NATIONWIDE LIFE INSURANCE CO
10-Q, 2000-11-13
Previous: GRAYBAR ELECTRIC CO INC, 10-Q, EX-27, 2000-11-13
Next: NATIONWIDE LIFE INSURANCE CO, 10-Q, EX-27, 2000-11-13



<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 SEPTEMBER 30, 2000    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 November 1, 2000.

COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and outstanding
as of November 1, 2000 (Title of Class)


  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

                                      INDEX


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

             Item 1      Unaudited Consolidated Financial Statements                             3

             Item 2      Management's Narrative Analysis of the Results of Operations           10

             Item 3      Quantitative and Qualitative Disclosures About Market Risk             19

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                      20

             Item 2      Changes in Securities                                                  20

             Item 3      Defaults Upon Senior Securities                                        20

             Item 4      Submission of Matters to a Vote of Security Holders                    20

             Item 5      Other Information                                                      21

             Item 6      Exhibits and Reports on Form 8-K                                       21

SIGNATURE                                                                                       22
</TABLE>

                                       2
<PAGE>   3
                         PART I - FINANCIAL INFORMATION

ITEM 1         UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                        Consolidated Statements of Income
                                   (Unaudited)
                                  (in millions)


<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED     NINE MONTHS ENDED
                                                           SEPTEMBER 30,          SEPTEMBER 30,
                                                         ----------------     ----------------------
                                                          2000      1999        2000          1999
                                                         ------    ------     --------      --------
<S>                                                      <C>       <C>        <C>           <C>
REVENUES
  Policy charges                                        $ 284.8   $ 231.7     $  823.5      $  656.0
  Life insurance premiums                                  51.7      51.5        180.7         153.9
  Net investment income                                   412.6     379.2      1,229.6       1,114.6
  Net realized (losses) gains on investments               (2.1)      6.2        (15.9)         (7.5)
  Other                                                     3.6      26.6         12.8          66.5
                                                         ------    ------     --------      --------
                                                          750.6     695.2      2,230.7       1,983.5
                                                         ------    ------     --------      --------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances      292.4     272.4        876.9         803.6
  Other benefits and claims                                56.2      51.7        185.2         146.5
  Policyholder dividends on participating policies          8.3       8.7         31.8          30.5
  Amortization of deferred policy acquisition costs        91.6      68.6        263.7         196.1
  Other operating expenses                                125.2     120.2        365.7         333.5
                                                         ------    ------     --------      --------
                                                          573.7     521.6      1,723.3       1,510.2
                                                         ------    ------     --------      --------

  Income before federal income tax expense                176.9     173.6        507.4         473.3
Federal income tax expense                                 50.9      58.4        157.2         158.8
                                                         ------    ------     --------      --------
  Net income                                            $ 126.0   $ 115.2     $  350.2      $  314.5
                                                         ======    ======     ========      ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       3
<PAGE>   4
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                           Consolidated Balance Sheets
                     (in millions, except per share amounts)

<TABLE>
<CAPTION>
                                                                              (UNAUDITED)
                                                                              SEPTEMBER 30,  DECEMBER 31,
ASSETS                                                                            2000           1999
                                                                               ---------     ---------
<S>                                                                             <C>           <C>
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $14,805.1 in 2000; $15,377.3 in 1999)    $ 14,809.8    $ 15,294.0
      Equity securities (cost $113.3 in 2000; $84.9 in 1999)                        129.1          92.9
   Mortgage loans on real estate, net                                             6,113.0       5,786.3
   Real estate, net                                                                 285.6         254.8
   Policy loans                                                                     578.7         519.6
   Other long-term investments                                                       84.5          73.8
   Short-term investments                                                           613.3         416.0
                                                                                ---------     ---------
                                                                                 22,614.0      22,437.4
                                                                                ---------     ---------

Cash                                                                                  2.0           4.8
Accrued investment income                                                           247.8         238.6
Deferred policy acquisition costs                                                 2,811.6       2,554.1
Other assets                                                                        358.1         305.9
Assets held in separate accounts                                                 71,653.7      67,135.1
                                                                                ---------     ---------
                                                                               $ 97,687.2    $ 92,675.9
                                                                                =========     =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                              $ 21,804.4    $ 21,861.6
Other liabilities                                                                 1,158.4         914.2
Liabilities related to separate accounts                                         71,653.7      67,135.1
                                                                                ---------     ---------
                                                                                 94,616.5      89,910.9
                                                                                ---------     ---------

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                                                        766.1         766.1
  Retained earnings                                                               2,271.2       2,011.0
  Accumulated other comprehensive income (loss)                                      29.6         (15.9)
                                                                                ---------     ---------
                                                                                  3,070.7       2,765.0
                                                                                ---------     ---------
                                                                               $ 97,687.2    $ 92,675.9
                                                                                =========     =========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       4

<PAGE>   5
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                 Consolidated Statements of Shareholder's Equity
                                   (Unaudited)
                  Nine Months Ended September 30, 2000 and 1999
                                  (in millions)

