NATIONWIDE FINANCIAL SERVICES INC/
10-Q, 2000-11-13
LIFE INSURANCE
Previous: SONIC FOUNDRY INC, 8-K/A, EX-23.1, 2000-11-13
Next: NATIONWIDE FINANCIAL SERVICES INC/, 10-Q, EX-10.32, 2000-11-13



<PAGE>   1



             NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES

                                  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 SEPTEMBER 30, 2000   COMMISSION FILE NO. 1-12785


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


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

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


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
  the preceding 12 months (or for such shorter period that the registrant was
     required to file such reports) and (2) has been subject to the filing
                  requirements for at least the past 90 days.

                                    YES X    NO
                                       ---     ---

The number of shares outstanding of each of the registrant's classes of common
stock on November 1, 2000 was as follows:

                CLASS A COMMON STOCK (par value $0.01 per share) - 23,998,407
                  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>
PART I       FINANCIAL INFORMATION
<S>                                                                                       <C>
             Item 1      Unaudited Consolidated Financial Statements                            3

             Item 2      Management's Discussion and Analysis of Financial Condition and
                            Results of Operations                                              12

             Item 3      Quantitative and Qualitative Disclosures About Market Risk            27

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                     28

             Item 2      Changes in Securities and Use of Proceeds                             28

             Item 3      Defaults Upon Senior Securities                                       28

             Item 4      Submission of Matters to a Vote of Security Holders                   29

             Item 5      Other Information                                                     29

             Item 6      Exhibits and Reports on Form 8-K                                      29

SIGNATURE                                                                                      30
</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      NINE MONTHS ENDED
                                                          SEPTEMBER 30,           SEPTEMBER 30,
                                                      --------------------    ----------------------
                                                         2000       1999        2000        1999
                                                      ---------  ---------    ---------    ---------
<S>                                                   <C>        <C>          <C>         <C>
REVENUES
  Policy charges                                         $285.1    $231.5     $  824.1     $  655.9
  Life insurance premiums                                  51.7      51.5        180.7        153.9
  Net investment income                                   416.7     382.3      1,239.1      1,122.4
  Net realized (losses) gains on investments               (2.9)      6.2        (16.3)        (7.1)
  Other                                                    50.7      44.9        147.1        120.9
                                                      ---------  ---------    ---------    ---------
                                                          801.3     716.4      2,374.7      2,046.0
                                                      ---------  ---------    ---------    ---------


BENEFITS AND EXPENSES
  Interest credited to policyholder
   account balances                                       292.4     272.4        878.1        803.6
  Other benefits and claims                                56.2      51.4        185.2        146.2
  Policyholder dividends on participating policies          8.3       8.7         31.8         30.5
  Amortization of deferred policy acquisition costs        91.0      68.5        263.0        196.1
  Interest expense on debt and capital and
   preferred securities of subsidiary trusts               11.8      11.8         35.4         35.4
  Other operating expenses                                177.4     148.1        510.3        409.9
                                                      ---------  ---------    ---------    ---------
                                                          637.1     560.9      1,903.8      1,621.7
                                                      ---------  ---------    ---------    ---------


   Income before federal income tax expense               164.2     155.5        470.9        424.3
Federal income tax expense                                 47.5      52.2        145.2        141.8
                                                      ---------  ---------    ---------    ---------
          Net income                                     $116.7    $103.3     $  325.7     $  282.5
                                                      =========  =========    =========    =========

NET INCOME PER COMMON SHARE
  Basic                                                  $ 0.91    $ 0.80     $   2.53     $   2.20
  Diluted                                                $ 0.91    $ 0.80     $   2.53     $   2.20

Weighted average common shares outstanding                128.7     128.5        128.7        128.5
Weighted average diluted common shares outstanding        129.0     128.6        128.8        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)
                                                                                       SEPTEMBER 30,      DECEMBER 31, 1999
                                                                                           2000
                                                                                     ------------------   ------------------
<S>                                                                                  <C>                  <C>
ASSETS
Investments:
  Securities available-for-sale, at fair value:
    Fixed maturity securities (cost $14,851.7 in 2000; $15,379.8 in 1999)            $      14,857.3      $      15,296.5
    Equity securities (cost $116.7 in 2000; $87.8 in 1999)                                     132.5                 96.4
  Mortgage loans on real estate, net                                                         6,113.0              5,786.3
  Real estate, net                                                                             285.6                254.8
  Policy loans                                                                                 578.7                519.6
  Other long-term investments                                                                   99.5                 73.8
  Short-term investments                                                                       752.5                560.5
                                                                                     ------------------   ------------------
                                                                                            22,819.1             22,587.9
                                                                                     ------------------   ------------------

Cash                                                                                            27.6                 22.5
Accrued investment income                                                                      248.7                238.7
Deferred policy acquisition costs                                                            2,818.5              2,555.8
Other assets                                                                                   618.1                493.8
Assets held in separate accounts                                                            71,710.4             67,155.3
                                                                                     ------------------   ------------------
                                                                                      $     98,242.4      $      93,054.0
                                                                                     ==================   ==================

LIABILITIES AND SHAREHOLDERS' EQUITY
Future policy benefits and claims                                                     $     21,864.8      $      21,868.3
Long-term debt                                                                                 298.4                298.4
Other liabilities                                                                            1,250.0                944.9
Liabilities related to separate accounts                                                    71,710.4             67,155.3
                                                                                     ------------------   ------------------
                                                                                            95,123.6             90,266.9
                                                                                     ------------------   ------------------
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, $0.01 par value. Authorized 50.0 million shares; no shares
    issued and outstanding                                                                       -                    -
  Class A common stock, $0.01 par value. Authorized 750.0 million shares,
    24.0 million shares issued and outstanding                                                   0.2                  0.2
  Class B common stock, $0.01 par value. Authorized 750.0 million shares,
    104.7 million shares issued and outstanding                                                  1.0                  1.0
  Additional paid-in capital                                                                   640.4                634.9
  Retained earnings                                                                          2,151.5              1,867.4
  Accumulated other comprehensive income (loss)                                                 30.8                (15.5)
  Other                                                                                         (5.1)                (0.9)
                                                                                     ------------------   ------------------
                                                                                             2,818.8              2,487.1
                                                                                     ------------------   ------------------
                                                                                      $     98,242.4      $      93,054.0
                                                                                     ==================   ==================
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

                                       4
<PAGE>   5

             NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
               Consolidated Statements of Shareholders' Equity
                                 (Unaudited)
                Nine Months Ended September 30, 2000 and 1999
                                (in millions)

<TABLE>
<CAPTION>
                                                                                ACCUMULATED
                                       CLASS A   CLASS B ADDITIONAL               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, 1999               $    0.2  $  1.0  $  629.5  $  1,541.5   $  275.9      $   (0.6)  $  2,447.5
Comprehensive income:
    Net income                              --       --        --       282.5         --            --        282.5
    Net unrealized losses on
      securities available-for-sale
      arising during the period             --       --        --          --     (238.6)           --       (238.6)
                                                                                                          ---------
    Total comprehensive income                                                                                 43.9
                                                                                                          ----------
Cash dividends declared                     --       --        --       (36.0)        --            --        (36.0)
Other, net                                  --       --       4.6        (6.6)      23.5          (0.3)        21.2
                                       --------  ------  --------  ----------   --------      --------   ----------
BALANCE, SEPTEMBER 30, 1999            $    0.2  $  1.0  $  634.1  $  1,781.4   $   60.8      $   (0.9)  $  2,476.6
                                       ========  ======  ========  ==========   ========      ========   ==========



