for
any dividend paid from other than earned surplus. The payment of dividends by
NLIC may also be subject to restrictions set forth in the insurance laws of New
York that limit the amount of statutory profits on NLIC's participating policies
(measured before dividends to policyholders) that can inure to the benefit of
NFS and its stockholders. NFS currently does not expect such regulatory
requirements to impair its ability to pay interest, dividends, operating
expenses, and principal in the future.

The Company's principal sources of funds are premiums and other considerations
paid, contract charges earned, net investment income received and proceeds from
investments called, redeemed or sold. The principal uses of these funds are the
payment of benefits on annuity contracts and life insurance policies, operating
expenses and the purchase of investments. Net cash provided by operating
activities (reflecting principally (i) premiums and contract charges collected,
less (ii) benefits paid on life insurance products, plus (iii) income collected
on invested assets, less (iv) commissions and other general expenses paid) was
$357.8 million and $546.7 million for the first six months of 1998 and 1997,
respectively. Net cash used in investing activities (principally reflecting
investments purchased less investments called, redeemed or sold) was $267.6
million and $1.22 billion in the first six months of 1998 and 1997,
respectively. Net cash (used in) provided by financing activities (principally
reflecting net proceeds from the IPO and the companion offerings of senior notes
and capital securities of subsidiary trust in 1997 only and deposits to
investment product and universal life insurance product account balances less
withdrawals from such account balances) was ($259.6) million and $717.2 million
for the first six months of 1998 and 1997, respectively.

Also available as a source of funds to the Company is a $600.0 million revolving
credit facility entered into by NLIC and Nationwide Mutual Insurance Company in
August 1996 with a five year term with a group of national financial
institutions. In September 1997, the credit agreement was amended to include NFS
as a party to and borrower under the agreement. The facility provides for
several and not joint liability with respect to any amount drawn by any party.
To date, no amounts have been drawn down on the facility. The facility provides
covenants, including, but not limited to, requirements that the Company maintain
consolidated tangible net worth, as defined, in excess of $1.23 billion and NLIC
maintain statutory surplus in excess of $875 million.

On April 24, 1998 NFS purchased a 32% interest in The 401(k) Companies, Inc. for
$6.5 million. The 401(k) Companies, Inc. focuses on sales and services to the
large case market and will allow NFS to better penetrate that market.

On April 29, 1998 NFS agreed to purchase Morley Financial Services, Inc., an
investment management company, for $32.1 million. Morley Financial Services,
Inc. specializes in stable-value products for qualified retirement plans. The
transaction was closed in the second quarter of 1998.

On July 31, 1998 NFS acquired National Deferred Compensation, Inc. (NDC) for
approximately $24.0 million. NDC is an administrator of deferred compensation
programs for public employees.


                                       25
<PAGE>   26


INVESTMENTS

General

The Company's assets are divided between separate account and general account
assets. As of June 30, 1998, $45.97 billion (or 67%) of the Company's total
assets were held in separate accounts and $22.54 billion (or 33%) were held in
the Company's general account, including $19.98 billion of general account
investments.

Separate account assets consist primarily of deposits from the Company's
variable annuity business. Most separate account assets are invested in various
mutual funds. All of the investment risk in the Company's separate account
assets is borne by the Company's customers, with the exception of $651.5 million
of policy reserves as of June 30, 1998 ($365.5 million as of December 31, 1997)
for which the Company bears all or a portion of the investment risk.

Fixed Maturity Securities

The following table summarizes the composition of the Company's general account
fixed maturity securities by category.

<TABLE>
<CAPTION>
                                         JUNE 30, 1998          DECEMBER 31, 1997
                                     ---------------------   -----------------------
                                      CARRYING       % OF      CARRYING       % OF
(in millions of dollars)                VALUE        TOTAL      VALUE         TOTAL
- ----------------------------------   -----------    ------   -----------      -----
<S>                                  <C>           <C>       <C>            <C> 
U.S. government/agencies             $     256.4      1.9%   $     319.7        2.4%
Foreign governments                         99.0      0.7           95.8        0.7
State and political subdivisions             0.9      -              1.6        -
Mortgage-backed securities:
  U.S. government/agencies               3,635.9     26.7        3,750.3       28.4
  Non-government/agencies                             -              -          -
Corporate:
  Public                                 4,861.6     35.7        4,597.3       34.8
  Private                                4,757.4     35.0        4,445.4       33.7
                                     -----------    -----    -----------      ----- 
                                     $  13,611.2    100.0%   $  13,210.1      100.0%
                                     ===========    =====    ===========      ===== 
</TABLE>

The National Association of Insurance Commissioners (NAIC) assigns securities
quality ratings and uniform valuations called "NAIC Designations" which are used
by insurers when preparing their annual statements. The NAIC assigns
designations to publicly traded as well as privately placed securities. The
designations assigned by the NAIC range from class 1 to class 6, with a
designation in class 1 being of the highest quality. Of the Company's general
account fixed maturity securities, 97% by the carrying value were in the highest
two NAIC Designations as of June 30, 1998.


