NATIONWIDE FINANCIAL SERVICES INC/
10-Q, 1999-05-14
LIFE INSURANCE
Previous: VISTANA INC, 10-Q, 1999-05-14
Next: VAXCEL INC, 10-Q, 1999-05-14



<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 MARCH 31, 1999        COMMISSION FILE NO. 1-12785


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


<TABLE>
<CAPTION>
<S>                                                                         <C>       
                            DELAWARE                                                     31-1486870
 (State or other jurisdiction of incorporation or organization)             (I.R.S. Employer Identification No.)
</TABLE>


                              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 May 1, 1999 was as follows:

         CLASS A COMMON STOCK (par value $0.01 per share) - 23,775,516 shares
issued and outstanding (Title of Class)

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



<PAGE>   2


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES

                                    FORM 10-Q


                                      INDEX




<TABLE>
<CAPTION>

<S>          <C>                                                                                                       <C>
PART I       FINANCIAL INFORMATION
             Item 1      Unaudited Consolidated Financial Statements                                                     3

             Item 2      Management's Discussion and Analysis of Financial Condition and
                            Results of Operations                                                                       11

             Item 3      Quantitative and Qualitative Disclosures About Market Risk                                     25

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                                              26

             Item 2      Changes in Securities                                                                          26

             Item 3      Defaults Upon Senior Securities                                                                27

             Item 4      Submission of Matters to a Vote of Security Holders                                            27

             Item 5      Other Information                                                                              27

             Item 6      Exhibits and Reports on Form 8-K                                                               27

SIGNATURE                                                                                                               28
</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, except per share amounts)


<TABLE>
<CAPTION>
                                                                                               THREE MONTHS ENDED
                                                                                                    MARCH 31,
                                                                                            ------------------------
                                                                                              1999           1998
                                                                                              ----           ----
<S>                                                                                         <C>           <C>      
REVENUES
  Policy charges                                                                            $ 206.2       $   159.0
  Life insurance premiums                                                                      53.5            53.2
  Net investment income                                                                       365.6           365.8
  Realized (losses) gains on investments                                                       (5.4)           16.6
  Other                                                                                        37.2            19.7
                                                                                            -------         -------
                                                                                              657.1           614.3
                                                                                            -------         -------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances                                          263.8           261.9
  Other benefits and claims                                                                    50.5            46.3
  Policyholder dividends on participating policies                                             10.1            10.8
  Amortization of deferred policy acquisition costs                                            60.7            47.7
  Interest expense on debt and capital and preferred securities of subsidiary trusts           11.8             8.0
  Other operating expenses                                                                    128.5           107.5
                                                                                            -------         -------
                                                                                              525.4           482.2
                                                                                            -------         -------

    Income before federal income tax expense                                                  131.7           132.1
Federal income tax expense                                                                     43.9            45.4
                                                                                            -------         -------
    Net income                                                                              $  87.8         $  86.7
                                                                                            =======         =======

NET INCOME PER COMMON SHARE
  Basic                                                                                     $  0.68         $  0.67
  Diluted                                                                                   $  0.68         $  0.67

Weighted average common shares outstanding                                                    128.5           128.5
Weighted average diluted common shares outstanding                                            128.6           128.6
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

                                       3
<PAGE>   4

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

<TABLE>
<CAPTION>
                                                                                    (UNAUDITED)      DECEMBER 31, 
                                                                                  MARCH 31, 1999        1998
                                                                                  --------------   --------------
<S>                                                                               <C>               <C>  
ASSETS
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities (cost $13,728.6 in 1999; $13,724.1 in 1998)           $14,101.2         $14,247.9
    Equity securities (cost $113.7 in 1999; $116.9 in 1998)                             133.1             134.0
  Mortgage loans on real estate, net                                                  5,364.6           5,328.4
  Real estate, net                                                                      244.3             243.6
  Policy loans                                                                          478.9             464.3
  Other long-term investments                                                            65.4              44.0
  Short-term investments                                                                483.2             478.3
                                                                                    ---------         ---------
                                                                                     20,870.7          20,940.5
                                                                                    ---------         ---------

Cash                                                                                     33.1              24.5
Accrued investment income                                                               229.9             218.7
Deferred policy acquisition costs                                                     2,143.6           2,022.3
Other assets                                                                            615.5             529.4
Assets held in separate accounts                                                     53,469.9          50,935.8
                                                                                    ---------         ---------
                                                                                    $77,362.7         $74,671.2
                                                                                    =========         =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Future policy benefits and claims                                                   $19,908.3         $19,772.2
Long-term debt                                                                          298.4             298.4
Other liabilities                                                                       933.7             917.3
Liabilities related to separate accounts                                             53,469.9          50,935.8
                                                                                    ---------         ---------
                                                                                     74,610.3          71,923.7
                                                                                    ---------         ---------
NFS-obligated mandatorily redeemable capital and preferred securities
  of subsidiary trusts holding solely junior subordinated debentures of NFS             300.0             300.0
                                                                                    ---------         ---------

Shareholders' equity:
  Preferred stock, $.01 par value. Authorized 50.0 million shares; no shares
    issued and outstanding                                                               --                --
  Class A common stock, $.01 par value. Authorized 750.0 million shares,
    23.8 million shares issued and outstanding                                            0.2               0.2
  Class B common stock, $.01 par value. Authorized 750.0 million shares,
    104.7 million shares issued and outstanding                                           1.0               1.0
  Additional paid-in capital                                                            635.1             629.5
  Retained earnings                                                                   1,618.9           1,541.5
  Accumulated other comprehensive income                                                198.3             275.9
  Other                                                                                  (1.1)             (0.6)
                                                                                    ---------         ---------
                                                                                      2,452.4           2,447.5
                                                                                    ---------         ---------
                                                                                    $77,362.7         $74,671.2
                                                                                    =========         =========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       4
<PAGE>   5

              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                 Consolidated Statements of Shareholders' Equity
                                   (Unaudited)
                   Three Months Ended March 31, 1999 and 1998
                                  (in millions)




<TABLE>
<CAPTION>                                       
                                                                                         ACCUMULATED     
                                     CLASS A      CLASS B                                  OTHER                         TOTAL
                                      COMMON      COMMON      PAID-IN      RETAINED     COMPREHENSIVE                 SHAREHOLDERS'
                                      STOCK        STOCK      CAPITAL      EARNINGS        INCOME           OTHER       EQUITY
                                  ------------  ----------  ----------  -------------  ---------------  ------------ -------------
<S>                                 <C>           <C>         <C>         <C>           <C>                <C>       <C>      
BALANCE, JANUARY 1, 1998              $ 0.2        $ 1.0       $ 629.2    $ 1,247.8       $ 247.1           $ (1.1)    $ 2,124.2
                                                                                                                     