BALANCE, JANUARY 1, 2000               $    0.2  $  1.0  $  634.9  $  1,867.4   $  (15.5)     $   (0.9)  $  2,487.1
Comprehensive income:
    Net income                               --      --        --       325.7         --            --        325.7
    Net unrealized gains on
      securities available-for-sale
      arising during the period              --      --        --          --       46.3            --         46.3
                                                                                                            --------
    Total comprehensive income                                                                                372.0
                                                                                                            -------
Cash dividends declared                      --      --        --       (43.8)        --            --        (43.8)
Other, net                                   --      --       5.5         2.2         --          (4.2)         3.5
                                       --------  ------  --------  ----------   --------      --------   ---------
BALANCE, SEPTEMBER 30, 2000            $    0.2  $  1.0  $  640.4  $  2,151.5   $   30.8      $   (5.1)  $  2,818.8
                                       ========  ======  ========  ==========   ========      ========  =========

</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       5

<PAGE>   6

             NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
                    Consolidated Statements of Cash Flows
                                 (Unaudited)
                Nine Months Ended September 30, 2000 and 1999
                                (in millions)

<TABLE>
<CAPTION>
                                                                                                2000              1999
                                                                                           ---------------   ---------------
<S>                                                                                        <C>               <C>
  CASH FLOWS FROM OPERATING ACTIVITIES
    Net income                                                                             $      325.7     $       282.5
    Adjustments to reconcile net income to net cash provided by operating activities:
      Interest credited to policyholder account balances                                          878.1             803.6
      Capitalization of deferred policy acquisition costs                                        (591.2)           (482.8)
      Amortization of deferred policy acquisition costs                                           263.0             196.1
      Amortization and depreciation                                                                 1.4               8.1
      Realized losses on investments, net                                                          16.3               7.1
      Increase in accrued investment income                                                       (10.0)            (18.1)
      (Increase) decrease in other assets                                                         (57.5)             23.0
      Increase (decrease) in policy liabilities                                                     0.5             (17.1)
      Increase in other liabilities                                                               277.4              67.4
      Other, net                                                                                   27.3               1.5

                                                                                           ---------------  ---------------
        Net cash provided by operating activities                                               1,131.0             871.3
                                                                                           ---------------   ---------------

  CASH FLOWS FROM INVESTING ACTIVITIES
    Proceeds from maturity of securities available-for-sale                                     2,479.2           1,681.9
    Proceeds from sale of securities available-for-sale                                           450.6             336.1
    Proceeds from repayments of mortgage loans on real estate                                     609.4             350.0
    Proceeds from sale of real estate                                                               2.3               5.7
    Proceeds from repayments of policy loans and sale of other invested assets                     17.2              23.4
    Cost of securities available-for-sale acquired                                             (2,408.6)         (2,475.9)
    Cost of mortgage loans on real estate acquired                                               (950.1)           (452.2)
    Cost of real estate acquired                                                                   (6.1)            (11.1)
    Short-term investments, net                                                                  (191.4)              8.3
    Other, net                                                                                   (206.8)           (267.0)
                                                                                           ---------------   ---------------
        Net cash used in investing activities                                                    (204.3)           (800.8)
                                                                                           ---------------   ---------------

  CASH FLOWS FROM FINANCING ACTIVITIES
    Cash dividends paid                                                                           (41.3)            (33.6)
    Increase in investment product and universal life insurance product account balances        3,609.4           2,690.9
    Decrease in investment product and universal life insurance product account balances       (4,491.5)         (2,722.2)
    Other, net                                                                                      1.8              (0.7)
                                                                                           ---------------   ---------------
        Net cash used in financing activities                                                    (921.6)            (65.6)
                                                                                           ---------------   ---------------

  Net increase in cash                                                                              5.1               4.9

  Cash, beginning of period                                                                        22.5              24.5
                                                                                           ---------------   ---------------
  Cash, end of period                                                                      $       27.6      $       29.4
                                                                                           ===============   ===============
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

                                       6

<PAGE>   7


              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
              Notes to Unaudited Consolidated Financial Statements
                      Nine Months Ended September 30, 2000


(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,
         1999 included in the Company's 1999 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          NINE MONTHS ENDED
                                                                       SEPTEMBER 30,               SEPTEMBER 30,
                                                                 --------------------------- ---------------------------
         (in millions, except per share amounts)                     2000          1999          2000          1999
         ------------------------------------------------------- ------------- ------------- ------------- -------------
<S>                                                              <C>           <C>           <C>           <C>
         Basic and diluted net income                            $    116.7    $    103.3    $    325.7    $    282.5
                                                                 ============= ============= ============= =============

         Weighted average common shares outstanding                   128.7         128.5         128.7         128.5
         Dilutive effect of stock options                               0.3           0.1           0.1           0.1
                                                                 ------------- ------------- ------------- -------------
         Weighted average diluted common shares outstanding           129.0         128.6         128.8         128.6
                                                                 ============= ============= ============= =============

         Net income per common share:
           Basic                                                 $     0.91    $     0.80    $     2.53    $     2.20
           Diluted                                               $     0.91    $     0.80    $     2.53    $     2.20
</TABLE>

                                       7


<PAGE>   8






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



(3)      COMPREHENSIVE INCOME

         Comprehensive Income (Loss) 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 (Loss) is unrealized gains
         (losses) on securities available-for-sale. The related before and after
         federal income tax amounts are as follows:

<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED   NINE MONTHS ENDED
(in millions)                                             SEPTEMBER 30,       SEPTEMBER 30,
----------------------------------                      -------------------  -----------------
                                                         2000       1999      2000       1999
                                                        ------     ------    ------    ------
<S>                                                     <C>        <C>       <C>       <C>
Unrealized gains (losses) on securities
available-for-sale arising during the period:
     Gross                                              $116.6     $(91.7)   $ 87.5    $(488.3)
     Adjustment to deferred policy acquisition costs     (34.9)      15.3     (25.8)     108.7
     Related federal income tax (expense) benefit        (28.6)      29.9     (21.6)     132.5
                                                        ------     ------    ------     ------
          Net                                             53.1      (46.5)     40.1     (247.1)
                                                        ------     ------    ------     ------

Reclassification adjustment for net (gains)
   losses on securities available-for-sale
   realized during the period:
     Gross                                                (2.1)      (2.0)      9.5       13.0
     Related federal income tax expense (benefit)          0.8        0.8      (3.3)      (4.5)
                                                        ------     ------    ------     ------
          Net                                             (1.3)      (1.2)      6.2        8.5
                                                        ------     ------    ------     ------

Total Other Comprehensive Income (Loss)                 $ 51.8     $(47.7)   $ 46.3    $(238.6)
                                                        ======     ======    ======     ======
</TABLE>

(4)      RECENTLY ISSUED ACCOUNTING STANDARDS

         In June 1998, the Financial Accounting Standards Board (FASB) issued
         Statement No. 133, "Accounting for Derivative Instruments and Hedging
         Activities" (FAS 133). FAS 133, as amended by Statement Nos. 137 and
         138, is effective for fiscal years beginning after June 15, 2000 and
         establishes accounting and reporting standards for derivative
         instruments and for hedging activities. The Statement also addresses
         contracts that contain embedded derivatives, such as certain insurance
         contracts. 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 Company plans to adopt
         this Statement in first quarter 2001 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 access to a wide range of investment options,
         tax-deferred accumulation of savings, asset protection in the event of
         an untimely death and flexible payment options including lump-sum,
         systematic withdrawal or a stream of payments for life. 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, tax-deferred accumulation of savings and flexible
         payout options including lump-sum, systematic withdrawal or a stream of
         payments for life. 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, which provide a death benefit and may also allow the customer
         to build cash value on a tax-deferred basis.

