NATIONWIDE LIFE INSURANCE CO
10-Q, 1998-08-12
Previous: PUBLIC STORAGE PROPERTIES LTD, SC 14D1/A, 1998-08-12
Next: ASTROCOM CORP, 10QSB, 1998-08-12



<PAGE>   1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                      ------------------------------------

                                    FORM 10-Q


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


FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1998        COMMISSION FILE NO. 2-28596


                        NATIONWIDE LIFE INSURANCE COMPANY
             (Exact name of registrant as specified in its charter)


             OHIO                                       31-4156830
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 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
                                       ---    ---

  All voting stock was held by affiliates of the Registrant on August 1, 1998.

COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and outstanding
   (Title of Class)                     as of August 1, 1998


THE REGISTRANT MEETS THE CONDITIONS SET FORTH IN GENERAL INSTRUCTION H(1)(a) AND
(b) OF FORM 10-Q AND IS THEREFORE FILING THIS FORM WITH THE REDUCED DISCLOSURE
FORMAT.

<PAGE>   2


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                    FORM 10-Q


<TABLE>
                                      INDEX

<CAPTION>
<S>        <C>                                                                   <C>
PART I     FINANCIAL INFORMATION

           Item 1   Unaudited Consolidated Financial Statements                    3

           Item 2   Management's Narrative Analysis of the Results of Operations  11

PART II    OTHER INFORMATION

           Item 1   Legal Proceedings                                             22

           Item 2   Changes in Securities                                         23

           Item 3   Defaults Upon Senior Securities                               23

           Item 4   Submission of Matters to a Vote of Security Holders           23

           Item 5   Other Information                                             23

           Item 6   Exhibits and Reports on Form 8-K                              23

SIGNATURE                                                                         24
</TABLE>

                                       2
<PAGE>   3

                         PART I - FINANCIAL INFORMATION

ITEM 1         UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
                             NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                     (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                                      Consolidated Statements of Income
                                                 (Unaudited)
                                          (in millions of dollars)
<CAPTION>
                                                            THREE MONTHS ENDED          SIX MONTHS ENDED
                                                                 JUNE 30,                   JUNE 30,
                                                            ------------------       ----------------------
                                                             1998        1997          1998          1997
                                                            ------      ------       --------      --------
<S>                                                         <C>         <C>          <C>           <C>     
REVENUES
  Policy charges                                            $175.0      $129.7       $  334.0      $  250.1
  Life insurance premiums                                     52.0        50.3          105.2         105.7
  Net investment income                                      367.0       351.3          731.5         692.3
  Realized gains (losses) on investments                       5.0       (11.9)          21.6           9.2
  Other                                                       16.8        15.9           31.1          25.7
                                                            ------      ------       --------      --------
                                                             615.8       535.3        1,223.4       1,083.0
                                                            ------      ------       --------      --------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances         264.7       253.7          526.6         500.9
  Other benefits and claims                                   40.6        43.3           86.9          92.5
  Policyholder dividends on participating policies            11.5        11.6           22.3          22.2
  Amortization of deferred policy acquisition costs           54.1        39.6          101.8          83.0
  Other operating expenses                                   106.6        94.2          208.7         188.1
                                                            ------      ------       --------      --------
                                                             477.5       442.4          946.3         886.7
                                                            ------      ------       --------      --------

  Income before federal tax expense                          138.3        92.9          277.1         196.3
Federal tax expense                                           47.5        32.5           95.2          69.2
                                                            ------      ------       --------      --------
  Net income                                                $ 90.8      $ 60.4       $  181.9      $  127.1
                                                            ======      ======       ========      ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                        3
<PAGE>   4
<TABLE>
                              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                                          Consolidated Balance Sheets
                              (in millions of dollars, except per share amounts)
<CAPTION>
                                                                                  (UNAUDITED)
                                                                                    JUNE 30,     DECEMBER 31,
ASSETS                                                                               1998           1997
                                                                                  -----------    ------------
<S>                                                                                  <C>            <C>    
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $13,140.3 in 1998; $12,732.9 in 1997)        $13,611.2      $13,204.1
      Equity securities (cost $82.5 in 1998; $67.8 in 1997)                             99.1           80.4
   Mortgage loans on real estate, net                                                5,241.5        5,181.6
   Real estate, net                                                                    274.8          311.4
   Policy loans                                                                        441.6          415.3
   Other long-term investments                                                          22.7           25.2
   Short-term investments                                                              192.1          358.4
                                                                                   ---------      ---------
                                                                                    19,883.0       19,576.4
                                                                                   ---------      ---------