Comprehensive income:                                                                                                
    Net income                         --           --            --           86.7          --               --            86.7
    Net unrealized losses on                                                                                         
    securities available-for-sale                                                                                    
    arising during the period          --           --            --           --           (11.1)            --           (11.1)
                                                                                                                     -----------
    Total comprehensive income                                                                                              75.6
                                                                                                                     -----------
Cash dividends declared                --           --            --           (7.7)          -               --            (7.7)
Other, net                             --           --            --           --             -                0.2           0.2
                                  ------------  ----------  ----------  -------------  ---------------  ------------ -----------  
BALANCE, MARCH 31, 1998               $ 0.2        $ 1.0       $ 629.2    $ 1,326.8       $ 236.0           $ (0.9)    $ 2,192.3
                                  ============  ==========  ==========  =============  ===============  ============ =========== 
                                                                                                                     
BALANCE, JANUARY 1, 1999              $ 0.2        $ 1.0       $ 629.5    $ 1,541.5       $ 275.9           $ (0.6)    $ 2,447.5
                                                                                                                     
Comprehensive income:                                                                                                
    Net income                         --           --            --           87.8          --               --            87.8
    Net unrealized losses on                                                                                         
      securities available-for-sale                                                                                  
      arising during the period       --           --            --           --           (77.6)            --            (77.6)
                                                                                                                     -----------
    Total comprehensive income                                                                                              10.2
                                                                                                                     -----------
Cash dividends declared                --           --            --          (10.4)         --               --           (10.4)
Other, net                             --           --             5.6         --            --               (0.5)          5.1
                                  ------------  ---------  -----------  -------------  ---------------  ------------ -----------
BALANCE, MARCH 31, 1999               $ 0.2        $ 1.0       $ 635.1    $ 1,618.9       $ 198.3           $ (1.1)    $ 2,452.4
                                  ============  =========  ===========  =============  ===============  ============ ===========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       5
<PAGE>   6


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                   Three Months Ended March 31, 1999 and 1998
                                  (in millions)

<TABLE>
<CAPTION>
                                                                                              1999           1998
                                                                                              ----           ----
<S>                                                                                          <C>            <C>    
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                 $  87.8        $  86.7
  Adjustments to reconcile net income to net cash provided by operating activities:
    Interest credited to policyholder account balances                                         263.8          261.9
    Capitalization of deferred policy acquisition costs                                       (152.4)        (131.2)
    Amortization of deferred policy acquisition costs                                           60.7           47.7
    Amortization and depreciation                                                                2.6           (2.3)
    Realized losses (gains) on investments                                                       5.4          (16.6)
    Increase in accrued investment income                                                      (11.2)         (12.8)
    (Increase) decrease in other assets                                                        (64.1)           5.1
    Increase (decrease) in policy liabilities                                                    7.0          (97.7)
    Increase in other liabilities                                                               58.1           78.6
    Other, net                                                                                   3.5           (2.9)
                                                                                             -------        -------
      Net cash provided by operating activities                                                261.2          216.5
                                                                                             -------        -------

CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                      524.1          442.1
  Proceeds from sale of securities available-for-sale                                          143.3          224.4
  Proceeds from maturity of securities held to maturity                                         --              6.0
  Proceeds from repayments of mortgage loans on real estate                                     89.4          241.0
  Proceeds from sale of real estate                                                             --             30.3
  Proceeds from repayments of policy loans and sale of other invested assets                     4.7           10.0
  Cost of securities available-for-sale acquired                                              (677.3)        (852.1)
  Cost of mortgage loans on real estate acquired                                              (125.3)        (241.7)
  Cost of real estate acquired                                                                  (0.7)          (0.2)
  Short-term investments, net                                                                   (4.9)        (117.0)
  Other, net                                                                                   (60.1)         (14.9)
                                                                                             -------        -------
      Net cash used in investing activities                                                   (106.8)        (272.1)
                                                                                             -------        -------

CASH FLOWS FROM FINANCING ACTIVITIES
  Cash dividends paid                                                                          (10.4)          (7.7)
  Increase in investment product and universal life insurance product account balances         756.8          621.2
  Decrease in investment product and universal life insurance product account balances        (891.5)        (694.3)
  Other, net                                                                                    (0.7)          --
                                                                                             -------        -------
      Net cash used in financing activities                                                   (145.8)         (80.8)
                                                                                             -------        -------

Net increase (decrease) in cash                                                                  8.6         (136.4)

Cash, beginning of period                                                                       24.5          180.9
                                                                                             -------        -------
Cash, end of period                                                                          $  33.1        $  44.5
                                                                                             =======        =======
</TABLE>

See accompanying notes to unaudited consolidated financial statements.


                                       6
<PAGE>   7


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements
                        Three Months Ended March 31, 1999


(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,
         1998 included in the Company's 1998 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
                                                                         MARCH 31,
                                                                ---------------------------
         (in millions, except per share amounts)                     1999          1998
         ----------------------------------------------------   ------------- -------------
         <S>                                                       <C>            <C>    
         Basic and diluted net income                              $  87.8        $  86.7
                                                                   =======        =======

         Weighted average common shares outstanding                  128.5          128.5
         Dilutive effect of stock options                              0.1            0.1
                                                                   -------        ------- 
         Weighted average diluted common shares outstanding          128.6          128.6
                                                                   =======        =======

         Net income per common share:
           Basic                                                   $  0.68        $  0.67
           Diluted                                                 $  0.68        $  0.67
</TABLE>



                                       7
<PAGE>   8


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


(3)      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
         (in millions)                                                   MARCH 31,
         ----------------------------------------------------   ------------------------------
                                                                     1999          1998
                                                                     ----          ----
         <S>                                                       <C>            <C>     
         Unrealized losses on securities available-for-
           sale arising during the period:
              Gross                                                $ (154.4)      $ (22.9)
              Adjustment to deferred policy acquisition costs          29.6           7.8
              Related federal tax benefit                              41.7           5.9
                                                                   --------       -------
                   Net                                                (83.1)         (9.2)
                                                                   --------       -------

         Reclassification adjustment for net losses (gains)
           on securities available-for-sale realized during
           the period:
              Gross                                                     8.5          (2.9)
              Related federal tax (benefit) expense                    (3.0)          1.0
                                                                   --------       -------
                   Net                                                  5.5          (1.9)
                                                                   --------       -------

         Total Other Comprehensive Income                          $  (77.6)      $ (11.1)
                                                                   ========       =======
</TABLE>

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

         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." The SOP, which has been adopted
         prospectively as of January 1, 1999, requires the capitalization of
         certain costs incurred in connection with developing or obtaining
         internal use software. Prior to the adoption of SOP 98-1, the Company
         expensed internal use software related costs as incurred. The effect of
         adopting the SOP was to increase net income for the quarter ended March
         31, 1999 by $1.6 million or $0.01 per share.