                                       26


<PAGE>   27


The following table sets forth an analysis of credit quality, as determined by
NAIC Designation, of the Company's general account fixed maturity securities
portfolio as of June 30, 1998 and December 31, 1997.


<TABLE>
<CAPTION>
                                                AS OF JUNE 30, 1998   AS OF DECEMBER 31, 1997
                                                -------------------   -----------------------
   NAIC                RATING AGENCY             CARRYING    % OF     CARRYING       % OF
DESIGNATION (1)     EQUIVALENT DESIGNATION (2)    VALUE      TOTAL      VALUE        TOTAL
- ---------------     --------------------------  ---------  --------  -----------     ------
                                                          (in millions of dollars)
<S>                <C>                         <C>           <C>    <C>              <C>
     1                 Aaa/Aa/A                 $ 9,015.6    66.2%   $   8,815.3      66.7%  
     2                 Baa                        4,239.1    31.2        4,116.6      31.2   
     3                 Ba                           310.8     2.3          220.9       1.7   
     4                 B                             45.7     0.3           53.7       0.4   
     5                 Caa and lower                  -       -              3.6       -     
     6                 In or near default             -       -              -         -     
                                                ---------   -----    -----------     -----   
                                                $13,611.2   100.0%   $  13,210.1     100.0%  
                                                =========   =====    ===========     =====   
</TABLE>

- ---------- 
(1)  NAIC Designations are assigned no less frequently than annually. Some
     designations for securities shown have been assigned to securities not yet
     assigned an NAIC Designation in a manner approximating equivalent public
     rating categories.

(2)  Comparison's between NAIC and Moody's designations are published by the
     NAIC. In the event no Moody's rating is available, the Company has assigned
     internal ratings corresponding to the public rating.

The Company's general account mortgage-backed security (MBS) investments include
residential MBSs and multi-family mortgage pass-through certificates. As of June
30, 1998, MBSs were $3.64 billion (or 27%) of the carrying value of the general
account fixed maturity securities available-for-sale, all of which were
guaranteed by the U.S. government or an agency of the U.S. government.

The Company believes that general account MBS investments add diversification,
liquidity, credit quality and additional yield to its general account fixed
maturity securities portfolio. The objective of the Company's general account
MBS investments is to provide reasonable cash flow stability and increased
yield. General account MBS investments include collateralized mortgage
obligations (CMOs), Real Estate Mortgage Investment Conduits (REMICs) and
mortgage-backed pass-through securities. The Company's general account MBS
investments do not include interest-only securities or principal-only securities
or other MBSs which may exhibit extreme market volatility.

Prepayment risk is an inherent risk of holding MBSs. However, the degree of
prepayment risk is particular to the type of MBS held. The Company limits its
exposure to prepayments by purchasing less volatile types of MBSs. As of June
30, 1998, $2.54 billion (or 70%) of the carrying value of the general account
MBS portfolio was invested in planned amortization class CMOs/REMICs (PACs).
PACs are securities whose cash flows are designed to remain constant over a
variety of mortgage prepayment environments. Other classes in the CMO/REMIC
security are structured to accept the volatility of mortgage prepayment changes,
thereby insulating the PAC class.


                                       27
<PAGE>   28


The following table sets forth the distribution by investment type of the
Company's general account MBS portfolio as of June 30, 1998 and December 31,
1997.

<TABLE>
                                       AS OF JUNE 30, 1998   AS OF DECEMBER 31, 1997
                                       -------------------   ----------------------
                                        CARRYING     % OF     CARRYING        % OF
(in millions of dollars)                 VALUE       TOTAL     VALUE         TOTAL
- ------------------------------------   ----------   ------   ----------       ----
<S>                                    <C>           <C>     <C>              <C>  
Planned Amortization Class             $  2,541.6    69.9%   $  2,645.3       70.5%
Very Accurately Defined Maturity            526.7    14.5         550.1       14.7
Multi-family Mortgage Pass-through
  Certificates                              234.4     6.4         235.2        6.3
Scheduled                                   152.4     4.2         160.6        4.3
Targeted Amortization Class                  91.6     2.5          90.8        2.4
Accrual                                      42.4     1.2          48.5        1.3
Sequential                                   27.9     0.8          19.8        0.5
Other                                        18.9     0.5           -          -
                                       ----------   -----    ----------      ----- 
                                       $  3,635.9   100.0%   $  3,750.3      100.0%
                                       ==========   =====    ==========      ===== 
</TABLE>

The Company has not invested in derivative securities other than MBSs.