Cash                                                                                     5.9          175.6
Accrued investment income                                                              213.8          210.5
Deferred policy acquisition costs                                                    1,859.1        1,665.4
Other assets                                                                           407.0          438.4
Assets held in Separate Accounts                                                    45,974.9       37,724.4
                                                                                   ---------      ---------
                                                                                   $68,343.7      $59,790.7
                                                                                   =========      =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                  $18,982.9      $18,702.8
Other liabilities                                                                      823.2          885.6
Liabilities related to Separate Accounts                                            45,974.9       37,724.4
                                                                                   ---------      ---------
                                                                                    65,781.0       57,312.8
                                                                                   ---------      ---------

Shareholder's equity:
  Capital shares, $1 par value.  Authorized 5.0 million shares, issued and
    outstanding 3.8 million shares                                                       3.8            3.8
  Additional paid-in capital                                                           914.7          914.7
  Retained earnings                                                                  1,394.2        1,312.3
  Accumulated other comprehensive income                                               250.0          247.1
                                                                                   ---------      ---------
                                                                                     2,562.7        2,477.9
                                                                                   ---------      ---------
                                                                                   $68,343.7      $59,790.7
                                                                                   =========      =========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                        4
<PAGE>   5
<TABLE>
                                NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                        (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                                 Consolidated Statements of Shareholder's Equity
                                                   (Unaudited)
                                     Six Months Ended June 30, 1998 and 1997
                                             (in millions of dollars)
<CAPTION>
                                                                                         ACCUMULATED
                                                             ADDITIONAL                     OTHER         TOTAL
                                                  COMMON      PAID-IN        RETAINED   COMPREHENSIVE  SHAREHOLDER'S
                                                  STOCK       CAPITAL        EARNINGS       INCOME        EQUITY
                                                 --------    ----------     ----------  -------------  -------------
<S>                                                <C>        <C>           <C>            <C>          <C>     
1997
BALANCE, JANUARY 1, 1997                           $3.8       $ 527.9       $1,432.6       $173.6       $2,137.9

Comprehensive income:
  Net income                                        --          --             127.1         --            127.1
  Unrealized net losses on securities
    available-for-sale arising during the period    --          --             --           (32.4)         (32.4)
                                                                                                        --------
  Total comprehensive income                                                                                94.7
                                                                                                        --------
Capital contributions                               --          836.8          --            --            836.8
Dividends to shareholder                            --         (450.0)        (400.0)        --           (850.0)
                                                   ----       -------       --------       ------       --------
BALANCE, JUNE 30, 1997                             $3.8       $ 914.7       $1,159.7       $141.2       $2,219.4
                                                   ====       =======        =======       ======       ========