         In June 1998, the Financial Accounting Standards Board (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 fiscal years beginning after
         June 15, 1999. It may be implemented earlier provided adoption occurs
         as of the beginning of any fiscal quarter after issuance. The Company
         plans to adopt this Statement in first quarter 2000 and is currently
         evaluating the impact on results of operations and financial condition.



                                       8
<PAGE>   9

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

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

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

         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.

         Beginning first quarter 1999 the Company began reporting a new product
         segment, Assets Managed and Administered. The Assets Managed and
         Administered segment includes the revenues and expenses of the
         Company's investment advisor subsidiaries and the operations of
         businesses from which the Company receives asset-based fees for
         administrative services only. Previously, the results of these
         operations were included in the Corporate and Other segment.

         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,
         certain revenues and expenses related to the sales activities of its
         distribution companies, 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 and
         preferred securities and all realized gains and losses on investments
         in a Corporate and Other segment.

         During first quarter 1999 the Company revised the allocation of net
         investment income among its Life Insurance and Corporate and Other
         segments. Also, certain amounts previously reported as other income
         were reclassified to operating expense. Amounts reported for prior
         periods have been restated to reflect these changes as well as the new
         product segment previously discussed.



                                       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 March 31, 1999 and 1998.

<TABLE>
<CAPTION>
                                                                                      Assets
                                               Variable      Fixed        Life     Managed and     Corporate
         (in millions)                        Annuities    Annuities    Insurance  Administered    and Other     Total
         -------------------------------     ---------     ---------    ---------  ------------    ---------   ---------
         <S>                                  <C>           <C>          <C>        <C>             <C>         <C>  
         1999
         Operating revenue (1)                $   143.6    $   287.6    $  151.1    $   34.3       $   45.9    $   662.5
         Benefits and expenses                     78.0        244.9       122.0        28.2           52.3        525.4
                                              ---------    ---------    --------    ---------      --------    ---------
           Operating income (loss)
             before federal income tax             65.6         42.7        29.1         6.1           (6.4)       137.1
                                                                             
         Realized losses on investments            --            --         --          --             (5.4)        (5.4)
                                              ---------    ---------    --------    ---------      --------    ---------
         Consolidated income (loss) before
           federal income tax                 $    65.6    $    42.7    $   29.1    $    6.1          (11.8)   $   131.7
                                              =========    =========    ========    =========      ========    =========

         Assets as of period end              $50,139.8    $15,396.4    $5,527.9    $   192.7      $6,105.9    $77,362.7
                                              =========    =========    ========    =========      ========    =========

         1998
         Operating revenue (1)                $   114.3    $   289.3    $  127.2    $    17.1      $   49.8    $   597.7
         Benefits and expenses                     65.0        244.3       107.1         13.8          52.0        482.2
                                              ---------    ---------    --------    ---------      --------    ---------
           Operating income (loss)
              before federal income tax            49.3         45.0        20.1          3.3          (2.2)       115.5
         Realized gains on investments             --           --          --           --            16.6         16.6
                                              ---------    ---------    --------    ---------      --------    ---------
         Consolidated income before
           federal income tax                 $    49.3    $    45.0    $   20.1    $     3.3      $   14.4    $   132.1
                                              ---------    ---------    --------    ---------      --------    ---------

         Assets as of period end              $40,742.8    $14,514.0    $4,228.6    $    30.3      $6,212.2    $65,727.9
                                              =========    =========    ========    =========      ========    =========
</TABLE>

         (1) Excludes realized gains and losses on investments.

(6)      Contingencies
         -------------

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         The plaintiff in such lawsuit seeks to represent a national class of
         the Company's customers and seeks unspecified compensatory and punitive
         damages. The Company is currently evaluating this lawsuit, which has
         not been certified as a class. The Company intends to defend this
         lawsuit vigorously.



                                       10
<PAGE>   11


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 the holding company for Nationwide Life Insurance Company
              (NLIC) and other companies that comprise the retirement savings
              operations of the Nationwide Insurance Enterprise. The Company is
              a leading provider of long-term savings and retirement products in
              the United States. The Company develops and sells a diverse range
              of products including variable annuities, fixed annuities and life
              insurance as well as investment management services, pension
              products and administrative services. The Company markets its
              products through a broad network of wholesale and retail
              distribution channels, including independent investment dealers,
              national and regional brokerage firms, financial institutions,
              pension plan administrators, exclusive retail sales
              representatives, and Nationwide Insurance Enterprise insurance
              agents.

              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 capital 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, Inc.; (xii) inaccuracies in assumptions regarding
              future persistency, mortality, morbidity and interest rates used
              in calculating reserve amounts and (xiii) failure of the Company
              or its significant business partners and vendors to identify and
              correct all non-Year 2000 compliant systems or to develop and
              execute adequate contingency plans.

              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.


                                       11
<PAGE>   12


              The following table reconciles the Company's reported net income
              to net operating income for the first quarter of 1999 and 1998.
              All earnings per share amounts are presented on a diluted basis.

<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                                                                  MARCH 31,
                                                                            ---------------------
                  (in millions, except per share amounts)                    1999          1998
                  ----------------------------------------------------      ------        ------
                  <S>                                                       <C>           <C>   
                  Net income                                                $ 87.8        $ 86.7
                  Realized losses (gains) on investments, net of tax           3.5         (10.8)
                                                                            ------        ------
                    Net operating income                                    $ 91.3        $ 75.9
                                                                            ======        ======

                  Net operating income per share                            $ 0.71        $ 0.59
                                                                            ======        ======
</TABLE>

              Revenues

              Total revenues for first quarter 1999, excluding realized gains
              and losses on investments, increased to $662.5 million compared to
              $597.7 million for the same period in 1998. Increases in policy
              charges and other income contributed to revenue growth, while net
              investment income and life insurance premiums were relatively
              unchanged.