<TABLE>
<CAPTION>
                                                                                    ACCUMULATED
                                                         ADDITIONAL                    OTHER           TOTAL
                                               COMMON     PAID-IN      RETAINED     COMPREHENSIVE  SHAREHOLDER'S
                                                STOCK     CAPITAL      EARNINGS     INCOME (LOSS)     EQUITY
                                              ---------  ----------    --------     -------------  -------------
<S>                                             <C>        <C>         <C>           <C>            <C>
BALANCE, JANUARY 1, 1999                       $ 3.8       $ 914.7    $ 1,579.0      $  275.6      $ 2,773.1
Comprehensive income:
  Net income                                     --           --          314.5          --            314.5
  Net unrealized losses on securities
      available-for-sale arising during the
      period                                     --           --           --          (238.2)        (238.2)
                                                                                                    --------
Total comprehensive income                                                                              76.3
                                                                                                    --------
Capital contribution                             --           26.4         87.9          23.5          137.8
Dividends to shareholder                         --         (175.0)       (11.0)         --           (186.0)
                                                ----       -------     --------      --------       --------
BALANCE, SEPTEMBER 30, 1999                    $ 3.8       $ 766.1    $ 1,970.4      $   60.9      $ 2,801.2
                                                ====       =======     ========      ========       ========




BALANCE, JANUARY 1, 2000                       $ 3.8       $ 766.1    $ 2,011.0      $  (15.9)     $ 2,765.0
Comprehensive income:
  Net income                                     --           --          350.2          --            350.2
  Net unrealized gains on securities
      available-for-sale arising during the
      period                                     --           --           --            45.5           45.5
                                                                                                    --------
Total comprehensive income                                                                             395.7
                                                                                                    --------
Dividends to shareholder                         --           --          (90.0)         --            (90.0)
                                                ----       -------     --------      --------       --------
BALANCE, SEPTEMBER 30, 2000                    $ 3.8       $ 766.1    $ 2,271.2      $   29.6      $ 3,070.7
                                                ====       =======     ========      ========       ========
</TABLE>

See accompanying notes to unaudited consolidated financial statements.

                                       5
<PAGE>   6
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
                      Consolidated Statements of Cash Flows
                                   (Unaudited)
                  Nine Months Ended September 30, 2000 and 1999
                                  (in millions)

<TABLE>
<CAPTION>
                                                                                            2000          1999
                                                                                         ---------     ---------
<S>                                                                                      <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                               $   350.2     $   314.5
Adjustments to reconcile net income to net cash provided by operating activities:
  Interest credited to policyholder account balances                                         876.9         803.6
  Capitalization of deferred policy acquisition costs                                       (586.8)       (481.6)
  Amortization of deferred policy acquisition costs                                          263.7         196.1
  Amortization and depreciation                                                               (7.4)          3.3
  Realized losses on investments, net                                                         15.9           7.5
  Increase in accrued investment income                                                       (9.2)        (17.6)
  (Increase) decrease in other assets                                                        (53.3)         38.6
  Increase (decrease) in policy liabilities                                                    0.5         (17.1)
  Increase in other liabilities                                                              269.7          39.1
  Other, net                                                                                  27.4          (0.6)
                                                                                         ---------     ---------
    Net cash provided by operating activities                                              1,147.6         885.8
                                                                                         ---------     ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturity of securities available-for-sale                                    2,479.2       1,681.9
Proceeds from sale of securities available-for-sale                                          432.3         336.1
Proceeds from repayments of mortgage loans on real estate                                    609.4         350.0
Proceeds from sale of real estate                                                              2.2           5.7
Proceeds from repayments of policy loans and sale of other invested assets                    17.2          23.7
Cost of securities available-for-sale acquired                                            (2,345.8)     (2,479.9)
Cost of mortgage loans on real estate acquired                                              (950.1)       (452.2)
Cost of real estate acquired                                                                  (6.1)        (11.1)
Short-term investments, net                                                                 (197.3)        (20.5)
Other, net                                                                                  (116.8)        (84.3)
                                                                                         ---------     ---------
    Net cash used in investing activities                                                    (75.8)       (650.6)
                                                                                         ---------     ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Cash dividends paid                                                                         (140.0)       (188.5)
Increase in investment product and universal life insurance product account balances       3,609.4       2,690.9
Decrease in investment product and universal life insurance product account balances      (4,544.0)     (2,719.7)
                                                                                         ---------     ---------
    Net cash used in financing activities                                                 (1,074.6)       (217.3)
                                                                                         ---------     ---------

Net (decrease) increase in cash                                                               (2.8)         17.9

Cash, beginning of period                                                                      4.8           3.4
                                                                                         ---------     ---------
Cash, end of period                                                                      $     2.0     $    21.3
                                                                                         =========     =========
</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
                      Nine Months Ended September 30, 2000


(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,
         1999 included in the Company's annual report on Form 10-K.

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

         Comprehensive Income (Loss) includes net income as well as certain
         items that are reported directly within a separate component of
         shareholder's equity that bypass net income. Currently, the Company's
         only component of Other Comprehensive Income (Loss) is unrealized gains
         (losses) on securities available-for-sale. The related before and after
         federal income tax amounts are as follows:

         <TABLE>
         <CAPTION>
                                                                  THREE MONTHS ENDED     NINE MONTHS ENDED
         (in millions)                                               SEPTEMBER 30,         SEPTEMBER 30,
         -------------------------------------------------------- ----------------------------------------
                                                                   2000        1999       2000       1999
                                                                  ------      ------     ------     ------
         <S>                                                      <C>         <C>        <C>        <C>
         Unrealized gains (losses) on securities
           Available-for-sale arising during the period:
              Gross                                              $ 116.0     $ (91.6)    $ 86.6    $ (487.9)
              Adjustment to deferred policy acquisition costs      (34.9)       15.3      (25.8)      108.7
              Related federal income tax (expense) benefit         (28.4)       29.9      (21.3)      132.5
                                                                  ------      ------     ------     -------
                   Net                                              52.7       (46.4)      39.5      (246.7)
                                                                  ------      ------     ------     -------
         Reclassification adjustment for net (gains) losses
           on securities available-for-sale realized during
           the period:
            Gross                                                   (2.9)       (2.0)       9.2        13.0
            Related federal income tax expense (benefit)             1.0         0.8       (3.2)       (4.5)
                                                                  ------      ------     ------     -------
                   Net                                              (1.9)       (1.2)       6.0         8.5
                                                                  ------      ------     ------     -------
         Total Other Comprehensive Income (Loss)                 $  50.8     $ (47.6)    $ 45.5    $ (238.2)
                                                                  ======      ======     ======     =======
         </TABLE>

(3)      Recently Issued Accounting Standards
         ------------------------------------

         In June 1998, the Financial Accounting Standards Board (FASB) issued
         Statement No. 133, "Accounting for Derivative Instruments and Hedging
         Activities" (FAS 133). FAS 133, as amended by Statement Nos. 137 and
         138, is effective for fiscal years beginning after June 15, 2000 and
         establishes accounting and reporting standards for derivative
         instruments and for hedging activities. The Statement also addresses
         contracts that contain embedded derivatives, such as certain insurance
         contracts. FAS 133 requires that an entity recognize all derivatives as
         either assets or liabilities in the statement of financial position and
         measure those instruments at fair value. The Company plans to adopt
         this Statement in first quarter 2001 and is currently evaluating the
         impact on results of operations and financial condition.

                                       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

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

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings and flexible
         payout options including lump-sum, systematic withdrawal or a stream of
         payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under variable annuity contracts.

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

         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,
         certain revenues and expenses of its investment advisor and
         broker/dealer subsidiary, revenues and expenses related to group
         annuity contracts sold to Nationwide employee and agent benefit plans
         and all realized gains and losses on investments in a Corporate and
         Other segment.

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

<TABLE>
<CAPTION>
                                      VARIABLE    FIXED      LIFE     CORPORATE
(in millions)                        ANNUITIES  ANNUITIES  INSURANCE  AND OTHER   TOTAL
------------------------------------ ---------- ---------  ---------- ---------  --------
<S>                                   <C>        <C>        <C>        <C>        <C>
2000
Operating revenue (1)                 $ 193.5    $ 325.7    $ 187.5    $ 46.0     $ 752.7
Benefits and expenses                   105.5      276.4      148.4      43.4       573.7
                                       ------    -------     ------    ------     -------
  Operating income before federal
    income tax expense                   88.0       49.3       39.1       2.6       179.0
Net realized losses on investments       --         --         --        (2.1)       (2.1)
                                       ------    -------     ------    ------     -------
Consolidated income before
  federal income tax expense          $  88.0    $  49.3    $  39.1    $  0.5     $ 176.9
                                       ======    =======    =======    ======     =======

1999
Operating revenue (1)                 $ 159.4    $ 292.1    $ 162.5    $ 75.0     $ 689.0
Benefits and expenses                    86.3      248.1      130.7      56.5       521.6
                                       ------    -------     ------    ------     -------
  Operating income before federal
    income tax expense                   73.1       44.0       31.8      18.5       167.4
Net realized gains on investments        --         --         --         6.2         6.2
                                       ------    -------     ------    ------     -------
Consolidated income before
  federal income tax expense          $  73.1    $  44.0    $  31.8    $ 24.7     $ 173.6
                                       ======    =======    =======    ======     =======
</TABLE>

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

                                       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 allocation of assets to and the
         financial results of the Company's business segments for the nine
         months ended September 30, 2000 and 1999.

<TABLE>
<CAPTION>
                                       VARIABLE        FIXED          LIFE     CORPORATE
(in millions)                          ANNUITIES     ANNUITIES     INSURANCE   AND OTHER      TOTAL
------------------------------------   ---------     ---------     ---------   ---------    ---------
<S>                                    <C>           <C>           <C>          <C>        <C>
2000
Operating revenue (1)                  $   569.0     $   975.5     $  549.7    $  152.4     $ 2,246.6
Benefits and expenses                      311.5         833.8        440.8       137.2       1,723.3
                                       ---------     ---------     --------    --------     ---------
  Operating income before federal
    income taxes                           257.5         141.7        108.9        15.2         523.3
Net realized losses on investments          --            --           --         (15.9)        (15.9)
                                       ---------     ---------     --------    --------     ---------
Income (loss) before federal
 income taxes                          $   257.5     $   141.7     $  108.9    $   (0.7)    $   507.4
                                       =========     =========     ========    ========     =========

Assets as of period end                $66,214.3     $17,226.3     $7,936.0    $6,310.6     $97,687.2
                                       =========     =========     ========    ========     =========

1999
Operating revenue (1)                  $   457.7     $   866.0     $  466.9    $  200.4     $ 1,991.0
Benefits and expenses                      247.4         733.2        376.8       152.8       1,510.2
                                       ---------     ---------     --------    --------     ---------
  Operating income before federal
    income taxes                           210.3         132.8         90.1        47.6         480.8
Net realized losses on investments          --            --           --          (7.5)         (7.5)
                                       ---------     ---------     --------    --------     ---------
Income before federal
 income taxes                          $   210.3     $   132.8     $   90.1    $   40.1     $   473.3
                                       =========     =========     ========    ========     =========

Assets as of period end                $53,475.8     $16,682.4     $6,018.2    $6,126.3     $82,302.7
                                       =========     =========     ========    ========     =========
</TABLE>

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

(5)      Contingencies
         -------------

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.