1998
  BALANCE, JANUARY 1, 1998                         $3.8       $ 914.7       $1,312.3       $247.1       $2,477.9

Comprehensive income:
  Net income                                        --          --             181.9         --            181.9
  Unrealized net losses on securities
    available-for-sale arising during the period    --          --             --             2.9            2.9
                                                                                                         --------
  Total comprehensive income                                                                                184.8
                                                                                                         --------
Dividend to shareholder                                                       (100.0)                      (100.0)
                                                   ----       -------        -------       ------        --------
BALANCE, JUNE 30, 1998                             $3.8       $ 914.7       $1,394.2       $250.0        $2,562.7
                                                   ====       =======        =======       ======        ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                        5
<PAGE>   6
<TABLE>
                              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                                    Consolidated Statements of Cash Flows
                                                 (Unaudited)
                                    Six Months Ended June 30, 1998 and 1997
                                           (in millions of dollars)
<CAPTION>
                                                                                        1998         1997
                                                                                      ---------    ---------
<S>                                                                                   <C>          <C>      
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                            $   181.9    $   127.1
Adjustments to reconcile net income to net cash provided by operating activities:
  Interest credited to policyholder account balances                                      526.6        500.9
  Capitalization of deferred policy acquisition costs                                    (294.6)      (235.7)
  Amortization of deferred policy acquisition costs                                       101.8         83.0
  Amortization and depreciation                                                            (4.4)         2.0
  Realized gains on investments, net                                                      (21.6)        (9.2)
  (Increase) decrease in accrued investment income                                         (3.3)         1.1
  Decrease in other assets                                                                 30.4         21.7
  (Decrease) increase in policy liabilities                                                (2.3)        60.5
  Decrease in other liabilities                                                           (63.9)       (19.8)
  Other, net                                                                               (6.3)        (2.2)
                                                                                      ---------    ---------
    Net cash provided by operating activities                                             444.3        529.4
                                                                                      ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturity of securities available-for-sale                                   761.6        437.7
Proceeds from sale of securities available-for-sale                                       464.4        225.9
Proceeds from repayments of mortgage loans on real estate                                 337.5        164.7
Proceeds from sale of real estate                                                          58.7         23.2
Proceeds from repayments of policy loans and sale of other invested assets                 14.1         21.9
Cost of securities available-for-sale acquired                                         (1,637.1)    (1,236.6)
Cost of mortgage loans on real estate acquired                                           (401.1)      (418.6)
Cost of real estate acquired                                                               (0.3)       (21.5)
Policy loans issued and other invested assets acquired                                    (33.9)       (37.8)
Short-term investments, net                                                               166.3       (282.7)
                                                                                      ---------    ---------
    Net cash used in investing activities                                                (269.8)    (1,123.8)
                                                                                      ---------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from capital contributions                                                      --            836.8
Cash dividends paid to shareholder                                                       (100.0)      --
Increase in investment product and universal life insurance product
  account balances                                                                      1,278.5      1,010.3
Decrease in investment product and universal life insurance product
  account balances                                                                     (1,522.7)    (1,210.1)
                                                                                      ---------    ---------
    Net cash (used in) provided by financing activities                                  (344.2)       637.0
                                                                                      ---------    ---------

Net (decrease) increase in cash                                                          (169.7)        42.6

Cash, beginning of period                                                                 175.6         43.8
                                                                                      ---------    ---------
Cash, end of period                                                                   $     5.9    $    86.4
                                                                                      =========    =========
</TABLE>


See accompanying notes to unaudited consolidated financial statements.

                                        6
<PAGE>   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

              Notes to Unaudited Consolidated Financial Statements
                         Six Months Ended June 30, 1998


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

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

(2)   Comprehensive Income
- ---   --------------------

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

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

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

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

                                       7
<PAGE>   8
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued

(3)      Accounting Pronouncements
- ---      -------------------------

         On January 1, 1998 the Company adopted FASB Statement No. 131,
         "Disclosures about Segments of an Enterprise and Related Information"
         (FAS 131). FAS 131 superseded FASB Statement No. 14, "Financial
         Reporting for Segments of a Business Enterprise." FAS 131 establishes
         standards for public business enterprises to report information about
         operating segments in annual financial statements and selected
         information about operating segments in interim financial reports. FAS
         131 also establishes standards for related disclosures about products
         and services, geographic areas, and major customers. The adoption of
         FAS 131 did not affect results of operations or financial position, nor
         did it affect the manner in which the Company defines its operating
         segments. The segment information required for interim reports is
         included in note 4.