              Policy charges include asset fees, which are primarily earned from
              separate account assets generated from sales of variable annuities
              and variable life insurance products; cost of insurance charges
              earned on universal life insurance products; administration fees,
              which include fees charged per contract on a variety of the
              Company's products and premium loads on universal life insurance
              products; and surrender fees, which are charged as a percentage of
              premiums withdrawn during a specified period of annuity and
              certain life insurance contracts. Policy charges for the first
              quarter of 1999 and 1998 were as follows:

<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                                                                 MARCH 31,
                                                                         ---------------------------
                  (in millions)                                              1999          1998
                  ------------------------------------------------------ ------------- -------------
                  <S>                                                       <C>           <C>    
                  Asset fees                                                $ 140.4       $ 113.2
                  Cost of insurance charges                                    25.9          19.3
                  Administrative fees                                          25.8          16.9
                  Surrender fees                                               14.1           9.6
                                                                            -------       -------   
                    Total policy charges                                    $ 206.2       $ 159.0
                                                                            =======       =======   
</TABLE>

              The growth in asset fees reflects a 23% increase in total separate
              account assets which reached $53.47 billion as of March 31, 1999
              compared to $43.33 billion a year ago. Steady growth in sales of
              variable annuity and variable life insurance products as well as
              market appreciation have contributed significantly to the increase
              in separate account assets.

              Cost of insurance charges are assessed as a percentage of the net
              amount at risk on universal life insurance policies. The net
              amount at risk is equal to a policy's death benefit minus the
              related policyholder account value. The increase in cost of
              insurance charges is due primarily to growth in the net amount at
              risk related to individual variable universal life insurance
              reflecting expanded distribution and increased customer demand for
              variable life insurance products. The net amount at risk related
              to individual variable universal life insurance grew to $15.99
              billion as March 31, 1999 compared to $11.38 billion a year ago.

              The growth in administrative fees is attributable to a significant
              increase in premiums on individual variable life policies and
              certain corporate-owned life policies where the Company collects a
              premium load. Nearly all of the increase in surrender charges is
              attributable to policyholder withdrawals in the Variable Annuities
              segment, and reflects the overall increase in variable annuity
              policy reserves.




                                       12
<PAGE>   13

              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
              (losses) gains on investments were $(5.4) million and $16.6
              million for the first quarter of 1999 and 1998, respectively. The
              first quarter 1999 net realized losses on investments include a
              $9.2 million loss on a single fixed maturity security.

              Other income includes fees earned by the Company's investment
              management subsidiaries as well as commissions and other income
              earned by other subsidiaries of the Company that provide
              marketing, distribution and administration services. During 1998,
              NFS acquired three companies in an effort to expand the Company's
              investment management and large case pension plan administration
              services. All three acquisitions were closed after March 31, 1998
              and were accounted for using the purchase method. Accordingly, the
              revenues and expenses of these companies were only included in the
              Company's 1998 consolidated results after the date of acquisition.
              Other income included in the Company's first quarter 1999 results
              earned by the companies that were acquired in 1998 totaled $9.3
              million. The remaining $8.2 million increase in other income
              during 1999 is primarily attributable to growth in the Company's
              mutual fund operations that were in place during both periods
              presented.

              Benefits and Expenses

              Total benefits and expenses were $525.4 million in first quarter
              1999, a 9% increase over first quarter 1998. The increase is due
              mainly to growth in amortization of deferred acquisition costs
              (DAC) and other operating expenses. Interest credited and other
              policyholder benefits were relatively flat compared to the year
              ago first quarter.

              The growth in amortization of DAC which totaled $60.7 million and
              $47.7 million in the first quarter of 1999 and 1998, respectively,
              is principally due to the Variable Annuities segment and is
              consistent with the growth in revenues.

              Operating expenses increased 20% to $128.5 million in the first
              quarter of 1999 compared to $107.5 million in the first quarter of
              1998. The increase reflects growth in the number of annuity and
              life insurance contracts in force and the related increase in
              administrative processing costs as well as the effect of
              acquisitions and start-up companies. In addition to the three
              acquisitions discussed previously, two subsidiaries, Nationwide
              Trust Company, F.S.B. and Nationwide Financial Services (Bermuda),
              Ltd., began operations in 1998. Excluding the effects of the 1998
              acquisitions and start-up companies, operating expenses increased
              10% in first quarter 1999 compared to the same period in 1998.

              The increase in interest expense on senior notes and capital and
              preferred securities of subsidiary trusts reflects the additional
              interest expense on $200.0 million of preferred securities issued
              through a subsidiary trust in October 1998.

              Federal income tax expense was $43.9 million and $45.4 million for
              the first quarter of 1999 and 1998, respectively. These amounts
              represent effective tax rates of 33.3% for the first quarter of
              1999 and 34.4% in 1998.

              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.


                                       13
<PAGE>   14


              The Company has completed an inventory and assessment of all
              computer systems and has implemented a plan to renovate or replace
              all applications that were identified as not Year 2000 compliant.
              The Company has renovated all applications that required
              renovation. Testing of the renovated programs included running
              each application in a Year 2000 environment and was completed as
              planned during 1998. For applications being replaced, the Company
              had all replacement systems in place and functioning as planned by
              year-end 1998. The shareholder services system that supports
              mutual fund products was fully deployed during the first quarter,
              1999. Conversions of existing traditional life policies to the new
              compliant system will continue through second quarter 1999.

              The Company has completed an inventory and assessment of all
              vendor products and has tested and certified that each vendor
              product is Year 2000 compliant. Any vendor products that could not
              be certified as Year 2000 compliant were replaced or eliminated in
              1998.

              The Company's facilities in Columbus, Ohio have been inventoried,
              assessed, and tested as being Year 2000 compliant. Systems
              supporting the Company's infrastructure such as
              telecommunications, voice and networks were renovated and will be
              brought into compliance before the end of the second quarter 1999.

              The Company has also addressed issues associated with the exchange
              of electronic data with external organizations. The Company has
              completed an inventory and assessment of all business partners
              utilizing electronic interfaces with the Company and processes
              have been put in place to allow the Company to accept data
              regardless of the format.

              In addition to resolving internal Year 2000 readiness issues, the
              Company is surveying significant external organizations (business
              partners) to assess if they will be Year 2000 compliant and be in
              a position to do business in the Year 2000 and beyond.
              Specifically, the Company has contacted mutual fund organizations
              that provide funds for the Company's variable annuity and life
              products and wholesale producers to determine when they will be
              Year 2000 compliant. The results are currently being gathered and
              analyzed.

              In addition to the contingency plans developed for electronic
              interfaces between the Company and its business partners,
              contingency plans were also developed for wholesale producers who
              may not become compliant before the end of 1999. Additional
              contingency plans will be developed for mutual fund organizations
              during the second quarter 1999. The Company has identified
              external risk scenarios, prioritized those risks and is now in the
              process of developing contingency plans to minimize the impact to
              the Company, customers and producers. Contingency plan efforts are
              expected to be completed by the end of the third quarter 1999.