Mortgage Loans

As of June 30, 1998, general account mortgage loans were $5.24 billion (or 26%)
of the carrying value of consolidated general account invested assets.

The following table sets forth the delinquency, foreclosure and restructured
commercial mortgage loan experience for the Company and for the life insurers
reporting to the American Council of Life Insurance (ACLI) for the periods
indicated.

<TABLE>
<CAPTION>
                               THREE MONTHS ENDED        THREE MONTHS ENDED       YEAR ENDED
                                  JUNE 30, 1998            JUNE 30, 1997      DECEMBER 31, 1997
                               -------------------      -------------------   -----------------
                               COMPANY    ACLI (1)      COMPANY    ACLI (2)   COMPANY   ACLI (2)
                                -------   --------      -------    --------   -------  -------
<S>                              <C>      <C>             <C>       <C>       <C>      <C>     
Delinquent (3)                   0.00%       -%           0.28%     1.56%      0.19%     0.90%  
In foreclosure (4)               0.00        -            0.28      0.90       0.19      0.58   
Restructured (5)                 0.68        -            1.18      6.04       0.77      4.61   
                                 ----       --            ----      ----       ----      ----   
  Subtotal                       0.68        -            1.46      7.60       0.96      5.51   
Foreclosed - year to date        0.17        -            0.61      0.53       1.07      0.84   
                                 ----       --            ----      ----       ----      ----   
  Total                          0.85%       -%           2.07%     8.13%      2.03%     6.35%  
                                 ====       ==            ====      ====       ====      ====   
</TABLE>

- ---------- 
(1)  ACLI data for the three months ended June 30, 1998 are not yet available.
(2)  Source: ACLI Investment Bulletins entitled "Quarterly Survey of Mortgage
     Loan Delinquencies and Foreclosures," numbers 1384 and 1399, dated
     September 8, 1997 and March 9, 1998, respectively.
(3)  Commercial mortgage loans are classified by the Company and the ACLI as
     delinquent when they are 60 days or more past due.
(4)  Delinquent includes loans in foreclosure; therefore, subtotal and total
     lines exclude "In foreclosure" amounts.
(5)  Commercial mortgage loans are classified by the Company and the ACLI as
     restructured when they are in good standing, but the basic terms have been
     modified as a result of an actual or anticipated delinquency.


                                       28

<PAGE>   29


                           PART II - OTHER INFORMATION

ITEM 1        LEGAL PROCEEDINGS

              The Company is a party to litigation and arbitration proceedings
              in the ordinary course of its business, none of which is expected
              to have a material adverse effect on the Company.

              In recent years, life insurance companies have been named as
              defendants in lawsuits, including class action lawsuits, relating
              to life insurance and annuity pricing and sales practices. A
              number of these lawsuits have resulted in substantial jury awards
              or settlements.

              In February 1997, NLIC was named as a defendant in a lawsuit filed
              in New York Supreme Court related to the sale of whole life
              policies on a "vanishing premium" basis (John H. Snyder v.
              Nationwide Life Insurance Co.). The plaintiff in such lawsuit
              seeks to represent a national class of NLIC's policyholders and
              claims unspecified compensatory and punitive damages. This lawsuit
              has not been certified as a class action. On April 22, 1997, a
              motion to dismiss the Snyder complaint in its entirety was filed
              by the defendants, and the plaintiff has opposed such motion.

              In April 1998, NLIC was named as a defendant in a lawsuit filed in
              Ohio State Court similar to the Snyder lawsuit (David Mishler v.
              Nationwide Life Insurance Co.). The plaintiff in such lawsuit
              seeks to represent a similar class, makes similar allegations and
              seeks unspecified compensatory and punitive damages. On June 26,
              1998, a motion to dismiss the Mishler complaint in its entirety
              was filed by the defendants, and the plaintiffs have opposed such
              motion.

              In November 1997, two plaintiffs, one who was the owner of a
              variable life insurance contract and the other who was the owner
              of a variable annuity contract, commenced an action in a federal
              court in Texas against NLIC and the American Century group of
              defendants (Robert Young and David D. Distad v. Nationwide Life
              Insurance Company et al.). In this action, plaintiffs seek to
              represent a class of variable life insurance contract owners and
              variable annuity contract owners whom they claim were allegedly
              misled when purchasing these variable contracts into believing
              that the performance of their subaccount mutual fund managed by
              American Century, whose shares may only be purchased by insurance
              companies, would track the performance of a mutual fund, also
              managed by American Century, whose shares are publicly traded. The
              amended complaint seeks unspecified compensatory and punitive
              damages. On April 27, 1998, the Court denied, in part, and
              granted, in part, motions to dismiss the complaint filed by NLIC
              and American Century. The parties are presently engaged in
              discovery on the issue of whether the lawsuit should be certified
              as a class action. NLIC intends to defend this case vigorously.