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

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

(4)      Segment Disclosures
- ---      -------------------

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

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

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

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

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

                                       8
<PAGE>   9
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>
                                        VARIABLE     FIXED       LIFE       CORPORATE
(in millions of dollars)                ANNUITIES   ANNUITIES  INSURANCE    AND OTHER      TOTAL
- ------------------------------------   -----------  ---------  ---------    ----------    -------
<S>                                      <C>         <C>         <C>         <C>          <C>   
1998
Operating revenue (1)                    $135.7      $286.2      $135.5      $ 53.4       $610.8
Benefits and expenses                      80.0       243.1       113.0        41.4        477.5
                                         ------      ------      ------      ------       ------
  Operating income before federal
    income tax                             55.7        43.1        22.5        12.0        133.3
Realized gains on investments               --          --          --          5.0          5.0
                                         ------      ------      ------      ------       ------
Consolidated income before
  federal income tax                     $ 55.7      $ 43.1      $ 22.5      $ 17.0       $138.3
                                         ======      ======      ======      ======       ======

1997
Operating revenue (1)                    $ 94.0      $282.2      $116.0      $ 55.0       $547.2
Benefits and expenses                      59.2       238.1       102.3        42.8        442.4
                                         ------      ------      ------      ------       ------
  Operating income before federal
    income tax                             34.8        44.1        13.7        12.2        104.8
Realized losses on investments              --          --          --        (11.9)       (11.9)
                                         ------      ------      ------      ------       ------
Consolidated income before
  federal income tax                     $ 34.8      $ 44.1      $ 13.7      $  0.3       $ 92.9
                                         ======      ======      ======      ======       ======
</TABLE>
- ----------
(1) Excludes realized gains and losses on investments.

                                       9
<PAGE>   10
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
         Notes to Unaudited Consolidated Financial Statements, Continued


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

<TABLE>
<CAPTION>
                                         VARIABLE           FIXED           LIFE         CORPORATE
(in millions of dollars)                 ANNUITIES        ANNUITIES       INSURANCE      AND OTHER         TOTAL
- -----------------------------------      ---------        ---------       ---------      ---------       ---------
<S>                                      <C>              <C>              <C>            <C>            <C>      
1998
Operating revenue (1)                    $   255.8        $   575.5        $  264.0       $  106.5       $ 1,201.8
Benefits and expenses                        150.8            487.4           220.3           87.8           946.3
                                         ---------        ---------        --------       --------       ---------
  Operating income before federal
    income tax                               105.0             88.1            43.7           18.7           255.5
Realized gains on investments                 --               --              --             21.6            21.6
                                         ---------        ---------        --------       --------       ---------
Consolidated income before
  federal income tax                     $   105.0        $    88.1        $   43.7       $   40.3       $   277.1
                                         =========        =========        ========       ========       =========

Assets as of period end                  $43,113.0        $14,549.5        $4,706.0       $5,975.2       $68,343.7
                                         =========        =========        ========       ========       =========

1997
Operating revenue (1)                    $   180.8        $   567.0        $  230.6       $   95.4       $ 1,073.8
Benefits and expenses                        116.6            485.3           199.9           84.9           886.7
                                         ---------        ---------        --------       --------       ---------
  Operating income before federal
    income tax                                64.2             81.7            30.7           10.5           187.1
Realized gains on investments                 --               --              --              9.2             9.2
                                         ---------        ---------        --------       --------       ---------
Consolidated income before
  federal income tax                     $    64.2        $    81.7        $   30.7       $   19.7       $   196.3
                                         =========        =========        ========       ========       =========

Assets as of period end                  $30,791.9        $13,974.5        $3,604.0       $5,255.5       $53,625.9
                                         =========        =========        ========       ========       =========
</TABLE>

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

                                       10
<PAGE>   11

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

              INTRODUCTION

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

              NLIC is the primary operating subsidiary of Nationwide Financial
              Services, Inc. (NFS), the holding company for companies within the
              Nationwide Insurance Enterprise that offer or distribute long-term
              savings and retirement products. In March 1997, NFS sold 23.6
              million shares of its newly-issued Class A common stock in an
              initial public offering.