              The preceding Year 2000 discussion excludes the three companies
              acquired in 1998. The Company has reviewed the acquired companies'
              systems, applications, and business partner relationships. The
              results of effort to-date indicate the Company will achieve its
              plan for these companies to become compliant before July, 1999.

              Operating expenses in 1998 and 1997 include approximately $44.7
              million and $45.4 million, respectively, for technology projects,
              including costs related to Year 2000. The Company anticipates
              spending less than $5 million on Year 2000 activities in 1999, and
              spent $2.4 million during first quarter 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.




                                       14
<PAGE>   15

              Recently Issued Accounting Standards

              See note 4 to the unaudited consolidated financial statements
              for a discussion of recently issued accounting standards.

              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 brokerage firms,
              pension plan administrators and financial institutions. Retail
              distributors are representatives of the Company who market
              products directly to a customer base identified by the Company and
              include exclusive sales representatives and Nationwide Insurance
              Enterprise insurance agents.

              Statutory premiums and deposits by distribution channel for the
              first quarter of 1999 and 1998 are summarized as follows:

<TABLE>
<CAPTION>
                                                                        1999                        1998
                                                             --------------------------- ---------------------------
               (in millions)                                      AMOUNT           %           AMOUNT          %
               --------------------------------------------- --------------------------- --------------- -----------
               <S>                                               <C>            <C>          <C>             <C>  
               WHOLESALE CHANNELS
                 Independent broker/dealers                      $  862.9        25.3%       $  875.4         29.1%
                 National and regional brokerage firms              111.4         3.2            86.0          2.9
                 Financial institutions                             522.5        15.3           449.3         15.0
                 Pension plan administrators                        927.3        27.2           734.1         24.4
                 Life specialists                                   186.8         5.5            89.9          3.0
                                                                 --------       -----        --------        -----  
                    Total wholesale channels                      2,610.9        76.5         2,234.7         74.4
                                                                 --------       -----        --------        -----
               RETAIL CHANNELS
                 Exclusive retail sales representatives             592.3        17.3           586.0         19.5
                 Nationwide agents                                  211.5         6.2           183.1          6.1
                                                                 --------       -----        --------        -----
                    Total retail channels                           803.8        23.5           769.1         25.6
                                                                 --------       -----        --------        -----  
               Total external premiums and deposits               3,414.7       100.0%        3,003.8        100.0%
                                                                 ========       =====        ========        =====
               Nationwide Insurance Enterprise employee
                 and agent benefit plans                             66.4                        59.8
                                                                 --------                    --------
               Total statutory premiums and deposits             $3,481.1                    $3,063.6
                                                                 ========                    ========
</TABLE>


              Excluding Nationwide Insurance Enterprise benefit plan sales, the
              Company achieved sales growth of 14% in the first quarter of 1999
              compared to the first quarter of 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 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.



                                       15
<PAGE>   16

              External statutory premiums and deposits by product for the first
              quarter of 1999 and 1998 are summarized as follows.

<TABLE>
<CAPTION>
                  (in millions)                                       1999             1998
                  --------------------------------------------- ----------------------------------
                  <S>                                              <C>               <C>      
                  The BEST of AMERICA(R) products:
                    Individual variable annuities                  $  1,136.8        $ 1,120.0
                    Group variable annuities                            901.8            702.1
                    Variable universal life insurance                    90.5             67.5
                  Private label annuities                               304.4            235.2
                  IRC Section 457 annuities                             530.9            548.7
                  The NEA Valuebuilder annuities                         37.0             37.3
                  Traditional/Universal life insurance                   60.0             59.3
                  Bank-owned life insurance                              86.6             75.2
                  Corporate-owned life insurance                        100.1             14.7
                  Other                                                 166.6            143.8
                                                                   ----------        ---------
                                                                   $  3,414.7        $ 3,003.8
                                                                   ==========        =========
</TABLE>

              BUSINESS SEGMENTS

              The Company has four product segments: Variable Annuities, Fixed
              Annuities, Life Insurance and Assets Managed and Administered. In
              addition, the Company reports certain other revenues and expenses
              in a Corporate and Other segment. All information set forth below
              relating to the Company's Variable Annuities segment excludes the
              fixed option under the Company's variable annuity contracts. Such
              information is included in the Company's Fixed Annuities segment.

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

<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED
                                                                            MARCH 31,
                                                                ----------------------------------
                  (in millions)                                       1999             1998
                  ---------------------------------------------  --------------  ----------------
                  <S>                                                <C>              <C>     
                  Variable Annuities                                 $  65.6          $  49.3
                  Fixed Annuities                                       42.7             45.0
                  Life Insurance                                        29.1             20.1
                  Assets Managed and Administered                        6.1              3.3
                  Corporate and Other                                   (6.4)            (2.2)
                                                                     -------          -------
                                                                     $ 137.1          $ 115.5
                                                                     =======          =======
</TABLE>



                                       16
<PAGE>   17



              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.

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

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS ENDED
                                                                                      MARCH 31,
                                                                         ------------------------------------
              (in millions)                                                    1999               1998
              ---------------------------------------------------------- ------------------ -----------------
              <S>                                                           <C>                 <C>         
              INCOME STATEMENT DATA
              Revenues                                                      $     143.6         $    114.3
              Benefits and expenses                                                78.0               65.0
                                                                            -----------         ----------
              Operating income before federal income tax                    $      65.6         $     49.3
                                                                            ===========         ==========

              OTHER DATA
              Statutory premiums and deposits (1)                           $   2,460.1         $  2,289.0
              Policy reserves as of period end                              $  48,848.3         $ 39,666.7
              Pre-tax operating income to average policy reserves                  0.55%              0.54%
</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.

              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
              $135.6 million in the first quarter of 1999, up 24% from $109.5
              million in the same period a year ago. The increase in asset fees
              is due to continued growth in variable annuity policy reserve
              levels resulting from increased variable annuity sales and market
              appreciation on investments underlying reserves.

              Variable annuity policy reserves grew $2.43 billion during first
              quarter 1999 reaching $48.85 billion as of March 31, 1999 and have
              increased 23% compared to a year ago. Variable annuity sales
              increased 7% for the first quarter 1999, reaching $2.46 billion
              compared to $2.29 billion in the year ago quarter. Compared to
              fourth quarter 1998, variable annuity sales increased 20%. Sales
              of 401(k) plans and private label variable annuities led sales
              growth in first quarter 1999, posting increases of 28% and 29%,
              respectively, compared to first quarter 1998.