         The Assets Managed and Administered segment includes the revenues and
         expenses of the Company's investment adviser subsidiaries and the
         operations of businesses from which the Company receives fees for
         administrative services only.

         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 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.


                                      9
<PAGE>   10
              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued



         The following table summarizes the allocation of assets to and the
         financial results of the Company's business segments for the three
         months ended September 30, 2000 and 1999.

<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>
         2000
         Operating revenue (1)                 $ 195.1    $ 325.7    $ 187.5    $  48.9    $  47.0     $ 804.2
         Benefits and expenses                   108.6      276.4      148.4       48.4       55.3       637.1
                                               -------    -------    -------    -------    -------     -------
          Operating income (loss)
           before federal income taxes            86.5       49.3       39.1        0.5       (8.3)      167.1
         Net realized losses on investments         --         --         --         --       (2.9)       (2.9)
                                               -------    -------    -------    -------    -------     -------
         Income (loss) before
           federal income taxes                $  86.5    $  49.3    $  39.1    $   0.5    $ (11.2)    $ 164.2
                                               =======    =======    =======    =======    =======     =======

         1999
         Operating revenue (1)                 $ 159.4    $ 292.1    $ 162.5    $  42.5    $  53.7     $ 710.2
         Benefits and expenses                    86.8      248.1      130.7       35.8       59.5       560.9
                                               -------    -------    -------    -------    -------     -------
          Operating income (loss)
           before federal income taxes            72.6       44.0       31.8        6.7       (5.8)      149.3
         Net realized gains on investments          --         --         --         --        6.2         6.2
                                               -------    -------    -------    -------    -------     -------
         Income before federal
           income taxes                        $  72.6    $  44.0    $  31.8    $   6.7    $   0.4     $ 155.5
                                               =======    =======    =======    =======    =======     =======
</TABLE>


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

                                       10
<PAGE>   11
              NATIONWIDE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
         Notes to Unaudited Consolidated Financial Statements, Continued


         The following table summarizes the financial results of the Company's
         business segments for the nine months ended September 30, 2000 and
         1999.

<TABLE>
<CAPTION>

                                              VARIABLE        FIXED         LIFE        ASSETS MANAGED    CORPORATE
         (in millions)                        ANNUITIES     ANNUITIES     INSURANCE    AND ADMINISTERED   AND OTHER       TOTAL
         --------------------------           ----------    ----------    ---------    ----------------  -----------    ----------
<S>                                           <C>           <C>           <C>          <C>               <C>            <C>
         2000
         Operating revenue (1)                $    571.4    $    975.5    $    549.7       $ 140.8        $    153.6    $  2,391.0
         Benefits and expenses                     318.1         833.8         440.8         134.7             176.4       1,903.8
                                              ----------    ----------    ----------       -------        ----------    ----------
           Operating income (loss)
            before federal income taxes            253.3         141.7         108.9           6.1             (22.8)        487.2
         Net realized losses on investments           -             -             -             -              (16.3)        (16.3)
                                              ----------    ----------    ----------       -------        ----------    ----------
         Income (loss) before federal
          income taxes                        $    253.3    $    141.7    $    108.9       $   6.1        $    (39.1)   $    470.9
                                              ==========    ==========    ==========       =======        ==========    ==========

         Assets as of period end              $ 66,348.8    $ 17,226.3    $  7,936.0       $ 245.9        $  6,485.4    $ 98,242.4
                                              ==========    ==========    ==========       =======        ==========    ==========


         1999
         Operating revenue (1)                $    458.0    $    866.0    $    466.9       $ 114.0        $    148.2    $  2,053.1
         Benefits and expenses                     250.2         733.2         376.8          94.6             166.9       1,621.7
                                              ----------    ----------    ----------       -------        ----------    ----------
           Operating income (loss)
            before federal income taxes            207.8         132.8          90.1          19.4             (18.7)        431.4
         Net realized losses on investments            -             -             -             -              (7.1)         (7.1)
                                              ----------    ----------    ----------       -------        ----------    ----------
         Income (loss) before federal
          income taxes                        $    207.8    $    132.8    $     90.1       $  19.4        $    (25.8)   $    424.3
                                              ==========    ==========    ==========       =======        ==========    ==========


         Assets as of period end              $ 53,491.7    $ 16,685.1    $  6,018.2       $ 222.0        $  6,259.7    $ 82,676.7
                                              ==========    ==========    ==========       =======        ==========    ==========
</TABLE>


(1) Excludes net 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).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.


                                       11
<PAGE>   12



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 Nationwide. The Company is a leading provider of
              long-term savings and retirement products and sells a diverse
              range of products including individual annuities, private and
              public pension plans, life insurance and mutual funds as well as
              investment management and administrative services. The Company
              markets its products through a broad distribution network,
              including independent broker/dealers, brokerage firms, financial
              institutions, pension plan administrators, life insurance
              specialists, Nationwide Retirement Solutions sales
              representatives, and Nationwide 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.; and (xii) inaccuracies in assumptions
              regarding future persistency, mortality, morbidity and interest
              rates used in calculating reserve amounts.

              BUSINESS OUTLOOK

              In connection with the recent adoption of new Securities Exchange
              Commission rules on corporate disclosure, NFS is changing its
              procedures for communicating and updating its expectations and
              forecasts for future results. Following the publication of its
              quarterly earnings release, the Company will continue its current
              practice of having corporate representatives meet during the
              quarter with investors, the media, investment analysts and others.
              At these meetings the Company may reiterate the expectations and
              forecasts published in the earnings release. At the same time, the
              Company will keep its earnings release publicly available on its
              web site. Toward the end of each quarter, NFS will have a "quiet
              period" when it no longer publishes or updates its current
              expectations and forecasts and company representatives will not
              comment concerning the Company's financial results or
              expectations. The quiet period will extend until the day when the
              Company's next earnings release is published. For the fourth
              quarter, the quiet period will be January 3, 2001 through January
              24, 2001.




                                       12
<PAGE>   13


              As part of the Company's new disclosure procedures, the Company
              has incorporated a business outlook section as a permanent part of
              its earnings release and conference call. The business outlook is
              intended to provide investors and analysts with management's
              expectations and forecasts regarding key drivers to our business.
              As such, the following statements are based on current business
              conditions and are forward-looking:

                  -        Operating earnings per share is expected to be within
                           a range of $3.48 to $3.53 for the full year 2000.

                  -        Revenue growth is expected to be within a range of 13
                           to 15 percent for the full year 2000.

                  -        Return on equity is expected to be within a range of
                           16 to 17 percent for the full year 2000.

                  -        The equity markets, as measured by the S&P 500, and
                           the related performance of our separate account
                           assets is expected to achieve an annualized return of
                           7 to 8 percent for the balance of the year.

                  -        Consistent with the realization of certain tax
                           minimization strategies in the current quarter, the
                           effective tax rate for fourth quarter is expected to
                           be approximately 29 percent.

              The ability of the Company to meet the indicated expectations and
              forecasts is subject to the factors described in the section
              above. Prior to the start of the quiet period, investors can
              continue to rely on the earnings release and web site as still
              being the Company's current expectations on matters covered,
              unless the Company publishes a notice stating otherwise.

              RESULTS OF OPERATIONS

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

              The following table reconciles the Company's reported net income
              to net operating income. All earnings per share amounts are
              presented on a diluted basis.