              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) the potential
              impact on the Company's reported net income that could result from
              the adoption of certain accounting standards issued by the FASB;
              (ii) tax law changes impacting the tax treatment of life insurance
              and investment products; (iii) 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; (iv) adverse state and federal legislation
              and regulation, including limitations on premium levels, increases
              in minimum capital and reserves, and other financial viability
              requirements; (v) failure to expand distribution channels in order
              to obtain new customers or failure to retain existing customers;
              (vi) inability to carry out marketing and sales plans, including,
              among others, changes to certain products and acceptance of the
              revised products in the market; (vii) changes in interest rates
              and the stock markets causing a reduction of investment income or
              asset fees, reduction in the value of the Company's investment
              portfolio or a reduction in the demand for the Company's products;
              (viii) general economic and business conditions which are less
              favorable than expected; (ix) unanticipated changes in industry
              trends and ratings assigned by nationally recognized statistical
              rating organizations or A.M. Best Company; and (x) inaccuracies in
              assumptions regarding future persistency, mortality, morbidity and
              interest rates used in calculating reserve amounts.

              RESULTS OF OPERATIONS

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

                                       11
<PAGE>   12
              The following table reconciles the Company's reported net income
              to net operating income for the three and six month periods ended
              June 30, 1998 and 1997.

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                                 JUNE 30,                   JUNE 30,
                                                                            ----------------------------------------------
                  (in millions of dollars)                                   1998         1997        1998           1997
                  --------------------------------------------------        -----        -----       ------         ------
<S>                                                                         <C>          <C>         <C>            <C>   
                  Net income                                                $90.8        $60.4       $181.9         $127.1
                  Realized (gains) losses on investments, net of tax         (3.3)         7.6        (14.1)          (6.2)
                                                                            -----        -----       ------         ------
                    Net operating income                                    $87.5        $68.0       $167.8         $120.9
                                                                            =====        =====       ======         ======
</TABLE>

              Revenues

              Total revenues for second quarter 1998, excluding realized gains
              and losses on investments, increased to $610.8 million compared to
              $547.2 million for the same period in 1997. For the first six
              months of 1998 and 1997, total revenues excluding realized gains
              and losses on investments were $1.20 billion and $1.07 billion,
              respectively. Increases in policy charges and net investment
              income were the key drivers to revenue growth.

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

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

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

              Net investment income includes the investment income earned on
              investments supporting fixed annuities and certain life insurance
              products as well as the yield on the Company's general account
              invested assets which are not allocated to product segments. Net
              investment income grew from $351.3 million and $692.3 million in
              the second quarter and first half of 1997, respectively, to $367.0
              million and $731.5 million in the comparable periods of 1998
              primarily due to increased invested assets to support growth in
              fixed annuity and life insurance policy reserves. Fixed annuity
              policy reserves, which include the fixed option of variable
              annuity contracts, increased to $14.26 billion as of June 30, 1998
              compared to $14.19 billion as of December 31, 1997 and $13.72
              billion a year ago.

                                       12
<PAGE>   13
              The Company does not consider realized gains and losses on
              investments to be recurring components of earnings. The Company
              makes decisions concerning the sale of invested assets based on a
              variety of market, business, tax and other factors. Net realized
              gains (losses) on investments were $5.0 million and ($11.9)
              million for second quarter 1998 and 1997, respectively. For the
              first six months of 1998, the Company reported realized gains on
              investments of $21.6 million compared to $9.2 million of realized
              gains for the first six months of 1997.

              Benefits and Expenses

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

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

              Operating expenses increased 13% to $106.6 million in second
              quarter 1998 compared to $94.2 million in second quarter 1997. For
              the first half of 1998, operating expenses were $208.7 million, up
              11% from $188.1 million for the first half of 1997. The increases
              reflect growth in the number of annuity and life insurance
              contracts in force and the related increase in administrative
              processing costs. Operating expenses also include costs of certain
              technology initiatives including projects related to the Year
              2000.