              Favorable equity market conditions during first quarter 1999 also
              contributed significantly to the growth in variable annuity policy
              reserves. Variable annuity policy reserves reflect market
              appreciation of $1.28 billion during the first three months of
              1999. Over the past twelve months, variable annuity policy
              reserves have increased $4.27 billion as a result of market
              appreciation.

              Amortization of DAC increased 34% to $35.4 million in first
              quarter 1999 compared to $26.4 million in first quarter 1998.
              Operating expenses were $42.2 million in first quarter 1999, an
              increase of 13% over first quarter 1998. The growth in DAC
              amortization and operating expenses reflect the overall growth in
              the variable annuity business.



                                       17
<PAGE>   18


              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
                                                                                      MARCH 31,
                                                                         ------------------------------------
              (in millions)                                                    1999                1998
              ---------------------------------------------------------- ------------------ -----------------
              <S>                                                            <C>                 <C>       
              INCOME STATEMENT DATA
              Revenues:
                Net investment income                                       $     275.3         $    277.2
                Other                                                              12.3               12.1
                                                                            -----------         ----------     
                                                                                  287.6              289.3
                                                                            -----------         ----------      
              Benefits and expenses:
                Interest credited to policyholder account balances                202.2              205.9
                Other benefits and expenses                                        42.7               38.4
                                                                            -----------         ----------     
                                                                                  244.9              244.3
                                                                            -----------         ----------     
              Operating income before federal income tax                    $      42.7         $     45.0
                                                                            ===========         ==========    

              OTHER DATA
              Statutory premiums and deposits (1)                           $     617.4         $    498.1
              Policy reserves as of period end                              $  15,065.2         $ 14,229.1
              Pre-tax operating income to average policy reserves                  1.14%              1.27%
</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.

              Fixed annuity segment results reflect a slight increase in
              interest spread income attributable to growth in fixed annuity
              policy reserves offset by lower interest margins. Interest spread
              is the differential between net investment income and interest
              credited to policyholder account balances. Interest spreads vary
              depending on 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.

<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED
                                                                 MARCH 31,
                                                    -------------------------------------
                                                           1999                1998
                                                    ------------------- -----------------
                 <S>                                       <C>                 <C>  
                 Net investment income                     7.62%               8.01%
                 Interest credited                         5.60                5.95
                                                           ----                ----
                                                           2.02%               2.06%
                                                           ====                ====
</TABLE>

              The Company experienced an increase in mortgage loan and bond
              prepayment fees in the first quarter of 1999 and such income
              accounted for approximately 15 basis points of the interest spread
              compared to 9 basis points in first quarter 1998. The Company
              anticipates interest spreads over the next several quarters to be
              190 to 195 basis points, excluding the impact of mortgage loan and
              bond prepayment income.

              Fixed annuity policy reserves increased to $15.07 billion as of
              March 31, 1999 compared to $14.90 billion as of the end of 1998
              and $14.23 billion a year ago.



                                       18
<PAGE>   19


              First quarter fixed annuity sales grew to $617.4 million in 1999
              compared to $498.1 million in 1998. Most of the Company's fixed
              annuity sales are premiums allocated to the fixed option of
              variable annuity contracts. First quarter 1999 fixed annuity sales
              include $521.7 million in premiums allocated to the fixed option
              under a variable annuity contract, compared to $402.4 million in
              first quarter 1998. The increase is attributable to a first-year
              bonus interest rate program in effect during the first quarter of
              1999.

              The increase in other benefits and expenses in first quarter 1999
              compared to a year ago is attributable to growth in business.

              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.

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

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS ENDED
                                                                                      MARCH 31,
                                                                         ------------------------------------
              (in millions)                                                      1999             1998
              ---------------------------------------------------------- ------------------ -----------------
              <S>                                                             <C>              <C>      
              INCOME STATEMENT DATA
              Revenues                                                        $   151.1        $   127.2
              Benefits and expenses                                               122.0            107.1
                                                                              ---------        --------- 
              Operating income before federal income tax                      $    29.1        $    20.1
                                                                              =========        =========

              OTHER DATA
              Statutory premiums (1):
                Traditional and universal life                                $    60.0        $    59.3
                Variable universal life                                       $    90.5        $    67.5
                Corporate-owned life                                          $   186.7        $    89.9
              Policy reserves as of period end:
                Traditional and universal life                                $ 2,459.4        $ 2,389.2
                Variable universal life                                       $ 1,363.3        $ 1,031.1
                Corporate-owned life                                          $ 1,097.3        $   316.6
</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 policy charge
              revenue driven by growth in investment life insurance in force and
              policy reserves, partially offset by higher benefits and expense
              levels.

              The increase in Life Insurance segment earnings is attributable to
              strong growth in investment life insurance products, which include
              individual variable universal life insurance and corporate-owned
              life insurance, where the Company has aggressively expanded its
              distribution capabilities. Investment life premiums and deposits
              increased from $157.4 million in first quarter 1998 to $277.2
              million in first quarter 1999. As a result of the sales growth and
              high persistency, revenues from investment life products increased
              to $51.8 million in first quarter 1999 from $27.2 million in first
              quarter 1998. The Company believes there are growth opportunities
              for investment life products and in 1999 will be introducing new
              products and expanding distribution to new outlets to further
              penetrate these markets.

              Interest credited to policyholders increased $5.8 million in first
              quarter 1999 reaching $30.6 million compared to $24.8 million in
              the year ago first quarter. Increased corporate-owned life
              insurance business accounted for most of the increases. Corporate
              investment fixed life insurance reserves tripled to $920.0 million
              as of March 31, 1999 compared to $304.2 million a year ago.



                                       19
<PAGE>   20


              Traditional and universal life insurance benefits increased $4.9
              million to $38.4 million in first quarter 1999 compared to the
              same period a year ago. Operating expenses remained relatively
              unchanged during first quarters 1999 and 1998.

              Assets Managed and Administered

              The following table summarizes certain selected financial data for
              the Assets Managed and Administered segment for the periods
              indicated.

<TABLE>
<CAPTION>
                                                                                  THREE MONTHS ENDED
                                                                                       MARCH 31,
                                                                         --------------------------------------
              (in millions)                                                    1999                1998
              ---------------------------------------------------------- ------------------ -------------------
              <S>                                                            <C>                <C>       
              INCOME STATEMENT DATA
              Revenues                                                       $     34.3         $     17.1
              Operating expenses                                                   28.2               13.8
                                                                             ----------         ----------
              Operating income before federal income tax                     $      6.1         $      3.3
                                                                             ==========         ==========

              OTHER DATA (1)
              Assets under management                                        $ 20,601.9         $  8,950.6
              Assets administered                                            $ 10,189.8         $  2,878.1
</TABLE>

              ---------

              (1)   Represents the notional amount of assets managed and
                    administered. These assets are not reflected on the
                    Company's consolidated balance sheet, unless part of an
                    annuity or life insurance contract issued by the Company.