                                       9
<PAGE>   10
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.

         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 capital markets causing a reduction
         of investment income or asset fees, reduction in the value of the
         Company's investment portfolio or a reduction in the demand for the
         Company's products; (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, Inc.; 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 net realized investment gains and losses. Net operating
         income is commonly used in the insurance industry as a measure of
         on-going earnings performance.

         The following table reconciles the Company's reported net income to net
         operating income.

         <TABLE>
         <CAPTION>
                                                                    THREE MONTHS ENDED     NINE MONTHS ENDED
                                                                      SEPTEMBER 30,          SEPTEMBER 30,
                                                                    -----------------      -----------------
         (in millions)                                               2000       1999        2000       1999
         ------------------------------------------------------     ------     ------      ------     ------
         <S>                                                        <C>        <C>         <C>        <C>
         Net income                                                 $126.0     $115.2      $350.2     $314.5
         Net realized losses (gains) on investments, net of tax        1.3       (4.0)       10.3        4.9
                                                                    ------     ------      ------     ------
           Net operating income                                     $127.3     $111.2      $360.5     $319.4
                                                                    ======     ======      ======     ======
         </TABLE>

         Revenues

         Total operating revenues, which exclude net realized gains and losses
         on investments, for third quarter 2000 increased to $752.7 million
         compared to $689.0 million for the same period in 1999. For the first
         nine months of 2000 and 1999, total operating revenues were $2.25
         billion and $1.99 billion, respectively. Increases in policy charges
         and net investment income were the key drivers to revenue growth.

                                       10
<PAGE>   11
         Policy charges include asset fees, which are primarily earned from
         separate account assets generated from sales of variable annuities and
         variable life insurance products; cost of insurance charges earned on
         universal life insurance products; administration fees, which include
         fees charged per contract on a variety of the Company's products and
         premium loads on universal life insurance products; and surrender fees,
         which are charged as a percentage of premiums withdrawn during a
         specified period of annuity and certain life insurance contracts.
         Policy charges for the comparable periods of 2000 and 1999 were as
         follows:

         <TABLE>
         <CAPTION>
                                               THREE MONTHS ENDED      NINE MONTHS ENDED
                                                  SEPTEMBER 30,           SEPTEMBER 30,
                                               ------------------      ------------------
         (in millions)                          2000        1999        2000        1999
         ------------------------------------  ------      ------      ------      ------
         <S>                                   <C>         <C>         <C>         <C>
         Asset fees                            $185.6      $159.1      $541.5      $451.7
         Cost of insurance charges               40.4        30.5       112.5        84.8
         Administrative fees                     35.7        28.0        99.6        75.8
         Surrender fees                          23.1        14.1        69.9        43.7
                                               ------      ------      ------      ------
           Total policy charges                $284.8      $231.7      $823.5      $656.0
                                               ======      ======      ======      ======
         </TABLE>

         The growth in asset fees reflects a 25% increase in total separate
         account assets which reached $71.65 billion as of September 30, 2000
         compared to $57.25 billion a year ago. Continued strong sales of
         variable annuity and variable life insurance products as well as market
         appreciation have contributed significantly to the increase in separate
         account assets.

         Cost of insurance charges are assessed as a percentage of the net
         amount at risk on universal life insurance policies. The net amount at
         risk is equal to a policy's death benefit minus the related
         policyholder account value. The increase in cost of insurance charges
         is due primarily to growth in the net amount at risk related to
         individual investment life insurance reflecting expanded distribution
         and increased customer demand for variable life insurance products. The
         net amount at risk related to individual variable universal life
         insurance grew to $23.05 billion as of September 30, 2000 compared to
         $18.38 billion a year ago.

         The growth in administrative fees is attributable to a significant
         increase in premiums on individual variable life policies and certain
         corporate-owned life policies where the Company collects a premium
         load. The increase in surrender charges is primarily attributable to
         policyholder withdrawals in the Variable Annuities segment, and
         reflects the overall increase in variable annuity policy reserves and
         an increase in surrender rates in the first nine months of 2000.

         Net investment income includes the gross investment income earned on
         investments supporting fixed annuities and certain life insurance
         products as well as the yield on the Company's general account invested
         assets which are not allocated to product segments. Net investment
         income grew from $379.2 million in the third quarter of 1999 to $412.6
         million in the third quarter of 2000 and from $1.11 billion in the
         first nine months of 1999 to $1.23 billion in the first nine months of
         2000. The increases were primarily due to increased invested assets to
         support growth in fixed annuity policy reserves coupled with an
         increase in average yield on the investment portfolio. Fixed annuity
         policy reserves, which include the fixed option of variable annuity
         contracts, increased $460.5 million to $16.61 billion as of the end of
         third quarter 2000 compared to $16.15 billion a year ago.

         Other income totaled $3.6 million in third quarter 2000, a decrease of
         $23.0 million from third quarter 1999. For the first nine months of
         2000, other income totaled $12.8 million compared to $66.5 million in
         the first nine months of 1999. The decrease is due to the assignment of
         the Company's investment advisory and related agreements associated
         with Nationwide mutual funds to an affiliate.