<TABLE>
<CAPTION>
                                                                           THREE MONTHS ENDED      NINE MONTHS ENDED
                                                                              SEPTEMBER 30,          SEPTEMBER 30,
                                                                         ---------------------   ----------------------
                  (in millions, except per share amounts)                   2000        1999        2000         1999
                  ------------------------------------------------------ ---------   ---------   ---------    ---------
<S>                                                                       <C>         <C>         <C>          <C>
                  Net income                                              $   116.7   $   103.3   $   325.7    $   282.5
                  Net realized  (gains) losses on  investments,  net of
                    tax                                                         1.9        (4.0)       10.6          4.5
                                                                          ---------   ---------   ---------    ---------
                    Net operating income                                  $   118.6   $    99.3   $   336.3    $   287.0
                                                                          =========   =========   =========    =========

                  Net operating income per share                          $    0.92   $    0.77   $    2.61    $    2.23
                                                                          ========    =========   =========    =========
</TABLE>

              Revenues

              Total operating revenues, which exclude net realized gains and
              losses on investments, for third quarter 2000 increased to $804.2
              million compared to $710.2 million for the same period in 1999.
              For the first nine months of 2000 and 1999, total operating
              revenues were $2.39 billion and $2.05 billion, respectively.
              Increases in policy charges and net investment income were the key
              drivers to revenue growth.



                                       13


<PAGE>   14


              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
              comparable periods of 2000 and 1999 were as follows:
<TABLE>
<CAPTION>

                                                                    THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                      SEPTEMBER 30,               SEPTEMBER 30,
                                                                --------------------------- ---------------------------
                  (in millions)                                     2000          1999          2000          1999
                  --------------------------------------------- ------------- ------------- ------------- -------------
<S>                                                             <C>            <C>          <C>            <C>
                  Asset fees                                    $    185.9     $   158.9    $    542.1     $   451.6
                  Cost of insurance charges                           40.4          30.5         112.5          84.8
                  Administrative fees                                 35.7          28.0          99.6          75.8
                  Surrender fees                                      23.1          14.1          69.9          43.7
                                                                ------------- ------------- ------------- -------------
                    Total policy charges                        $    285.1     $   231.5    $    824.1     $   655.9
                                                                ============= ============= ============= =============
</TABLE>

              The growth in asset fees reflects a 25% increase in total separate
              account assets, which reached $71.71 billion as of September 30,
              2000 compared to $57.26 billion a year ago. Continued strong 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 investment life insurance reflecting
              expanded distribution and increased customer demand for variable
              life insurance products. The net amount at risk related to
              individual investment life insurance grew to $23.05 billion as of
              September 30, 2000 compared to $18.38 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. The increase in surrender charges is primarily
              attributable to policyholder withdrawals in the Variable Annuities
              segment, and reflects the overall increase in variable annuity
              policy reserves and an increase in surrender rates.

              Net investment income includes the gross investment income earned
              on investments supporting fixed annuities and certain life
              insurance products as well as the yield on the Company's general
              account invested assets which are not allocated to product
              segments. Net investment income grew from $382.3 million in the
              third quarter of 1999 to $416.7 million in the third quarter of
              2000 and from $1.12 billion in the first nine months of 1999 to
              $1.24 billion in the first nine months of 2000. These increases
              were primarily due to increased invested assets to support growth
              in fixed annuity policy reserves coupled with an increase in
              average yield on the investment portfolio. Fixed annuity policy
              reserves, which include the fixed option of variable annuity
              contracts, increased $460.5 million to $16.61 billion as of the
              end of third quarter 2000 compared to $16.15 billion a year ago.

              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 $(2.9) million and $6.2 million
              for third quarter 2000 and 1999, respectively. The Company
              reported realized losses on investments of $16.3 million and $7.1
              million for the first nine months of 2000 and 1999, respectively.
              During the first nine months of 2000 the Company recognized a
              total of $10.5 million of realized losses on two fixed maturity
              security holdings.

              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. The increase
              is primarily attributable to growth in investment advisory fees
              due to growth in assets under management and changes in the fee
              structure for certain funds.


                                       14
<PAGE>   15


              Benefits and Expenses

              Total benefits and expenses were $637.1 million in third quarter
              2000, a 14% increase over third quarter 1999, while year-to-date
              2000 benefits and expenses were $1.90 billion compared to $1.62
              billion a year ago. The increase is due mainly to growth in
              amortization of deferred acquisition costs (DAC) and other
              operating expenses. Additionally, interest credited and other
              policyholder benefits were up 8% and 12% compared to the year ago
              third quarter and nine-month periods, respectively.

              The significant growth in the Variable Annuities segment business
              coupled with an increase in lapse rates, which resulted in
              additional surrender fee income, are the primary reasons for the
              increase in amortization of DAC, which totaled $91.0 million and
              $68.5 million in third quarter 2000 and 1999, respectively. On a
              year-to-date basis, amortization of DAC totaled $263.0 million in
              2000 compared to $196.1 million in 1999.

              Operating expenses increased 20% to $177.4 million in third
              quarter 2000 compared to $148.1 million in third quarter 1999. For
              the first nine months of 2000, operating expenses were $510.3
              million, up 24% from $409.9 million for the first nine months of
              1999. The increases reflect the growth in the number of annuity
              and life insurance contracts in force and the related increase in
              administrative processing costs. In addition, increases in
              non-deferrable commissions, premium taxes associated with
              increases in life insurance sales and costs associated with
              expanding asset management product offerings and distribution
              capabilities contributed to the increase.

              Federal income tax expense was $47.5 million and $52.2 million,
              representing effective tax rates of 28.9% and 33.6% for third
              quarter 2000 and 1999, respectively. For the first nine months of
              2000 and 1999 federal income tax expense was $145.2 million and
              $141.8 million, representing effective tax rates of 30.8% and
              33.4%, respectively. An increase in tax exempt income and
              investment tax credits resulted in the decrease in effective
              rates.

              Recently Issued Accounting Standards

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

                                       15
<PAGE>   16


              Sales Information

              The following table summarizes total Company sales, excluding
              internal replacements, by business segment.

<TABLE>
<CAPTION>

                                                                     THREE MONTHS ENDED,          NINE MONTHS ENDED,
                                                                        SEPTEMBER 30,               SEPTEMBER 30,
                                                                   -----------------------    -------------------------
               (in millions)                                          2000          1999          2000          1999
               --------------------------------------------------  ---------     ---------    -----------     ---------
<S>                                                                <C>           <C>          <C>           <C>
               Variable annuity deposits                           $ 2,832.9     $ 2,480.2    $   9,447.2   $   7,568.8
               Fixed annuity deposits                                  785.8         758.2        2,372.1       2,125.1
               Life insurance premiums                                 367.9         311.0        1,075.2         763.4
                                                                   ---------     ---------    -----------   -----------
                 Total core premiums and deposits                    3,986.6       3,549.4       12,894.5      10,457.3
               Internal replacements                                  (451.3)       (169.7)      (1,344.8)       (425.3)
                                                                   ---------     ---------    -----------   -----------
                 Net core premiums and deposits                      3,535.3       3,379.7       11,549.7      10,032.0
                                                                   ---------     ---------    -----------   -----------
               Asset management account deposits                       584.5         119.6          668.5         422.3
               Asset administration account deposits                   421.8         551.7          887.2       1,016.8
                                                                   ---------     ---------    -----------   -----------
                 Total non-insurance sales                           1,006.3         671.3        1,555.7       1,439.1
                                                                   ---------     ---------    -----------   -----------
                 Total core sales                                    4,541.6       4,051.0       13,105.4      11,471.1

               Bank-owned life insurance (BOLI)                          -             -            328.7          86.7
               Institutional products                                  484.2         316.9          808.7         316.9
               Nationwide employee and agent benefit plans             103.8          92.1          239.7         282.2
                                                                   ---------     ---------    -----------   -----------
                 Total sales                                       $ 5,129.6     $ 4,460.0    $  14,482.5   $  12,156.9
                                                                   =========     =========    ===========   ===========
</TABLE>

              Total core sales represent amounts that are recurring and are the
              sales figures management uses to set and evaluate the Company's
              sales goals. In addition to statutory premiums and deposits
              related to life insurance and annuity products, the Company also
              reports mutual fund deposits and deposits into administered asset
              products as core sales.