              Assets Managed and Administered segment revenue and expense growth
              was mainly due to acquisitions that occurred in the second half of
              1998. During 1998, NFS acquired three companies in an effort to
              expand the Company's investment management and large case pension
              plan administration services. The acquired companies contributed
              $9.3 million to revenues and $9.6 million to operating expenses in
              first quarter 1999. The $9.6 million of operating expenses
              attributable to the acquisitions which were not in place in first
              quarter 1998 includes $1.0 million of goodwill amortization. The
              remaining revenues and operating expenses are attributable to
              growth in the Company's mutual fund operations that were in place
              during both periods presented, but which reported a $2.86 billion
              increase in assets under management from March 31, 1998 to March
              31, 1999.

              Most of the growth in the assets managed and administered is due
              to the acquisitions previously discussed.

              Assets under management include $8.64 billion and $6.05 billion of
              Company managed investment options that support the Company's
              variable annuity and variable life insurance products as of March
              31, 1999 and 1998, respectively. These assets are also included in
              the related variable annuity and variable life insurance policy
              reserves.



                                       20
<PAGE>   21




              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
                                                                                       MARCH 31,
                                                                         --------------------------------------
              (in millions)                                                       1999               1998
              ---------------------------------------------------------- ------------------   -----------------
              <S>                                                               <C>                 <C>   
              INCOME STATEMENT DATA
              Revenues                                                          $  45.9             $ 49.8
              Benefits and expenses                                                52.3               52.0
                                                                                -------             ------
              Operating income (loss) before federal income tax (1)             $  (6.4)            $ (2.2)
                                                                                =======             ======
</TABLE>

              ----------

              (1)  Excludes realized gains and losses on investments.

              Revenues in the Corporate and Other segment consist of net
              investment income on invested assets not allocated to the four
              product 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. The decrease in revenues reflects a decrease in
              group annuity account balances related to Nationwide Insurance
              Enterprise employee benefit plans and lower income from real
              estate investments.

              Included in benefits and expenses is $11.8 million and $8.0
              million of interest expense on long-term debt and capital and
              preferred securities of subsidiary trusts for first quarter 1999
              and 1998, respectively. The increase reflects $200.0 million of
              preferred securities issued through a subsidiary trust in October
              1998.

              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 (losses) gains of $(5.4) million and $16.6 million
              during the first quarter of 1999 and 1998, respectively.


                                       21
<PAGE>   22


              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 and preferred securities of
              subsidiary trusts and equity, summarized in the following table.

<TABLE>
<CAPTION>
                                                                                              AS OF
                                                                        ---------------------------------------------------
                                                                            MARCH 31,        DECEMBER 31,       MARCH 31,
                (in millions)                                                 1999               1998             1998
                ------------------------------------------------------- ----------------- ---------------- ----------------
               <S>                                                        <C>                 <C>             <C>       
                Long-term debt                                            $     298.4         $   298.4       $    298.4
                Capital and preferred securities of subsidiary trusts           300.0             300.0            100.0
                                                                          -----------         ---------       ----------
                  Total long-term debt and capital and preferred
                   securities                                                   598.4             598.4            398.4
                                                                          -----------         ---------       ----------

                Shareholders' equity, excluding accumulated other
                  comprehensive income                                        2,254.1           2,171.6          1,956.3
                Accumulated other comprehensive income                          198.3             275.9            236.0
                                                                          -----------         ---------       ----------
                  Total shareholders' equity                                  2,452.4           2,447.5          2,192.3
                                                                          -----------         ---------       ----------
                  Total capital                                           $   3,050.8         $ 3,045.9       $  2,590.7
                                                                          ===========         =========       ==========
</TABLE>

              The Company's long-term debt bears interest at 8.0% per annum and
              matures March 1, 2027. The capital and preferred securities of
              subsidiary trusts include $100.0 million of capital securities
              that are due March 1, 2037 and pay a distribution rate of 7.899%
              and $200.0 million of preferred securities that are due October
              31, 2028 and pay a distribution rate of 7.10%. There are no
              sinking fund requirements related to the debt or capital and
              preferred securities.

              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, 1998 was $1.32 billion and statutory-basis net income
              for 1998 was $171.0 million. Total dividends paid in the preceding
              twelve months were $110.9 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.



                                       22
<PAGE>   23

              Also available as a source of funds to the Company is a $600.0
              million revolving credit facility entered into by NFS, NLIC and
              Nationwide Mutual Insurance Company with a group of national
              financial institutions. 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. The Company had no
              amounts outstanding under this agreement as of March 31, 1999.

              INVESTMENTS

              General

              The Company's assets are divided between separate account and
              general account assets. As of March 31, 1999, $53.47 billion (or
              69%) of the Company's total assets were held in separate accounts
              and $23.89 billion (or 31%) were held in the Company's general
              account, including $20.87 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 $814.4 million of policy reserves
              as of March 31, 1999 ($743.9 million as of December 31, 1998) for
              which the Company bears 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>
                                                                        MARCH 31, 1999            DECEMBER 31, 1998
                                                                  --------------------------- ---------------------------
                                                                     CARRYING         % OF       CARRYING        % OF
                  (in millions)                                       VALUE           TOTAL       VALUE          TOTAL
                  ----------------------------------------------- --------------- ----------- --------------- -----------
                  <S>                                              <C>               <C>       <C>               <C> 
                  U.S. government/agencies                         $    304.0          2.2%    $    269.0          1.9%
                  Foreign governments                                   106.5          0.7          111.0          0.8
                  State and political subdivisions                        0.8         --              1.6         --
                  Mortgage-backed securities:
                    U.S. government/agencies                          3,454.8         24.5        3,562.2         25.0
                    Non-government/agencies                              --           --             --           --
                  Corporate:
                    Public                                            5,160.5         36.6        5,194.3         36.4
                    Private                                           5,074.6         36.0        5,109.8         35.9
                                                                   ----------        -----     ----------        -----
                                                                   $ 14,101.2        100.0%    $ 14,247.9        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% were in
              the highest two NAIC Designations as of March 31, 1999.


                                       23
<PAGE>   24


              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.