                                       11
<PAGE>   12
         The Company does not consider net realized gains and losses on
         investments to be recurring components of earnings. The Company makes
         decisions concerning the sale of invested assets based on a variety of
         market, business, tax and other factors. Net realized (losses) gains on
         investments were $(2.1) million and $6.2 million for third quarter 2000
         and 1999, respectively. The Company reported net realized losses on
         investments of $15.9 million and $7.5 million for the first nine months
         of 2000 and 1999, respectively. During the first nine months of 2000
         the Company recognized a total of $10.5 million of realized losses on
         two fixed maturity security holdings.

         Benefits and Expenses

         Total benefits and expenses were $573.7 million in third quarter 2000,
         a 10% increase over third quarter 1999, while year-to-date 2000
         benefits and expenses were $1.72 billion compared to $1.51 billion a
         year ago. The increase is due mainly to growth in amortization of
         deferred acquisition costs (DAC) and interest credited. Additionally,
         other policyholder benefits and other operating expenses were up
         approximately 6% compared to the year ago third quarter and up 15%
         compared to the nine-month period a year ago.

         The significant growth in the Variable Annuities segment business
         coupled with an increase in lapse rates, which resulted in additional
         surrender fee income, are the primary reasons for the increase in
         amortization of DAC, which totaled $91.6 million and $68.6 million in
         third quarter 2000 and 1999, respectively. On a year-to-date basis,
         amortization of DAC totaled $263.7 million in 2000 compared to $196.1
         million in 1999.

         Consistent with the growth in fixed annuity business and higher
         crediting rates, interest credited increased to $292.4 million for the
         third quarter of 2000 compared to $272.4 million a year ago. For the
         first nine months of 2000, interest credited increased $73.3 million to
         $876.9 million as compared to 1999.

         Federal income tax expense was $50.9 million in third quarter 2000
         compared to $58.4 million in third quarter 1999, representing effective
         tax rates of 28.8% and 33.6% for third quarter 2000 and 1999
         respectively. For the first nine months of 2000 and 1999 federal income
         tax expense was $157.2 million and $158.8 million, representing
         effective tax rates of 31.0% and 33.6%, respectively. An increase in
         tax exempt income and investment tax credits resulted in the decrease
         in effective rates.

         Recently Issued Accounting Standards

         See note 3 to the unaudited consolidated financial statements for a
         discussion of recently issued accounting standards.

         Sales Information

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

         <TABLE>
         <CAPTION>
                                                            THREE MONTHS ENDED             NINE MONTHS ENDED
                                                                SEPTEMBER 30,                SEPTEMBER 30,
                                                         ------------------------      ------------------------
         (in millions)                                      2000           1999           2000           1999
         ----------------------------------------------- ---------      ---------      ---------      ---------
         <S>                                             <C>            <C>            <C>            <C>
         Variable annuity deposits                       $ 2,801.0      $ 2,470.2      $ 9,357.5      $ 7,552.5
         Fixed annuity deposits                              785.8          756.2        2,372.1        2,122.5
         Life insurance premiums                             367.9          311.0        1,075.2          763.4
                                                         ---------      ---------      ---------      ---------
           Total core premiums and deposits                3,954.7        3,537.4       12,804.8       10,438.4
         Internal replacements                              (451.3)        (169.7)      (1,344.8)        (425.3)
                                                         ---------      ---------      ---------      ---------
           Total core sales                                3,503.4        3,367.7       11,460.0       10,013.1
                                                         ---------      ---------      ---------      ---------

         Bank-owned life insurance (BOLI)                     --             --            328.7           86.7
         Institutional products                              484.2          316.9          808.7          316.9
         Nationwide employee and agent benefit plans         103.8           92.1          239.7          282.2
                                                         ---------      ---------      ---------      ---------
             Total sales                                 $ 4,091.4      $ 3,776.7      $12,837.1      $10,698.9
                                                         =========      =========      =========      =========
         </TABLE>

                                       12
<PAGE>   13
         Total core sales represent amounts that are recurring and are the sales
         figures management uses to set and evaluate the Company's sales goals.
         The Company reports statutory premiums and deposits related to life
         insurance and annuity products as core sales.

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

         Total core sales reached $3.50 billion in the third quarter of 2000, an
         increase of 4% over 1999, while year-to-date core sales increased 14%
         over 1999. Total annuity sales, net of internal replacements,
         contributed $3.14 billion and $3.06 billion in the third quarter of
         2000 and 1999, respectively. Core life insurance sales for third
         quarter 2000 were up 18% to $367.9 million with individual variable
         universal life and corporate-owned life products leading the growth.

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

         Core sales by distribution channel are summarized as follows:

<TABLE>
<CAPTION>
                                          THREE MONTHS ENDED,         NINE MONTHS ENDED,
                                              SEPTEMBER 30,             SEPTEMBER 30,
                                         ---------------------     -----------------------
(in millions)                              2000         1999         2000           1999
---------------------------------------- --------     --------     ---------     ---------
<S>                                      <C>          <C>          <C>           <C>
Independent broker/dealers               $1,449.2     $1,331.6     $ 4,593.2     $ 3,952.6
Brokerage firms                             294.5        207.3         902.8         655.7
Financial institutions                      743.6        609.4       2,148.0       1,780.3
Pension plan administrators                 228.7        261.2         819.6         934.4
Nationwide Retirement Solution sales
 representatives                            447.9        623.0       1,894.4       1,830.9
Nationwide agents                           184.6        189.5         619.5         573.0
Life specialists                            154.9        145.7         482.5         286.2
                                         --------     --------     ---------     ---------
  Total core sales                       $3,503.4     $3,367.7     $11,460.0     $10,013.1
                                         ========     ========     =========     =========
</TABLE>

         Sales through independent broker/dealers increased 9% and 16% for the
         three months and nine months ended September 30, 2000, respectively.
         The hiring of additional wholesalers and certain product enhancements
         have contributed to the growth. Sales through financial institutions
         increased as we continue to add banks which sell our products.