              Sales of institutional products represents sales of funding
              agreements that secure notes issued to foreign investors through
              third party trust under the Company's $2 billion medium-term note
              program. The program was launched in July 1999 as a means to
              expand spread based product offerings. The Company excludes
              institutional products and BOLI sales as well as deposits into
              Nationwide employee and agent benefit plans from its targeted core
              sales. Although funding agreements and BOLI contribute to asset
              and earnings growth, they do not produce steady production flow
              that lends itself to meaningful comparisons. BOLI sales in 2000
              include $300.0 million from an affiliate. Also, included in the
              third quarter and nine-month sales in 2000 is $70.0 million of
              corporate-owned life insurance from an affiliate, which is
              reported in the Nationwide employee and agent benefit plans. The
              Company also excludes internal replacements from core sales.

              Total core sales reached $4.54 billion during third quarter 2000
              an increase of 12% over 1999. Total annuity sales, net of internal
              replacements, contributed $3.17 billion and $3.07 billion to third
              quarter of 2000 and 1999 respectively. Core life insurance sales
              for third quarter 2000 were up 18% to $367.9 million with
              individual variable universal life and corporate-owned life
              products leading the growth. Non-insurance sales were up 50% to
              $1.01 billion due to increased sales of stable value products and
              private pension plans through Nationwide Trust Company.

              The Company sells its products through a broad distribution
              network. Unaffiliated entities that sell the Company's products to
              their own customer base include independent broker/dealers,
              brokerage firms, pension plan administrators, life insurance
              specialists and financial institutions. Representatives of the
              Company who market products directly to a customer base identified
              by the Company include Nationwide Retirement Solutions sales
              representatives and Nationwide agents.




                                    16


<PAGE>   17
              Core sales by distribution channel are summarized as follows:
<TABLE>
<CAPTION>

                                                                THREE MONTHS ENDED,          NINE MONTHS ENDED,
                                                                   SEPTEMBER 30,               SEPTEMBER 30,
                                                             --------------------------- ---------------------------
               (in millions)                                     2000          1999          2000          1999
               --------------------------------------------- ------------- ------------- ------------- -------------
<S>                                                          <C>           <C>          <C>           <C>
               Independent broker/dealers                    $  1,449.6    $  1,331.9   $   4,594.0   $   3,953.1
               Brokerage firms                                    294.5         207.3         902.8         655.7
               Financial institutions                             775.1         621.1       2,236.9       1,798.7
               Pension plan administrators                        228.7         261.2         819.6         934.4
               Nationwide Retirement Solutions
                sales representatives                             447.9         623.0       1,894.4       1,830.9
               Nationwide agents                                  184.6         189.5         619.5         573.0
               Life insurance specialists                         154.9         145.7         482.5         286.2
               Total non-insurance sales                        1,006.3         671.3       1,555.7       1,439.1
                                                             ------------- ------------- ------------- -------------
                  Total core sales                           $  4,541.6    $  4,051.0    $ 13,105.4    $ 11,471.1
                                                             ============= ============= ============= =============
</TABLE>

              Sales through independent broker/dealers increased 9% and 16% for
              the three months and nine months ended September 30, 2000,
              respectively. The hiring of additional wholesalers and certain
              product enhancements have contributed to the growth. Sales through
              financial institutions increased 25% to $775.1 million in third
              quarter 2000 compared to a year ago as we continue to add banks
              which sell our products. Brokerage firm sales reflect strong
              growth, increasing 42% and 38% for the three months and nine
              months ended September 30, 2000, respectively.

              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 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.

                                       17
<PAGE>   18

              Core sales by product are summarized as follows:
<TABLE>
<CAPTION>
                                                                   THREE MONTHS ENDED,          NINE MONTHS ENDED
                                                                      SEPTEMBER 30,               SEPTEMBER 30,
                                                                --------------------------- ---------------------------
                  (in millions)                                     2000          1999          2000          1999
                  --------------------------------------------- ------------- ------------- ------------- -------------
<S>                                                              <C>          <C>              <C>           <C>
                  BEST of AMERICA(R)products                    $   1,430.2   $   1,176.4   $   4,371.8   $   3,609.1
                  Private label annuities                             235.6         321.8         784.3         987.0
                  Other                                               165.5         118.5         501.6         320.0
                                                                ------------- ------------- ------------- -------------
                     Total individual annuities                     1,831.3       1,616.7       5,657.7       4,916.1
                                                                ------------- ------------- ------------- -------------
                  BEST of AMERICA(R)group pension series
                                                                      897.3         891.7       3,046.4       2,681.0
                  IRC Section 457 annuities                           427.7         550.9       1,733.0       1,603.4
                  Other                                                11.1           9.4          37.4          68.1
                                                                ------------- ------------- ------------- -------------
                     Total group annuities                          1,336.1       1,452.0       4,816.8       4,352.5
                                                                ------------- ------------- ------------- -------------
                  BEST of AMERICA(R)variable life series              155.8         107.8         419.2         297.9
                  Corporate-owned life insurance                      152.9         145.7         476.2         286.2
                  Traditional/Universal life insurance                 59.2          57.5         179.8         179.3
                                                                ------------- ------------- ------------- -------------
                     Total life insurance                             367.9         311.0       1,075.2         763.4
                                                                ------------- ------------- ------------- -------------
                  Total non-insurance sales                         1,006.3         671.3       1,555.7       1,439.1
                                                                ------------- ------------- ------------- -------------
                      Total core sales                          $   4,541.6   $   4,051.0   $  13,105.4   $  11,471.1
                                                                ============= ============= ============= =============
</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           NINE MONTHS ENDED
                                                             SEPTEMBER 30,                SEPTEMBER 30,
                                                       --------------------------- ----------------------------
                  (in millions)                            2000          1999          2000          1999
                  ------------------------------------ ------------- ------------- ----------------------------
<S>                                                    <C>           <C>           <C>            <C>
                  Variable Annuities                   $     86.5    $     72.6    $     253.3    $   207.8
                  Fixed Annuities                            49.3          44.0          141.7        132.8
                  Life Insurance                             39.1          31.8          108.9         90.1
                  Assets Managed and Administered             0.5           6.7            6.1         19.4
                  Corporate and Other                        (8.3)         (5.8)         (22.8)       (18.7)
                                                       ------------- ------------- ----------------------------
                                                       $     167.1   $     149.3   $     487.2    $   431.4
                                                       ============= ============= ============================
</TABLE>

              Variable Annuities

              The Variable Annuities segment consists of annuity contracts that
              provide the customer with access to a wide range of investment
              options, tax-deferred accumulation of savings, asset protection in
              the event of an untimely death and flexible payout options
              including lump-sum, systematic withdrawal or a stream of payments
              for life. The Company's variable annuity products consist almost
              entirely of flexible premium deferred variable annuity contracts.