              Federal tax expense was $47.5 million and $32.5 million,
              representing effective tax rates of 34.3% and 35.0% for second
              quarter 1998 and 1997, respectively. For the first six months of
              1998 and 1997 federal tax expense was $95.2 million and $69.2
              million, representing effective tax rates of 34.4% and 35.3%,
              respectively.

              Year 2000

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

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

                                       13
<PAGE>   14
              In addition to resolving internal Year 2000 readiness issues, the
              Company is working with all external organizations (business
              partners) to assess Year 2000 issues associated with the exchange
              of electronic data. The Company has completed an inventory and
              assessment of all interfaces with business partners and is in
              process of testing those interfaces. The Company has also
              initiated plans to survey producer business partners to ascertain
              their Year 2000 readiness.

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

              Statutory Premiums and Deposits

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

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

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

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

                                       14
<PAGE>   15
              Excluding Nationwide Insurance Enterprise benefit plan sales, the
              Company achieved sales growth of 49% in the second quarter of 1998
              compared to the second quarter of 1997. On a year to date basis,
              sales have increased 34% in 1998 compared to 1997. The Company
              believes it is well positioned to achieve its goal of 20% annual
              growth in external sales in 1998.

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

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

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

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

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

                                       15
<PAGE>   16
              BUSINESS SEGMENTS

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

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

<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED           SIX MONTHS ENDED
                                                    JUNE 30,                    JUNE 30,
                                             --------------------        --------------------
                  (in millions of dollars)    1998          1997          1998          1997
                  ------------------------   ------        ------        ------        ------
<S>                                          <C>           <C>           <C>           <C>   
                  Variable Annuities         $ 55.7        $ 34.8        $105.0        $ 64.2
                  Fixed Annuities              43.1          44.1          88.1          81.7
                  Life Insurance               22.5          13.7          43.7          30.7
                  Corporate and Other          12.0          12.2          18.7          10.5
                                             ------        ------        ------        ------
                                             $133.3        $104.8        $255.5        $187.1
                                             ======        ======        ======        ======
</TABLE>

              Variable Annuities

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

                                       16
<PAGE>   17
              The following table summarizes certain selected financial data for
              the Variable Annuities segment for the periods indicated.

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED              SIX MONTHS ENDED
                                                                                 JUNE 30,                       JUNE 30,
                                                                         ------------------------       -------------------------
              (in millions of dollars)                                      1998           1997            1998            1997
              ----------------------------------------------------       ---------      ---------       ---------       ---------
<S>                                                                      <C>            <C>             <C>             <C>      
              INCOME STATEMENT DATA (1)
              Revenues:
                Asset fees                                               $   122.2      $    85.0       $   231.7       $   163.8
                Administrative fees                                            5.9            6.4            12.0            11.5
                Surrender fees                                                 7.2            5.3            13.7            10.9
                                                                         ---------      ---------       ---------       ---------
                  Total policy charges                                       135.3           96.7           257.4           186.2
                Net investment income and other (2)                            0.4           (2.7)           (1.6)           (5.4)
                                                                         ---------      ---------       ---------       ---------
                                                                             135.7           94.0           255.8           180.8
              Benefits and expenses:
                Benefits and claims                                            0.9            1.5             2.0             2.7
                Amortization of DAC                                           30.5           20.0            56.9            39.5
                Other operating expenses                                      48.6           37.7            91.9            74.4
                                                                         ---------      ---------       ---------       ---------
                                                                              80.0           59.2           150.8           116.6
                                                                         ---------      ---------       ---------       ---------
              Operating income before federal tax expense                $    55.7      $    34.8       $   105.0       $    64.2
                                                                         =========      =========       =========       =========