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

         The Company also markets group deferred compensation retirement plans
         to employees of state and local governments for use under Internal
         Revenue Code (IRC) Section 457. The Company utilizes its sponsorship by
         the National Association of Counties and The United States Conference
         of Mayors when marketing IRC Section 457 products.

                                       13
<PAGE>   14
         Core sales by product are summarized as follows:

         <TABLE>
         <CAPTION>
                                                      THREE MONTHS ENDED,      NINE MONTHS ENDED
                                                         SEPTEMBER 30,            SEPTEMBER 30,
                                                     --------------------    -----------------------
         (in millions)                                 2000        1999        2000           1999
         ------------------------------------------- --------    --------    ---------     ---------
         <S>                                         <C>         <C>         <C>           <C>
         BEST of AMERICA(R) products                 $1,430.2    $1,176.4    $ 4,371.8     $ 3,609.1
         Private label annuities                        235.6       321.8        784.3         987.0
         Other                                          133.6       106.5        411.9         301.1
                                                     --------    --------    ---------     ---------
           Total individual annuities                 1,799.4     1,604.7      5,568.0       4,897.2
                                                     --------    --------    ---------     ---------

         BEST of AMERICA(R) group pension series        897.3       891.7      3,046.4       2,681.0
         IRC Section 457 annuities                      427.7       550.9      1,733.0       1,603.4
         Other                                           11.1         9.4         37.4          68.1
                                                     --------    --------    ---------     ---------
           Total group annuities                      1,336.1     1,452.0      4,816.8       4,352.5
                                                     --------    --------    ---------     ---------

         BEST of AMERICA(R) variable life series        155.8       107.8        419.2         297.9
         Corporate-owned life insurance                 152.9       145.7        476.2         286.2
         Traditional/Universal life insurance            59.2        57.5        179.8         179.3
                                                     --------    --------    ---------     ---------
            Total life insurance                        367.9       311.0      1,075.2         763.4
                                                     --------    --------    ---------     ---------

            Total core sales                         $3,503.4    $3,367.7    $11,460.0     $10,013.1
                                                     ========    ========    =========     =========
         </TABLE>

         BUSINESS SEGMENTS

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

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

         <TABLE>
         <CAPTION>
                                             THREE MONTHS ENDED        NINE MONTHS ENDED
                                                SEPTEMBER 30,             SEPTEMBER 30,
                                            -------------------       -------------------
         (in millions)                       2000         1999         2000         1999
         ---------------------------------- ------       ------       ------       ------
         <S>                                <C>          <C>          <C>          <C>
         Variable Annuities                 $ 88.0       $ 73.1       $257.5       $210.3
         Fixed Annuities                      49.3         44.0        141.7        132.8
         Life Insurance                       39.1         31.8        108.9         90.1
         Corporate and Other                   2.6         18.5         15.2         47.6
                                            ------       ------       ------       ------
                                            $179.0       $167.4       $523.3       $480.8
                                            ======       ======       ======       ======
         </TABLE>

         Variable Annuities

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

                                       14
<PAGE>   15
         The following table summarizes certain selected financial data for the
         Company's Variable Annuities segment for the periods indicated.

         <TABLE>
         <CAPTION>
                                                                   THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                       SEPTEMBER 30,              SEPTEMBER 30,
                                                                 ------------------------      ---------------------
         (in millions)                                             2000           1999          2000          1999
         ------------------------------------------------------- ---------      ---------      --------     --------
         <S>                                                     <C>            <C>            <C>          <C>
         INCOME STATEMENT DATA
         Revenues                                                $   193.5      $   159.4      $  569.0     $  457.7
         Benefits and expenses                                       105.5           86.3         311.5        247.4
                                                                 ---------      ---------      --------     --------
         Operating income before federal income tax expense      $    88.0      $    73.1      $  257.5     $  210.3
                                                                 =========      =========      ========     ========

         OTHER DATA
         Statutory premiums and deposits (1)                     $ 2,801.0      $ 2,470.2      $9,357.5     $7,552.5
         Policy reserves as of period end:
           Individual                                            $38,781.2      $32,106.0
           Group                                                  25,145.2       19,993.0
                                                                 ---------      ---------
         Total                                                   $63,926.4      $52,099.0
                                                                 =========      =========

         Pre-tax operating income to average policy reserves          0.55%          0.56%         0.55%        0.56%
         </TABLE>

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

         Variable annuity segment results reflect substantially increased asset
         fee revenue partially offset by increases in DAC amortization and other
         operating expenses. Asset fees increased to $179.6 million in the third
         quarter of 2000, up 16% from $154.6 million in the same period a year
         ago. For the first nine months of 2000, asset fees totaled $524.9
         million up 20% from the first nine months of 1999. The increase in
         asset fees is due to continued growth in variable annuity policy
         reserve levels resulting from increased variable annuity sales and
         market appreciation on investments underlying reserves. Variable
         annuity policy reserves declined $99.9 million during third quarter
         2000 and totaled $63.93 billion as of September 30, 2000 due to $803.8
         million of policy reserves reinsured during the quarter. However,
         during the first nine months of 2000 reserves have increased $2.73
         billion and are up 23% compared to a year ago.