                                       18
<PAGE>   19



              The following table summarizes certain selected financial data for
              the Company's Variable Annuities segment for the periods
              indicated.
<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                          SEPTEMBER 30,                SEPTEMBER 30,
                                                                    --------------------------- ----------------------------
              (in millions)                                             2000          1999          2000          1999
              ----------------------------------------------------- ------------- ------------- ------------- --------------

<S>                                                                  <C>          <C>            <C>          <C>
              INCOME STATEMENT DATA
              Revenues                                               $   195.1    $    159.4     $   571.4    $      458.0
              Benefits and expenses                                      108.6          86.8         318.1           250.2
                                                                    ------------- ------------- ------------- --------------
              Operating income before federal income tax expense     $    86.5    $     72.6     $   253.3    $      207.8
                                                                    ============= ============= ============= ==============

              OTHER DATA
              Statutory premiums and deposits (1)                    $ 2,832.9    $  2,480.2     $ 9,447.2    $    7,568.8

              Policy reserves as of period end:
                 Individual                                          $38,898.2    $ 32,120.8
                 Group                                                25,145.2      19,993.0
                                                                    ------------- -------------
              Total                                                  $64,043.4    $ 52,113.8
                                                                    ============= =============

              Pre-tax operating income to average policy reserves         0.54%         0.55%         0.54%           0.55%
</TABLE>
              ----------
              (1) Statutory amounts 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, which differ
                  from Generally Accepted Accounting Principles.

              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
              $179.9 million in third quarter 2000, up 16% from $154.6 million
              in the same period a year ago. For the first nine months of 2000,
              asset fees totaled $525.5 million up 20% from the first nine
              months of 1999. 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
              slightly declined from $64.11 billion to $64.04 billion during
              third quarter 2000 due to $803.8 million of policy reserves
              reinsured during the quarter. However, during the first nine
              months of 2000 reserves have increased $2.82 billion and are up
              23% compared to a year ago.

              Variable annuity deposits increased 14% for third quarter 2000,
              reaching $2.83 billion compared to $2.48 billion in the year ago
              quarter. Variable annuity deposits grew 25% in 2000 compared to
              the first nine months of 1999, reaching $9.45 billion. Nearly all
              channels contributed to the growth in 2000.

              Less favorable equity market conditions during the first nine
              months of 2000 have slowed the growth in variable annuity policy
              reserves. Variable annuity policy reserves reflect market
              appreciation of $744.6 million during the first nine months of
              2000. Over the past twelve months, variable annuity policy
              reserves have increased $9.44 billion as a result of market
              appreciation, due mainly to $8.70 billion of market appreciation
              in the fourth quarter of 1999.


                                       19
<PAGE>   20


              Offsetting the growth in policy reserves attributable to an
              increase in deposits and market appreciation was an increase in
              policyholder surrender activity. Excluding the impact of internal
              replacements and transfers to the assets managed and administered
              segment, surrenders as a percentage of average reserves were 13%,
              annualized, in third quarter 2000, compared to 10% in third
              quarter 1999. The surrender rate in the first nine months of 2000
              was 14%, annualized, as compared to 10% for the first nine months
              of 1999. The increase in surrender activity is attributable to an
              increase in competition in the individual variable annuity market
              which has increased transfers to competitor products and the
              overall aging of the Company's book of business. The Company
              introduced new products, new product features and new retention
              strategies during first quarter 2000 in an effort to decrease the
              rate of surrenders. The rate of surrenders in third quarter 2000
              remains unchanged from second quarter 2000. However, the rate
              of surrenders has declined 200 basis points to an annualized rate
              of 13% from the first quarter 2000 rate of 15%.

              Amortization of DAC increased 46% to $59.7 million in third
              quarter 2000 compared to $40.9 million in third quarter 1999. DAC
              amortization for the first nine months of 2000 increased to $171.6
              million compared to $115.2 million for the first nine months of
              1999. Operating expenses of $47.6 million in third quarter 2000
              increased slightly compared to $45.5 million in 1999, while
              year-to-date 2000 operating expenses were $143.5 million compared
              to $133.4 million in 1999. The growth in DAC amortization and
              operating expenses reflect the overall growth in the variable
              annuity business. The increase in DAC amortization also reflects
              the increase in policyholder surrenders.

              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, tax-deferred accumulation of
              savings and flexible payout options including lump-sum, systematic
              withdrawal or a stream of payments for life. 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 the
              Company's variable annuity contracts.

              The following table summarizes certain selected financial data for
              the Company's Fixed Annuities segment for the periods indicated.

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                          SEPTEMBER 30,                SEPTEMBER 30,
                                                                    -------------------------   --------------------------
              (in millions)                                             2000          1999          2000          1999
              ----------------------------------------------------- -----------   -----------   -----------   ------------
<S>                                                                 <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues:
                Net investment income                               $     310.8   $     281.5   $     919.2   $      834.9
                Other                                                      14.9          10.6          56.3           31.1
                                                                    -----------   -----------   -----------   ------------
                                                                          325.7         292.1         975.5          866.0
                                                                    -----------   -----------   -----------   ------------
              Benefits and expenses:
                Interest credited to policyholder account balances        227.0         208.9         674.6          613.6
                Other benefits and expenses                                49.4          39.2         159.2          119.6
                                                                    -----------   -----------   -----------   ------------
                                                                          276.4         248.1         833.8          733.2
                                                                    -----------   -----------   -----------   ------------
              Operating income before federal income tax expense    $      49.3   $      44.0   $     141.7   $      132.8
                                                                    ===========   ===========   ===========   ============

              OTHER DATA
              Statutory premiums and deposits (1)                   $   1,270.0   $   1,075.1   $   3,180.8   $    2,442.0
              Policy reserves as of period end:
                Individual                                          $   7,507.2   $   7,767.7
                Group                                                   7,818.5       8,048.3
                Institutional                                           1,287.2         336.4
                                                                    -----------   -----------
              Total                                                 $  16,612.9   $  16,152.4
                                                                    -----------   -----------

              Pre-tax operating income to average policy reserves          1.20%         1.13%         1.15%          1.16%
</TABLE>

                                       20


<PAGE>   21


              ----------
              (1) Statutory amounts 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, which differ
                  from Generally Accepted Accounting Principles.

              Fixed Annuity segment results reflect an increase in interest
              spread income attributable to growth in fixed annuity policy
              reserves. 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,
              including the rate of prepayments, 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          NINE MONTHS ENDED
                                                                     SEPTEMBER 30,               SEPTEMBER 30,
                                                               --------------------------- ---------------------------
                                                                   2000          1999          2000          1999
                                                               ------------- ------------- ------------- -------------
<S>                                                            <C>           <C>           <C>           <C>
                 Net investment income                               7.91%         7.48%         7.79%         7.57%
                 Interest credited                                   5.78          5.55          5.72          5.57
                                                               ------------- ------------- ------------- -------------
                                                                     2.13%         1.93%         2.07%         2.00%
                                                               ============= ============= ============= =============
</TABLE>

              Recent increases in interest rates have slowed mortgage loan and
              bond prepayment activity and the Company anticipates interest
              spreads over the next several quarters to range between 200 and
              210 basis points, excluding the impact of mortgage loan and bond
              prepayment income.

              Fixed annuity policy reserves increased to $16.61 billion as of
              September 30, 2000 compared to $16.59 billion as of the end of
              1999 and $16.15 billion a year ago.

              Third quarter fixed annuity premiums and deposits increased to
              $1.27 billion in 2000 compared to $1.08 billion in 1999 while
              sales for the first nine months of 2000 increased to $3.18 billion
              from $2.44 billion in 1999. Sales of institutional products were
              $484.2 million and $808.7 million during third quarter 2000 and
              the first nine months of 2000, respectively, compared to $316.9
              million in the third quarter and first nine months of 1999. Most
              of the Company's fixed annuity sales are premiums and deposits
              allocated to the fixed option of variable annuity contracts. Third
              quarter 2000 fixed annuity sales include $626.1 million in
              premiums allocated to the fixed option under a variable annuity
              contract, compared to $658.3 million in third quarter 1999. The
              increase in fixed annuity premiums and deposits is primarily
              attributable to sales of institutional products in the form of
              funding agreements issued in connection with the Company's
              medium-term note program partially offset by a decrease in the
              fixed option of variable annuity contract deposits in the third
              quarter of 2000 as compared to the third quarter of 1999.