<TABLE>
<CAPTION>
                                                                     AS OF MARCH 31, 1999        AS OF DECEMBER 31, 1998
                                                                 ---------------------------  ----------------------------
                    NAIC                RATING AGENCY                 CARRYING     % OF            CARRYING      % OF
              DESIGNATION (1)     EQUIVALENT DESIGNATION (2)           VALUE       TOTAL            VALUE        TOTAL
              ------------------ -----------------------------   ---------------------------  --------------- ------------
                                                                                      (in millions)
              <S>                <C>                                 <C>           <C>            <C>            <C> 
                      1          Aaa/Aa/A                            $ 8,931.4      63.3%         $ 9,166.1       64.3%
                      2          Baa                                   4,803.2      34.1            4,715.1       33.1
                      3          Ba                                      346.8       2.5              347.2        2.5
                      4          B                                        15.6       0.1                5.6       --
                      5          Caa and lower                             4.2      --                 13.9        0.1
                      6          In or near default                       --        --                 --         --
                                                                     ---------     -----          ---------      ----- 
                                                                     $14,101.2     100.0%         $14,247.9      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 March 31, 1999, MBSs were $3.45
              billion (or 25%) 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 March 31, 1999, $2.30 billion (or
              67%) 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.


                                       24
<PAGE>   25


              The following table sets forth the distribution by investment type
              of the Company's general account MBS portfolio as of March 31,
              1999 and December 31, 1998.

<TABLE>
<CAPTION>
                                                                    AS OF MARCH 31, 1999            AS OF DECEMBER 31, 1998
                                                               -----------------------------    -----------------------------
                                                                    CARRYING       % OF              CARRYING        % OF
                 (in millions)                                       VALUE         TOTAL              VALUE         TOTAL
                 -------------------------------------------   ---------------  ------------    ---------------   -----------
                 <S>                                               <C>             <C>              <C>              <C>  
                 Planned Amortization Class                        $ 2,303.2        66.7%           $ 2,433.4         68.3%
                 Very Accurately Defined Maturity                      449.6        13.0                477.8         13.4
                 Multi-family Mortgage Pass-through
                   Certificates                                        249.8         7.2                251.0          7.0
                 Scheduled                                             138.0         4.0                143.8          4.0
                 Targeted Amortization Class                            84.0         2.4                 92.0          2.6
                 Accrual                                                70.2         2.0                 77.3          2.2
                 Sequential                                             44.4         1.3                 45.6          1.3
                 Other                                                 115.6         3.4                 41.3          1.2
                                                                   ---------       -----            ---------        -----
                                                                   $ 3,454.8       100.0%           $ 3,562.2        100.0%
                                                                   =========       =====            =========        ======
</TABLE>

              Mortgage Loans

              As of March 31, 1999, general account mortgage loans were $5.36
              billion (or 26%) of the carrying value of consolidated general
              account invested assets.

              As of March 31, 1999 none of the Company's mortgage loans were
              classified as delinquent compared to 0.19% a year ago and none at
              December 31, 1998. Foreclosed and restructured loans totaled only
              0.00% and 0.46% of the Company's mortgage loans as of March 31,
              1999, respectively, compared to 0.69% and 0.00% as of March 31,
              1998, respectively.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              There have been no material changes in market risk exposures that
              affect the quantitative and qualitative disclosures presented in
              NFS's Annual Report on Form 10-K for the year ended December 31,
              1998.


                                       25
<PAGE>   26


                           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 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 a lawsuit in a federal
              court in Texas against Nationwide Life and the American Century
              group of defendants (Robert Young and David D. Distad v.
              Nationwide Life Insurance Company et al.). In this lawsuit,
              plaintiffs sought 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 underlying
              mutual fund option 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 district court denied, in part, and granted, in part, motions
              to dismiss the complaint filed by Nationwide Life and American
              Century. The remaining claims against Nationwide Life allege
              securities fraud, common law fraud, civil conspiracy, and breach
              of contract. On December 2, 1998, the district court issued an
              order denying plaintiffs' motion for class certification. On
              December 10, 1998, the district court stayed the lawsuit pending
              plaintiffs' petition to the federal appeals court for
              interlocutory review of the order denying class certification. On
              March 26, 1999, the appeals court denied plaintiffs' petition for
              interlocutory review of the order. On April 28, 1999, the court
              denied plaintiffs' motion for reconsideration of the denial of
              interlocutory review. Nationwide Life intends to defend the case
              vigorously.

              On October 29, 1998, the Company was named in a lawsuit filed in
              Ohio state court related to the sale of deferred annuity products
              for use as investments in tax-deferred contributory retirement
              plans (Mercedes Castillo v. Nationwide Financial Services, Inc.,
              Nationwide Life Insurance Company and Nationwide Life and Annuity
              Insurance Company). The plaintiff in such lawsuit seeks to
              represent a national class of the Company's customers and seeks
              unspecified compensatory and punitive damages. The Company is
              currently evaluating this lawsuit, which has not been certified as
              a class. The Company intends to defend this lawsuit 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

              Pursuant to the Stock Retainer Plan for Non-Employee Directors,
              1,288 shares of Class A Common Stock were issued by NFS during the
              first quarter of 1999, at an average price of $43.755 per share 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 Act of 1933, as amended,
              pursuant to section 4(2) promulgated thereunder.


                                       26
<PAGE>   27


ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              None.

ITEM 4        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              None.

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 February 10, 1999, NFS filed a Current Report on Form
                      8-K announcing the expansion of its $20 billion investment
                      management business by establishing an investment
                      management company that will be led by Paul Hondros, an
                      industry leader.



                                       27
<PAGE>   28

                                    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: May 14, 1999     /s/Mark R. Thresher
                       ---------------------------------------------------------
                       Mark R. Thresher, Vice President - Finance and Treasurer
                                     (Chief Accounting Officer)




                                       28

<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
MARCH 31, 1999, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               MAR-31-1999
<DEBT-HELD-FOR-SALE>                            14,101
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                         133
<MORTGAGE>                                       5,365
<REAL-ESTATE>                                      244
<TOTAL-INVEST>                                  20,871
<CASH>                                              33
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                           2,144
<TOTAL-ASSETS>                                  77,363
<POLICY-LOSSES>                                 19,908
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                    298
                              300
                                          0
<COMMON>                                             1
<OTHER-SE>                                       2,451
<TOTAL-LIABILITY-AND-EQUITY>                    77,363
                                          54
<INVESTMENT-INCOME>                                366
<INVESTMENT-GAINS>                                 (5)
<OTHER-INCOME>                                      37
<BENEFITS>                                         314
<UNDERWRITING-AMORTIZATION>                         61
<UNDERWRITING-OTHER>                               129
<INCOME-PRETAX>                                    132
<INCOME-TAX>                                        44
<INCOME-CONTINUING>                                 88
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                        88
<EPS-PRIMARY>                                     0.68
<EPS-DILUTED>                                     0.68
<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