         Variable annuity deposits increased 13% for the third quarter 2000,
         reaching $2.80 billion compared to $2.47 billion in the year ago
         quarter. Variable annuity deposits grew 24% in 2000 compared to the
         first nine months of 1999, reaching $9.36 billion. Nearly all channels
         contributed to the growth in 2000.

         Less favorable equity market conditions during the first nine months of
         2000 have slowed the growth in variable annuity policy reserves.
         Variable annuity policy reserves reflect market appreciation of $739.5
         million during the first nine months of 2000. Over the past twelve
         months, variable annuity policy reserves have increased $9.44 billion
         as a result of market appreciation, due mainly to $8.70 billion of
         market appreciation in the fourth quarter of 1999.

                                       15
<PAGE>   16
         Offsetting the growth in policy reserves attributable to an increase in
         deposits and market appreciation was an increase in policyholder
         surrender activity. Excluding the impact of internal replacements and
         transfers to the assets managed and administered segment, surrenders as
         a percentage of average reserves were 13%, annualized, in third quarter
         2000, compared to 10% in third quarter 1999. The surrender rate in the
         first nine months of 2000 was 14%, annualized, as compared to 10% for
         the first nine months of 1999. The increase in surrender activity is
         attributable to an increase in competition in the individual variable
         annuity market which has increased transfers to competitor products and
         the overall aging of the Company's book of business. The Company
         introduced new products, new product features and new retention
         strategies during first quarter 2000 in an effort to decrease the rate
         of surrenders. The rate of surrenders in third quarter 2000 remains
         unchanged from second quarter 2000. However, the rate of surrenders has
         declined 200 basis points to an annualized rate of 13% from the first
         quarter 2000 rate of 15%.

         Amortization of DAC increased 47% to $60.2 million in third quarter
         2000 compared to $40.9 million in third quarter 1999. DAC amortization
         for the first nine months of 2000 increased to $172.2 million compared
         to $115.1 million for the first nine months of 1999. Operating expenses
         of $44.0 million in third quarter 2000 were flat compared to third
         quarter 1999, while year-to-date 2000 operating expenses were $136.3
         million compared to $130.7 million in 1999. The growth in DAC
         amortization and operating expenses reflect the overall growth in the
         variable annuity business. The increase in DAC amortization also
         reflects the increase in policyholder surrenders.

         Fixed Annuities

         The Fixed Annuities segment consists of annuity contracts that generate
         a return for the customer at a specified interest rate fixed for a
         prescribed period, tax-deferred accumulation of savings and flexible
         payout options including lump-sum, systematic withdrawal or a stream of
         payments for life. Such contracts consist of single premium deferred
         annuities, flexible premium deferred annuities and single premium
         immediate annuities. The Fixed Annuities segment includes the fixed
         option under the Company's variable annuity contracts.

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

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

         OTHER DATA
         Statutory premiums and deposits (1)                      $ 1,270.0      $ 1,073.1      $3,180.8     $2,439.4
         Policy reserves as of period end:
           Individual                                             $ 7,507.2      $ 7,765.1
           Group                                                    7,818.5        8,048.3
           Institutional                                            1,287.2          336.4
                                                                  ---------      ---------
         Total                                                    $16,612.9      $16,149.8
                                                                  =========      =========

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

                                       16
<PAGE>   17
         ----------

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

         Fixed annuity segment results reflect an increase in interest spread
         income attributable to growth in fixed annuity policy reserves.
         Interest spread is the differential between net investment income and
         interest credited to policyholder account balances. Interest spreads
         vary depending on crediting rates offered by competitors, performance
         of the investment portfolio, including the rate of prepayments, changes
         in market interest rates and other factors.

         The following table depicts the interest spreads on general account
         policy reserves in the Fixed Annuities segment.

         <TABLE>
         <CAPTION>
                                               THREE MONTHS ENDED      NINE MONTHS ENDED
                                                  SEPTEMBER 30,          SEPTEMBER 30,
                                                ----------------        ----------------
                                                2000        1999        2000        1999
                                                ----        ----        ----        ----
         <S>                                    <C>         <C>         <C>         <C>
         Net investment income                  7.91%       7.48%       7.79%       7.57%
         Interest credited                      5.78        5.55        5.72        5.57
                                                ----        ----        ----        ----
                                                2.13%       1.93%       2.07%       2.00%
                                                ====        ====        ====        ====
         </TABLE>

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

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

         Third quarter fixed annuity premiums and deposits increased to $1.27
         billion in 2000 compared to $1.07 billion in 1999 while sales for the
         first nine months of 2000 increased to $3.18 billion from $2.44 billion
         in 1999. Sales of institutional products were $484.2 million and $808.7
         million during third quarter 2000 and the first nine months of 2000,
         respectively, compared to $316.9 in the third quarter and first nine
         months of 1999. Most of the Company's fixed annuity sales are premiums
         and deposits allocated to the fixed option of variable annuity
         contracts. Third quarter 2000 fixed annuity sales include $626.1
         million in premiums allocated to the fixed option under a variable
         annuity contract, compared to $658.3 million in third quarter 1999. The
         increase in fixed annuity premiums and deposits is primarily
         attributable to sales of institutional products in the form of funding
         agreements issued in connection with the Company's medium-term note
         program partially offset by a decrease in the fixed option of variable
         annuity contract deposits in the third quarter of 2000 as compared to
         the third quarter of 1999.

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

         Life Insurance

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

                                       17
<PAGE>   18
         The following table summarizes certain selected financial data for the
         Company's Life Insurance segment for the periods indicated.

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

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

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

         Life Insurance segment results reflect increased revenues driven by
         growth in investment life insurance in force and policy reserves,
         partially offset by higher benefits and expense levels.

         The increase in Life Insurance segment earnings is attributable to
         strong growth in investment life insurance products, which include
         individual variable universal life insurance and corporate investment
         life insurance, where the Company has aggressively expanded its
         distribution capabilities. Revenues from investment life products
         increased to $83.9 million in third quarter 2000 from $61.9 million in
         third quarter 1999 as a result of the sales growth and high
         persistency. On a year-to-date basis, investment life product revenues
         increased to $232.9 million in 2000 from $165.6 million in 1999.

         Individual investment life insurance statutory premiums increased 45%
         for the third quarter 2000 reaching $155.8 million compared to $107.8
         million in third quarter 1999. Corporate investment life insurance
         statutory premiums reflected strong growth reaching $222.9 million in
         third quarter 2000, including $70 million in sales to an affiliate,
         compared to $145.7 million in third quarter 1999. Total investment life
         insurance in force reached $30.83 billion at September 30, 2000
         representing 49% of all life insurance in force compared to $23.62
         billion and 45% a year ago.

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

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

                                       18
<PAGE>   19
         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  NINE MONTHS ENDED
                                                                     SEPTEMBER 30,       SEPTEMBER 30,
                                                                    --------------    -----------------
         (in millions)                                               2000    1999      2000       1999
         ---------------------------------------------------------- -----    -----    ------     ------
         <S>                                                        <C>      <C>      <C>        <C>
         INCOME STATEMENT DATA
         Revenues                                                   $46.0    $75.0    $152.4     $200.4
         Benefits and expenses                                       43.4     56.5     137.2      152.8
                                                                    -----    -----    ------     ------
         Operating income before federal income tax expense (1)     $ 2.6    $18.5    $ 15.2     $ 47.6
                                                                    =====    =====    ======     ======
         </TABLE>

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

         Revenues in the Corporate and Other segment consist of net investment
         income on invested assets not allocated to the three product segments,
         certain revenues and expenses of the Company's investment advisory and
         broker/dealer subsidiary, and net investment income and policy charges
         from group annuity contracts issued to Nationwide employee and agent
         benefit plans. During the third quarter 1999, the Company assigned its
         investment advisory and related agreements associated with Nationwide
         mutual funds to an affiliate. The decrease in revenues reflects an
         increase in net investment income offset by a decrease in investment
         advisory and related fees. The decrease in benefits and expenses is
         attributable to elimination costs associated with investment advisory
         activities effective third quarter 1999.

         In addition to the operating revenues previously presented, the Company
         also reports net realized gains and losses on investments in the
         Corporate and Other segment. The Company realized net investment
         (losses) gains of $(2.1) million and $6.2 million during the third
         quarter of 2000 and 1999, respectively.


ITEM 3   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Omitted due to reduced disclosure format.

                                       19
<PAGE>   20
                           PART II - OTHER INFORMATION

ITEM 1   LEGAL PROCEEDINGS

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

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

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

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. No class
         has been certified. On June 11, 1999, the Company and the other named
         defendants filed a motion to dismiss the amended complaint. On March 8,
         2000, the court denied the motion to dismiss the amended complaint
         filed by the Company and other named defendants. The Company intends to
         defend this lawsuit vigorously.

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

ITEM 2   CHANGES IN SECURITIES AND USE OF PROCEEDS

         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.

                                       20
<PAGE>   21
ITEM 5        OTHER INFORMATION
              None.

ITEM 6        EXHIBITS AND REPORTS ON FORM 8-K

              (a)          Exhibits:

                           10.26    Form of Employment Agreement, dated May 26,
                                    2000, between Nationwide Mutual Insurance
                                    Company and W.G. Jurgensen (filed as exhibit
                                    10.32 to Form 10-Q, Commission File Number
                                    1-12785, filed November 13, 2000)
                           10.27    Form of Employment Agreement, dated July 1,
                                    2000, between Nationwide Financial Services,
                                    Inc. and Joseph Gasper (filed as exhibit
                                    10.33 to Form 10-Q, Commission File Number
                                    1-12785, filed November 13, 2000)
                           10.28    Form of Retention Agreement, dated July 1,
                                    2000, between Nationwide Financial Services,
                                    Inc. and Joseph Gasper (filed as exhibit
                                    10.34 to Form 10-Q, Commission File Number
                                    1-12785, filed November 13, 2000)
                           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 September 30, 2000.

                                       21
<PAGE>   22
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:  November 13,  2000                     /s/Mark R. Thresher
                                              ----------------------------------
                                              Mark R. Thresher
                                              Senior Vice President - Finance -
                                              Nationwide Financial
                                              (Chief Accounting Officer)

                                       22


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