              Other benefits and expenses increased 26% to $49.4 million in
              third quarter 2000 compared to a year ago. For the first nine
              months of 2000, other benefits and expenses totaled $159.2
              million, up 33% from the first nine months of 1999. The increase
              primarily reflects an increase in immediate annuity benefits due
              to growth in new sales and contracts in force.

              Life Insurance

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


                                       21
<PAGE>   22


              The following table summarizes certain selected financial data for
              the Company's Life Insurance segment for the periods indicated.
<TABLE>
<CAPTION>

                                                                        THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                          SEPTEMBER 30,              SEPTEMBER 30,
                                                                    -------------------------   -----------------------
              (in millions)                                             2000          1999        2000          1999
              ----------------------------------------------------- -----------    ----------   ---------     ---------
<S>                                                                 <C>           <C>          <C>            <C>
              INCOME STATEMENT DATA
              Revenues                                              $     187.5    $    162.5   $   549.7     $   466.9
              Benefits and expenses                                       148.4         130.7       440.8         376.8
                                                                    -----------    ----------   ---------     ---------
              Operating income before federal income tax expense    $      39.1    $     31.8   $   108.9     $    90.1
                                                                    ===========    ==========   =========     =========

              OTHER DATA
              Statutory premiums (1):
                Traditional and universal life insurance            $      59.2    $     57.5   $   179.8     $   179.3
                Individual investment life insurance                      155.8         107.8       419.2         298.0
                Corporate investment life insurance                       222.9         145.7       874.9         372.8
                                                                    -----------    ----------   ---------     ---------
              Total                                                 $     437.9    $    311.0   $ 1,473.9     $   850.1
                                                                    ===========    ==========   =========     =========
              Policy reserves as of period end:
                Traditional and universal life insurance            $   2,577.7    $  2,525.5
                Individual investment life insurance                    2,152.1       1,532.9
                Corporate investment life insurance                     2,378.8       1,288.1
                                                                    -----------    ----------
              Total                                                 $   7,108.6    $  5,346.5
                                                                    ===========    ==========
</TABLE>

              ----------
              (1) Statutory amounts 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, which differ
                  from Generally Accepted Accounting Principles.

              Life Insurance segment results reflect increased revenues 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
              investment life insurance, where the Company has aggressively
              expanded its distribution capabilities. Revenues from investment
              life products increased to $83.9 million in third quarter 2000
              from $61.9 million in third quarter 1999 as a result of the sales
              growth and high persistency. On a year-to-date basis, investment
              life product revenues increased to $232.9 million in 2000 from
              $165.6 million in 1999.

              Individual investment life insurance statutory premiums increased
              45% during third quarter 2000 reaching $155.8 million compared to
              $107.8 million in 1999. Corporate investment life insurance
              statutory premiums reflected strong growth reaching $222.9 million
              in third quarter 2000, including $70.0 million in sales to an
              affiliate, compared to $145.7 million in third quarter 1999. Total
              investment life insurance in force reached $30.83 billion at
              September 30, 2000 representing 49% of all life insurance in force
              compared to $23.62 billion and 45% a year ago.

              Interest credited to policyholders increased $7.8 million in third
              quarter 2000 reaching $40.0 million compared to $32.2 million in
              the year ago third quarter. For the first nine months of 2000,
              interest credited to policyholders increased $18.2 million over
              1999 to $114.6 million. Increased corporate investment life
              insurance business accounted for most of the increases. Corporate
              investment fixed life insurance reserves increased 47% to $1.38
              billion as of September 30, 2000 compared to $939.5 million a year
              ago.

              Other policy benefits increased $3.2 million and $17.4 million,
              respectively, in the three and nine months ended September 30,
              2000 over comparable periods in 1999, reflecting growth in
              insurance in force and an increase in claims.

                                       22

<PAGE>   23


              Assets Managed and Administered

              The Assets Managed and Administered segment consists of the
              Company's investment advisor subsidiaries and the operations of
              businesses from which the Company receives fees for administrative
              services only.

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

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                           SEPTEMBER 30,                SEPTEMBER 30,
                                                                      ------------------------   --------------------------
              (in millions)                                              2000          1999          2000           1999
              -----------------------------------------------------   ----------   -----------   -----------   ------------
<S>                                                                  <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues                                                $     48.9   $      42.5   $     140.8   $      114.0
              Operating expenses                                            48.4          35.8         134.7           94.6
                                                                      ----------   -----------   -----------   ------------
              Operating income before federal income tax expense      $      0.5   $       6.7   $       6.1   $       19.4
                                                                      ==========   ===========   ===========   ============

              OTHER DATA (1)
              Assets under management                                 $ 23,138.7   $  21,479.1
              Assets administered                                     $ 16,558.5   $  12,787.6
</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 growth was mainly
              due to increased investment advisory fees and other income as a
              result of growth in assets managed and administered and changes in
              the fee structure for certain funds under management. Increased
              operating expenses are primarily the result of staffing and
              infrastructure related to the Company's commitment to expanding
              this segment.

              Assets under management include $10.17 billion and $9.51 billion
              of Company managed investment options that support the Company's
              variable annuity and variable life insurance products as of
              September 30, 2000 and 1999, respectively. These assets are also
              included in the related variable annuity and variable life
              insurance policy reserves.

              Corporate and Other

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

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                               SEPTEMBER 30,               SEPTEMBER 30,
                                                                        -------------------------    ------------------------
              (in millions)                                                 2000          1999          2000          1999
              --------------------------------------------------------- ----------    -----------    ----------    ----------
<S>                                                                     <C>           <C>           <C>           <C>
              INCOME STATEMENT DATA
              Revenues                                                  $     47.0    $      53.7    $    153.6   $     148.2
              Benefits and expenses                                           55.3           59.5         176.4         166.9
                                                                        ----------    -----------    ----------    ----------
              Operating loss before federal income tax expense (1)      $     (8.3)   $      (5.8)   $    (22.8)   $    (18.7)
                                                                        ==========    ===========    ==========    ==========
</TABLE>
              ----------
              (1)  Excludes net realized gains and losses on investments.


                                       23



<PAGE>   24
              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 employee and agent benefit plans. The
              increase in year-to-date revenues reflects an increase in net
              investment income, while the increase in year-to-date benefits and
              expenses is the result of increased corporate expenses.

              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 of $2.9 million during the third quarter of 2000
              verses net realized investment gains of $6.2 million during the
              third quarter of 1999.

              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
                                                                        ---------------------------------------------------
                                                                         SEPTEMBER 30,     DECEMBER 31,     SEPTEMBER 30,
                (in millions)                                                 2000             1999             1999
                ------------------------------------------------------- ----------------- ---------------- ----------------
<S>                                                                      <C>             <C>              <C>
                Long-term debt                                             $    298.4      $    298.4       $    298.4
                Capital and preferred securities of subsidiary trusts           300.0           300.0            300.0
                                                                        ----------------- ---------------- ----------------
                  Total long-term debt and capital and
                  preferred securities                                          598.4           598.4            598.4
                                                                        ----------------- ---------------- ----------------
                Shareholders' equity, excluding accumulated other
                  comprehensive income (loss)                                 2,788.0         2,502.6          2,415.8
                Accumulated other comprehensive income (loss)                    30.8           (15.5)            60.8
                                                                        ----------------- ---------------- ----------------
                  Total shareholders' equity                                  2,818.8         2,487.1          2,476.6
                                                                        ----------------- --------------  ----------------
                  Total capital                                            $  3,417.2      $  3,085.5       $  3,075.0
                                                                        ================= ================ ================
</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.