              OTHER DATA (1)
              Statutory premiums and deposits (3)                        $ 2,726.5      $ 1,938.4       $ 5,015.5       $ 3,767.3
              Withdrawals                                                $ 1,210.6      $   637.4       $ 2,135.5       $ 1,307.3
              Policy reserves as of period end                           $41,962.1      $29,878.8       $41,962.1       $29,878.8
              Ratio of policy charges to average policy reserves              1.33%          1.40%           1.33%           1.41%
              Pre-tax operating income to average policy reserves             0.55%          0.51%           0.54%           0.48%
</TABLE>

              ----------
              (1) Excludes the fixed option under the variable annuity contracts
                  which is reported in the Fixed Annuities segment.
              (2) The Company's method of allocating net investment income
                  results in a charge (negative net investment income) to this
                  segment which is recognized in the Corporate and Other
                  segment. The charge relates to non-invested assets which
                  support this segment on a statutory basis.
              (3) Statutory data have been derived from the Quarterly Statements
                  of the Company's life insurance subsidiaries, as filed with
                  insurance regulatory authorities and prepared in accordance
                  with statutory accounting practices.

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

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

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

                                       17
<PAGE>   18
              The growth in amortization of DAC and other operating expenses
              reflects the overall growth in the variable annuity business.

              Fixed Annuities

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

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

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

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

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

                                       18
<PAGE>   19
              Fixed annuity segment results reflect an increase in interest
              spread income attributable to growth in fixed annuity policy
              reserves. Interest spread is the difference between net investment
              income and interest credited to policyholder account balances.
              Interest spreads vary and are influenced by various factors
              including crediting rates offered by competitors, performance of
              the investment portfolio, changes in market interest rates and
              other factors. The following table depicts the interest spreads on
              general account policy reserves in the Fixed Annuities segment for
              the second quarter and first six months of 1998 and 1997.

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

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

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

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

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

              Life Insurance

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

                                       19
<PAGE>   20
              The following table summarizes certain selected financial data for
              the Life Insurance segment for the periods indicated.

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

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

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

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

                                       20
<PAGE>   21
              Investment life insurance (which includes individual variable
              universal life insurance and corporate-owned life insurance
              products) policy charges were $21.8 million in the second quarter
              of 1998, a 59% increase compared to $13.7 million for the second
              quarter of 1997. The growth in investment life insurance policy
              charges is attributable to growth in individual investment life
              insurance policy reserves which reached $1.10 billion as of the
              end of the second quarter 1998 up $332.5 million from a year ago.
              Policy reserve growth continues to be driven by strong sales from
              both independent broker/dealers and Nationwide Insurance
              Enterprise insurance agents. Investment life insurance sales to
              individuals during the second quarter of 1998 reached $74.9
              million compared to $51.3 million in the second quarter of 1997.
              The Company anticipates continued sales growth in 1998 for
              investment life insurance products.

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

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

              Corporate and Other

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

<TABLE>
<CAPTION>
                                                                        THREE MONTHS ENDED               SIX MONTHS ENDED
                                                                             JUNE 30,                        JUNE 30,
                                                                     ------------------------        ------------------------
              (in millions of dollars)                                 1998            1997            1998            1997
              ------------------------------------------------       --------        --------        --------        --------
<S>                                                                  <C>             <C>             <C>             <C>     
              INCOME STATEMENT DATA
              Revenues (1):
                Net investment income                                $   41.7        $   40.4        $   83.7        $   72.4
                Other                                                    11.7            14.6            22.8            23.0
                                                                     --------        --------        --------        --------
                                                                         53.4            55.0           106.5            95.4
                                                                     --------        --------        --------        --------
              Benefits and expenses:
                Interest credited to policy reserves                     30.9            28.5            62.1            57.1
                Other operating expenses                                 10.5            14.3            25.7            27.8
                                                                     --------        --------        --------        --------
                                                                         41.4            42.8            87.8            84.9
                                                                     --------        --------        --------        --------
              Operating income before federal tax expense (1)        $   12.0        $   12.2        $   18.7        $   10.5
                                                                     ========        ========        ========        ========

              OTHER DATA
              Statutory premiums and deposits (2)                    $   55.7        $   19.1        $  115.5        $   70.6
              Withdrawals and benefits                               $   52.0        $   30.1        $  106.3        $  106.1
              Policy reserves as of period end                       $4,118.1        $3,571.8        $4,118.1        $3,571.8
              Nationwide retail mutual fund assets (3)               $3,015.6        $2,405.0        $3,015.6        $2,405.0
</TABLE>
              ----------
              (1) Excludes realized gains and losses on investments.
              (2) Statutory data have been derived from the Quarterly Statements
                  of the Company's life insurance subsidiaries, as filed with
                  insurance regulatory authorities and prepared in accordance
                  with statutory accounting practices.
              (3) Excludes mutual funds selected as investment options under the
                  Company's variable annuity and variable universal life
                  insurance contracts and mutual funds selected as investment
                  options under Nationwide Insurance Enterprise employee and
                  agent benefit plans.

                                       21
<PAGE>   22
              Revenues in the Corporate and Other segment consist of net
              investment income on invested assets not allocated to the three
              product segments, investment management fees and other revenues
              earned from Nationwide mutual funds other than the portion
              allocated to the Variable Annuities and Life Insurance segments
              and net investment income and policy charges from group annuity
              contracts issued to Nationwide Insurance Enterprise employee and
              agent benefit plans.

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

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

                           PART II - OTHER INFORMATION

ITEM 1        LEGAL PROCEEDINGS

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

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

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

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

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

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

                                       22
<PAGE>   23
ITEM 2        CHANGES IN SECURITIES

              Omitted due to reduced disclosure format.

ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              Omitted due to reduced disclosure format.

ITEM 4        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              Omitted due to reduced disclosure format.

ITEM 5        OTHER INFORMATION

              None.

ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

              (a)     Exhibits:

                      27   Financial Data Schedule (electronic filing only)

              (b)     Reports on Form 8-K:

                      No reports on Form 8-K were filed during the three month
                      period ended June 30, 1998.

                                       23
<PAGE>   24
                                    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 LIFE INSURANCE COMPANY
                                   ---------------------------------
                                             (Registrant)

Date: August 12, 1998              /s/ Mark R. Thresher
                                   ---------------------------------------------
                                   Mark R. Thresher, Vice President - Controller
                                                     (Chief Accounting Officer)

                                       24

<TABLE> <S> <C>

<ARTICLE> 7
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONWIDE
LIFE INSURANCE COMPANY'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED
JUNE 30, 1998, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH UNAUDITED
CONSOLIDATED FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED> 
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               JUN-30-1998
<DEBT-HELD-FOR-SALE>                            13,611
<DEBT-CARRYING-VALUE>                                0
<DEBT-MARKET-VALUE>                                  0
<EQUITIES>                                          99
<MORTGAGE>                                       5,242
<REAL-ESTATE>                                      275
<TOTAL-INVEST>                                  19,883
<CASH>                                               6
<RECOVER-REINSURE>                                   0
<DEFERRED-ACQUISITION>                           1,859
<TOTAL-ASSETS>                                  68,344
<POLICY-LOSSES>                                 18,983
<UNEARNED-PREMIUMS>                                  0
<POLICY-OTHER>                                       0
<POLICY-HOLDER-FUNDS>                                0
<NOTES-PAYABLE>                                      0
                                0
                                          0
<COMMON>                                             4
<OTHER-SE>                                       2,559
<TOTAL-LIABILITY-AND-EQUITY>                    68,344
                                         105
<INVESTMENT-INCOME>                                732
<INVESTMENT-GAINS>                                  22
<OTHER-INCOME>                                      31
<BENEFITS>                                         614
<UNDERWRITING-AMORTIZATION>                        102
<UNDERWRITING-OTHER>                               209
<INCOME-PRETAX>                                    277
<INCOME-TAX>                                        95
<INCOME-CONTINUING>                                182
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       182
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
        

</TABLE>


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