              There can be no assurance that any litigation relating to pricing
              or sales practices will not have a material adverse effect on the
              Company in the future.

ITEM 2        CHANGES IN SECURITIES

              NFS reacquired 437, 421 and 402 shares of its Class A Common
              Stock, par value $0.01 per share in brokerage transactions on the
              last business day of April, May and June, respectively, for an
              aggregate purchase price of $18,763.17, $18,762.69 and $18,797.52,
              respectively. All amounts include brokers' commissions. Pursuant
              to the Stock Retainer Plan for Non-Employee Directors, 437, 421
              and 402 shares of Class A Common Stock were subsequently reissued
              by NFS on the last business day of April, May and June,
              respectively, at a price of $43.06, $44.44 and $47.00 per share,
              respectively, to NFS' directors as partial payment of the $50,000
              annual retainer paid by NFS to the directors in consideration of
              serving as directors of the Company. The issuance of such shares
              is exempt from registration under the Securities and Exchange Act
              of 1933, as amended, pursuant to Rule 506 promulgated thereunder.



                                       29

<PAGE>   30


ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              None.

ITEM 4        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              NFS held its Annual Meeting of stockholders on May 13, 1998. At
              that meeting, stockholders approved the following management
              proposal:

<TABLE>
<CAPTION>

                                                                                      For          Withheld
                                                                                 -------------     ---------

              Election of directors to serve as Class I Directors until the
              year 2001 Annual Meeting of stockholders as follows:

<S>                                                                              <C>               <C>   
                  James G. Brocksmith, Jr.                                       1,066,229,596     48,744
                  Henry S. Holloway                                              1,066,228,746     49,594
                  James F. Patterson                                             1,066,228,846     49,494
                  Gerald D. Prothro                                              1,066,229,846     48,494
</TABLE>


              The terms of office of the Directors, Charles L. Fuellgraf, Jr.,
              Joseph J. Gasper, Lydia Micheaux Marshall, Dimon R. McFerson,
              Donald L. McWhorter, David O. Miller and Arden L. Shisler,
              continued after the meeting.

ITEM 5        OTHER INFORMATION

              None.

ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

              (a)     Exhibits:

                      27   Financial Data Schedule (electronic filing only)

              (b)     Reports on Form 8-K:

                      On April 29, 1998, NFS filed a Current Report on Form 8-K
                      concerning the announcement of NFS's agreement to purchase
                      all of the outstanding shares of Morley Financial
                      Services, Inc.

                      On July 14, 1998, NFS filed a Current Report on Form 8-K
                      concerning the announcement of NFS's formation of a
                      strategic alliance with National Deferred Compensation,
                      Inc.



                                       30

<PAGE>   31



                                    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.


                                             NATIONWIDE FINANCIAL SERVICES, INC.
                                             -----------------------------------
                                                        (Registrant)



Date: August 11, 1998               /s/ MARK R. THRESHER
                                    -------------------------------------------
                                    Mark R. Thresher, Vice President - Finance 
                                       and Treasurer
                                            (Chief Accounting Officer)



                                       31

<TABLE> <S> <C>

<ARTICLE> 7
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONWIDE
FINANCIAL SERVICES INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED
JUNE 30, 1998, AND IS QUALIFIED IN ITS ENTIRELY BY REFERENCE TO SUCH UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               JUN-30-1998
<DEBT-HELD-FOR-SALE>                            13,611
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                          99
<MORTGAGE>                                       5,242
<REAL-ESTATE>                                      275
<TOTAL-INVEST>                                  19,978
<CASH>                                              12
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                           1,859
<TOTAL-ASSETS>                                  68,512
<POLICY-LOSSES>                                 18,983
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                    298
                              100
                                          0
<COMMON>                                             1
<OTHER-SE>                                       2,278
<TOTAL-LIABILITY-AND-EQUITY>                    68,512
                                         105
<INVESTMENT-INCOME>                                734
<INVESTMENT-GAINS>                                  22
<OTHER-INCOME>                                      45
<BENEFITS>                                         614
<UNDERWRITING-AMORTIZATION>                        102
<UNDERWRITING-OTHER>                               228
<INCOME-PRETAX>                                    259
<INCOME-TAX>                                        89
<INCOME-CONTINUING>                                170
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       170
<EPS-PRIMARY>                                     1.32
<EPS-DILUTED>                                     1.32
<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