                                       24
<PAGE>   25


              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, 1999 was $1.35 billion and statutory-basis net income
              for 1999 was $276.2 million. Total dividends paid from surplus in
              the 12 months preceding September 30, 2000 were $140.0 million.
              The Ohio insurance laws also require insurers to seek prior
              regulatory approval for any dividend paid from other than earned
              surplus. The payment of dividends by NLIC may also be subject to
              restrictions set forth in the insurance laws of New York that
              limit the amount of statutory profits on NLIC's participating
              policies (measured before dividends to policyholders) that can
              inure to the benefit of NFS and its stockholders. NFS currently
              does not expect such regulatory requirements to impair its ability
              to pay interest, dividends, operating expenses, and principal in
              the future.

              Also available as a source of funds to the Company is a $1 billion
              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. The
              facility provides covenants, including, but not limited to,
              requirements that the Company maintain consolidated tangible net
              worth, as defined, in excess of $1.69 billion and NLIC maintain
              statutory surplus in excess of $935 million. The Company had no
              amounts outstanding under this agreement as of September 30, 2000.
              The Company also launched a $300 million commercial paper program
              in early October 2000 which provides an additional source of
              funds.

              INVESTMENTS

              General

              The Company's assets are divided between separate account and
              general account assets. As of September 30, 2000, $71.71 billion
              (or 73%) of the Company's total assets were held in separate
              accounts and $26.53 billion (or 27%) were held in the Company's
              general account, including $22.82 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 $1.04 billion of policy reserves
              as of September 30, 2000 ($915.4 million as of December 31, 1999)
              for which the Company bears the investment risk.

                                       25
<PAGE>   26
              Fixed Maturity Securities

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

<TABLE>
<CAPTION>
                                                                      SEPTEMBER 30, 2000          DECEMBER 31, 1999
                                                                  --------------------------- ---------------------------
                                                                     CARRYING        % OF        CARRYING        % OF
                  (in millions)                                       VALUE         TOTAL         VALUE         TOTAL
                  ----------------------------------------------- --------------- ----------- --------------- -----------

<S>                                                               <C>                  <C>    <C>             <C>
                  U.S. government/agencies                        $       270.4        1.8%   $       449.4        2.9%
                  Foreign governments                                     107.9        0.7            110.4        0.7
                  State and political subdivisions                          5.8        -                0.8          -
                  Mortgage-backed securities:
                    U.S. government/agencies                            2,929.5       19.7          3,420.9       22.4
                    Non-government/agencies                               -            -                -          -
                  Corporate:
                    Public                                              6,291.8       42.5          5,950.5       38.9
                    Private                                             5,251.9       35.3          5,364.5       35.1
                                                                  --------------- ----------- --------------- -----------
                                                                  $    14,857.3      100.0%   $    15,296.5      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, 96% were in
              the highest two NAIC Designations as of September 30, 2000.

              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                         AS OF
                                                                     SEPTEMBER 30, 2000            DECEMBER 31, 1999
                                                                  ----------------------      ------------------------
                    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                         $    9,228.5      62.1%     $     9,802.7       64.1%
                      2          Baa                                   5,070.5      34.1            4,990.1       32.6
                      3          Ba                                      394.8       2.7              408.6        2.7
                      4          B                                       111.0       0.8               87.0        0.6
                      5          Caa and lower                            52.5       0.3                8.1        -
                      6          In or near default                        -         -                  -          -
                                                                  ------------     -----      -------------      -----
                                                                  $   14,857.3     100.0%     $    15,296.5      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 September 30, 2000, MBSs were
              $2.93 billion (or 20%) 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.

                                       26
<PAGE>   27

              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 September 30, 2000, $1.68 billion
              (or 57%) 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.

              The following table sets forth the distribution by investment type
              of the Company's general account MBS portfolio.

<TABLE>
<CAPTION>
                                                                 AS OF SEPTEMBER 30, 2000         AS OF DECEMBER 31, 1999
                                                               -----------------------------    -----------------------------
                                                                  CARRYING         % OF            CARRYING          % OF
                 (in millions)                                     VALUE           TOTAL            VALUE           TOTAL
                 -------------------------------------------   ---------------  ------------    ---------------   -----------
<S>                                                            <C>                  <C>         <C>                   <C>
                 Planned Amortization Class                    $     1,676.8        57.2%       $     2,010.1         58.8%
                 Very Accurately Defined Maturity                      390.2        13.3                477.9         14.0
                 Multi-family Mortgage Pass-through
                   Certificates                                        318.2        10.9                367.6         10.8
                 Scheduled                                             107.1         3.7                120.7          3.5
                 Targeted Amortization Class                           101.8         3.5                110.1          3.2
                 Accrual                                                67.9         2.3                 75.7          2.2
                 Sequential                                            112.7         3.8                 93.5          2.7
                 Other                                                 154.8         5.3                165.3          4.8
                                                               ---------------  ------------    ---------------   -----------
                                                               $     2,929.5       100.0%       $     3,420.9        100.0%
                                                               ===============  ============    ===============   ===========
</TABLE>

              Mortgage Loans

              As of September 30, 2000, general account mortgage loans were
              $6.11 billion (or 27%) of the carrying value of consolidated
              general account invested assets.

              As of September 30, 2000, 0.11% of the Company's mortgage loans
              were classified as delinquent compared to none a year ago and
              0.09% at December 31, 1999. Foreclosed and restructured loans
              totaled only 0.26% and 0.20% of the Company's mortgage loans as of
              September 30, 2000, respectively, compared to none and 0.45% as of
              September 30, 1999, 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,
              1999.

                                       27
<PAGE>   28



                           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.

              As was previously disclosed in the Company's Form 10-Q for the
              quarterly period ended March 31, 2000, the Robert Young and David
              D. Distad v. Nationwide Life Insurance Company et al lawsuit was
              dismissed by the court with prejudice on February 9, 2000.

              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). On May 3, 1999, the complaint was amended to,
              among other things, add Marcus Shore as a second plaintiff. The
              amended complaint is brought as a class action on behalf of all
              persons who purchased individual deferred annuity contracts or
              participated in group annuity contracts sold by the Company and
              the other named Company affiliates which were used to fund certain
              tax-deferred retirement plans. The amended complaint seeks
              unspecified compensatory and punitive damages. No class has been
              certified. On June 11, 1999, the Company and the other named
              defendants filed a motion to dismiss the amended complaint. On
              March 8, 2000, the court denied the motion to dismiss the amended
              complaint filed by the Company and other named defendants. 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 AND USE OF PROCEEDS

              Pursuant to the Stock Retainer Plan for Non-Employee Directors,
              1,501 shares of Class A Common Stock were issued by NFS during the
              third quarter of 2000, at an average price of $37.492 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.

ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              None.

                                       28

<PAGE>   29

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:

                           10.32    Form of Employment Agreement, dated May 26,
                                    2000, between Nationwide Mutual Insurance
                                    Company and W.G. Jurgensen
                           10.33    Form of Employment Agreement, dated July 1,
                                    2000, between Nationwide Financial Services
                                    Inc., and Joseph Gasper
                           10.34    Form of Retention Agreement, dated July 1,
                                    2000, between Nationwide Financial Services,
                                    Inc. and Joseph Gasper
                           27       Financial Data Schedule (electronic filing
                                    only)

                  (b)      Reports on Form 8-K:

                           On October 30, 2000, NFS filed a Current Report on
                           Form 8-K in connection with the release of quarterly
                           earnings results.


                                       29
<PAGE>   30
                                   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:  November 13 , 2000               /s/Mark R. Thresher
                                        -------------------------------------
                                        Mark R. Thresher, Senior Vice
                                             President - Finance
                                        (Chief Accounting Officer)



                                       30


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission