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, 2002        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 2, 2002.

COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and outstanding
  as of August 2, 2002 (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.







               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES

                                    FORM 10-Q


                                      INDEX


                                                                                 
PART I       FINANCIAL INFORMATION

             Item 1      Unaudited Consolidated Financial Statements                           3

             Item 2      Management's Narrative Analysis of the Results of Operations         14

             Item 3      Quantitative and Qualitative Disclosures About Market Risk           28

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                    28

             Item 2      Changes in Securities                                                29

             Item 3      Defaults Upon Senior Securities                                      29

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

             Item 5      Other Information                                                    29

             Item 6      Exhibits and Reports on Form 8-K                                     29

SIGNATURE                                                                                     30




                                        2






                         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)




                                                                         THREE MONTHS ENDED             SIX MONTHS ENDED
                                                                              JUNE 30,                      JUNE 30,
                                                                     ---------------------------------------------------------
                                                                         2002          2001            2002          2001
==============================================================================================================================
                                                                                                     
REVENUES
  Policy charges                                                     $    254.8    $    256.4      $    511.3    $    524.1
  Life insurance premiums                                                  64.0          66.5           124.7         130.4
  Net investment income                                                   447.0         428.8           886.2         851.7
  Net realized (losses) gains on investments, hedging instruments
     and hedged items                                                     (41.4)          2.1           (45.5)         (1.8)
  Other                                                                     0.4           2.0             4.0           6.0
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          724.8         755.8         1,480.7       1,510.4
- ------------------------------------------------------------------------------------------------------------------------------

BENEFITS AND EXPENSES
  Interest credited to policyholder account values                        301.9         307.9           595.8         609.1
  Other benefits and claims                                                78.1          77.2           150.6         142.2
  Policyholder dividends on participating policies                         10.2          11.1            21.9          21.6
  Amortization of deferred policy acquisition costs                        84.3          87.1           167.8         180.0
  Interest expense on debt, primarily with a related party                  6.0           1.6            11.7           3.9
  Other operating expenses                                                128.0         100.7           265.1         214.9
- ------------------------------------------------------------------------------------------------------------------------------
                                                                          608.5         585.6         1,212.9       1,171.7
- ------------------------------------------------------------------------------------------------------------------------------

  Income from continuing operations before federal income tax
   expense and cumulative effect of adoption of accounting
   principles                                                             116.3         170.2           267.8         338.7
Federal income tax expense                                                 27.8          44.6            68.0          89.0
- ------------------------------------------------------------------------------------------------------------------------------
  Income from continuing operations before cumulative effect of
   adoption of accounting principles                                       88.5         125.6           199.8         249.7
Income from discontinued operations, net of tax                             0.4           0.2             0.7           0.5
Cumulative effect of adoption of accounting principles, net of tax          -            (2.3)            -            (7.1)
- ------------------------------------------------------------------------------------------------------------------------------
  Net income                                                         $     88.9    $    123.5      $    200.5    $    243.1
==============================================================================================================================




See accompanying notes to unaudited consolidated financial statements, including
note 7 which describes related party transactions.

                                       3



               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES (a wholly
       owned subsidiary of Nationwide Financial Services, Inc.)

                           Consolidated Balance Sheets
                     (in millions, except per share amounts)




                                                                                             JUNE 30,        DECEMBER 31,
                                                                                               2002               2001
==============================================================================================================================
                                                                                            (UNAUDITED)
                                                                                                         
ASSETS
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $19,586.9 in 2002; $17,961.6 in 2001)                  $ 20,190.7       $  18,370.8
      Equity securities (cost $87.1 in 2002; $83.0 in 2001)                                        92.2              94.0
   Mortgage loans on real estate, net                                                           7,574.8           7,113.1
   Real estate, net                                                                               153.2             172.0
   Policy loans                                                                                   620.0             591.1
   Other long-term investments                                                                    128.5             125.0
   Short-term investments, including amounts managed by a related party                           972.4           1,011.3
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               29,731.8          27,477.3
- ------------------------------------------------------------------------------------------------------------------------------

Cash                                                                                                5.3              22.6
Accrued investment income                                                                         304.8             306.7
Deferred policy acquisition costs                                                               3,293.4           3,189.0
Other assets                                                                                      888.9             646.0
Assets held in separate accounts                                                               54,224.2          59,513.0
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                             $ 88,448.4        $ 91,154.6
==============================================================================================================================

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                                            $ 27,580.1        $ 25,216.0
Short-term debt                                                                                     -               100.0
Long-term debt, payable to Nationwide Financial Services, Inc. (NFS)                              600.0             300.0
Other liabilities                                                                               2,555.3           2,307.9
Liabilities related to separate accounts                                                       54,224.2          59,513.0
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                               84,959.6          87,436.9
- ------------------------------------------------------------------------------------------------------------------------------

Shareholder's equity:
  Capital shares, $1 par value.  Authorized 5.0 million shares; 3.8 million shares
    issued and outstanding                                                                          3.8               3.8
  Additional paid-in capital                                                                      171.1             646.1
  Retained earnings                                                                             3,018.6           2,863.1
  Accumulated other comprehensive income                                                          295.3             204.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                3,488.8           3,717.7
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                             $ 88,448.4        $ 91,154.6
==============================================================================================================================



See accompanying notes to unaudited consolidated financial statements, including
note 7 which describes related party transactions.

                                       4



               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, 2002 and 2001
                                  (in millions)



                                                                                                 ACCUMULATED
                                                                 ADDITIONAL                         OTHER             TOTAL
                                                     COMMON       PAID-IN        RETAINED       COMPREHENSIVE     SHAREHOLDER'S
                                                      STOCK       CAPITAL        EARNINGS       INCOME (LOSS)         EQUITY
==================================================================================================================================

                                                                                                  
Balance as of January 1, 2001                      $     3.8    $    646.1    $    2,436.3    $       116.7      $     3,202.9

Comprehensive income:
  Net income                                             -             -             243.1              -                243.1
  Net unrealized gains on securities available-for-
     sale arising during the period, net of tax          -             -               -               81.0               81.0
  Cumulative effect of adoption of accounting
     principles, net of tax                              -             -               -               (1.4)              (1.4)
  Accumulated net gains on cash flow hedges,
     net of tax                                          -             -               -                0.5                0.5
                                                                                                                 -----------------
Total comprehensive income                                                                                               323.2
- ----------------------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2001                        $     3.8    $    646.1    $    2,679.4    $       196.8      $     3,526.1
==================================================================================================================================

BALANCE AS OF JANUARY 1, 2002                      $     3.8    $    646.1    $    2,863.1    $       204.7      $     3,717.7

Comprehensive income:
  Net income                                             -             -             200.5              -                200.5
  Net unrealized gains on securities available-for-
     sale arising during the period, net of tax          -             -               -               81.0               81.0
  Accumulated net gains on cash flow hedges,
     net of tax                                          -             -               -                9.6                9.6
                                                                                                                 -----------------
Total comprehensive income                                                                                               291.1
                                                                                                                 -----------------
Returns of capital to shareholder                        -          (475.0)            -                -               (475.0)
Dividends to shareholder                                 -             -             (45.0)             -                (45.0)
- ----------------------------------------------------------------------------------------------------------------------------------
BALANCE AS OF JUNE 30, 2002                        $     3.8    $    171.1    $    3,018.6    $       295.3      $     3,488.8
==================================================================================================================================


See accompanying notes to unaudited consolidated financial statements, including
note 7 which describes related party transactions.

                                       5






               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, 2002 and 2001
                                  (in millions)



                                                                                                  2002              2001
  ============================================================================================================================
                                                                                                        
  CASH FLOWS FROM OPERATING ACTIVITIES
  Net income                                                                                 $      200.5     $      243.1
  Adjustments to reconcile net income to net cash provided by operating activities:
    Income from discontinued operations                                                              (0.7)            (0.5)
    Interest credited to policyholder account values                                                595.8            609.1
    Capitalization of deferred policy acquisition costs                                            (336.2)          (392.3)
    Amortization of deferred policy acquisition costs                                               167.8            180.0
    Amortization and depreciation                                                                    (5.9)           (16.8)
    Realized losses on investments, hedging instruments and hedged items                             45.5              1.8
    Cumulative effect of adoption of accounting principles                                            -               10.9
    Decrease (increase) in accrued investment income                                                  1.9            (32.4)
    Increase in other assets                                                                       (235.2)           (90.4)
    Increase in policy liabilities                                                                   17.6             11.5
    Increase in other liabilities                                                                   401.2             66.7
    Other, net                                                                                       31.0              0.6
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by continuing operations                                                    883.3            591.3
      Net cash provided by (used in) discontinued operations                                          0.7             (1.7)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by operating activities                                                     884.0            589.6
  ----------------------------------------------------------------------------------------------------------------------------
  CASH FLOWS FROM INVESTING ACTIVITIES
  Proceeds from maturity of securities available-for-sale                                         2,116.2          2,048.2
  Proceeds from sale of securities available-for-sale                                               917.8            130.7
  Proceeds from repayments of mortgage loans on real estate                                         464.4            377.5
  Proceeds from sale of real estate                                                                  30.9              9.5
  Proceeds from repayments of policy loans and sale of other invested assets                         29.3             46.2
  Cost of securities available-for-sale acquired                                                 (4,625.3)        (3,104.4)
  Cost of mortgage loans on real estate acquired                                                   (928.3)          (796.7)
  Cost of real estate acquired                                                                       (0.3)            (0.2)
  Short-term investments, net                                                                        38.8           (268.0)
  Disposal of subsidiary, net of cash                                                               (20.0)             -
  Collateral - securities lending, net                                                             (189.9)             -
  Other, net                                                                                       (175.6)           120.2
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash used in continuing operations                                                     (2,342.0)        (1,437.0)
      Net cash provided by discontinued operations                                                    -                0.5
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash used in investing activities                                                      (2,342.0)        (1,436.5)
  ----------------------------------------------------------------------------------------------------------------------------
  CASH FLOWS FROM FINANCING ACTIVITIES
  Net change in short-term debt                                                                    (100.0)            (4.5)
  Net proceeds from issuance of long-term debt to NFS                                               300.0              -
  Capital returned to shareholder                                                                  (475.0)             -
  Cash dividend paid to shareholder                                                                 (35.0)             -
  Increase in investment and universal life insurance product account values                      3,268.1          3,220.6
  Decrease in investment and universal life insurance product account values                     (1,517.4)        (2,356.3)
  ----------------------------------------------------------------------------------------------------------------------------
      Net cash provided by financing activities                                                   1,440.7            859.8
  ----------------------------------------------------------------------------------------------------------------------------

  Net (decrease) increase in cash                                                                   (17.3)            12.9
  Cash, beginning of period                                                                          22.6             18.4
  ----------------------------------------------------------------------------------------------------------------------------
  Cash, end of period                                                                        $        5.3     $        31.3
  ============================================================================================================================



See accompanying notes to unaudited consolidated financial statements, including
note 7 which describes related party transactions.

                                       6



               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, 2002


(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
         accounting principles generally accepted in the United States of
         America (GAAP), 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 GAAP 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, 2001 included in the
         Company's Annual Report on Form 10-K.

(2)      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

         In July 2001, the FASB issued Statement of Financial Accounting
         Standards No. 142, Goodwill and Other Intangible Assets (SFAS 142).
         SFAS 142 applies to all acquired intangible assets whether acquired
         singularly, as part of a group, or in a business combination. SFAS 142
         supersedes APB Opinion No. 17, Intangible Assets (APB 17) and carries
         forward provisions in APB 17 related to internally developed intangible
         assets. SFAS 142 changes the accounting for goodwill and intangible
         assets with indefinite lives from an amortization method to an
         impairment-only approach.

         The Company adopted SFAS 142 on January 1, 2002. The amortization of
         goodwill from past business combinations ceased upon adoption of this
         statement. At the time of adoption, the Company had no unamortized
         goodwill.

         In October 2001, the FASB issued Statement of Financial Accounting
         Standards No. 144, Accounting for the Impairment or Disposal of
         Long-Lived Assets (SFAS 144). SFAS 144 supersedes SFAS 121, Accounting
         for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
         Disposed of, and APB Opinion No. 30, Reporting the Results of
         Operations - Reporting the Effects of Disposal of a Segment of a
         Business, and Extraordinary, Unusual and Infrequently Occurring Events
         and Transactions (APB 30). SFAS 144 was adopted by the Company on
         January 1, 2002 and carries forward many of the provisions of SFAS 121
         and APB 30 for recognition and measurement of the impairment of
         long-lived assets to be held and used, and measurement of long-lived
         assets to be disposed of by sale. Under SFAS 144, if a long-lived asset
         is part of a group that includes other assets and liabilities, then the
         provisions of SFAS 144 apply to the entire group. In addition, SFAS 144
         does not apply to goodwill and other intangible assets that are not
         amortized. The adoption of SFAS 144 did not have a material impact on
         the results of operations or financial position of the Company.

         In April 2002, the FASB issued Statement of Financial Accounting
         Standards No. 145, Rescission of FASB Statements No. 4, 44 and 64,
         Amendment of FASB Statement No. 13 and Technical Corrections (SFAS
         145). The adoption of SFAS 145 did not have any impact on the financial
         position or results of operations of the Company.

         In June 2002, the FASB issued Statement of Financial Accounting
         Standards No. 146, Accounting for Costs Associated with Exit of
         Disposal Activities (SFAS 146). Adoption of SFAS 146 is not expected to
         have any impact on the financial position or results of operations of
         the Company.



                                       7


\


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued

(3)      COMPREHENSIVE INCOME (LOSS)
         ---------------------------

         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. Other comprehensive income
         (loss) is comprised of unrealized gains (losses) on securities
         available-for-sale and accumulated net gains (losses) on cash flow
         hedges. The related before and after federal income tax amounts are as
         follows:


                                                                     THREE MONTHS ENDED            SIX MONTHS ENDED
                                                                          JUNE 30,                     JUNE 30,
- ----------------------------------------------------------------------------------------------------------------------
(in millions)                                                     2002           2001           2002            2001
======================================================================================================================
                                                                                                  
Unrealized gains (losses) on securities available-
   for-sale arising during the period:
     Gross                                                       $299.0         $(68.2)       $146.5         $163.5
     Adjustment to deferred policy acquisition costs              (95.6)          21.0         (64.0)         (44.1)
     Related federal income tax (expense) benefit                 (71.2)          16.5         (28.9)         (41.8)
- ---------------------------------------------------------------------------------------------------------------------
          Net                                                     132.2          (30.7)         53.6           77.6
- ---------------------------------------------------------------------------------------------------------------------

Reclassification adjustment for net losses
   on securities available-for-sale
   realized during the period:
     Gross                                                         37.0            1.1          42.2            5.3
     Related federal income tax benefit                           (13.0)          (0.4)        (14.8)          (1.9)
- ---------------------------------------------------------------------------------------------------------------------
          Net                                                      24.0            0.7          27.4            3.4
- ---------------------------------------------------------------------------------------------------------------------

Other comprehensive income (loss) on securities
    available-for-sale                                            156.2          (30.0)         81.0           81.0
- ---------------------------------------------------------------------------------------------------------------------

Accumulated net gain (loss) on cash flow hedges:
     Gross                                                          5.7           (0.3)         14.7            0.8
     Related federal income tax (expense) benefit                  (1.9)           0.1          (5.1)          (0.3)
- ---------------------------------------------------------------------------------------------------------------------
        Other comprehensive income (loss) on cash
          flow hedges                                               3.8           (0.2)          9.6            0.5
- ---------------------------------------------------------------------------------------------------------------------

Accumulated net gain (loss) on transition adjustments:
     Transition adjustment - FAS 133                               --             --            --             (5.6)
     Transition adjustment - EITF 99-20                            --              3.5          --              3.5
     Related federal income tax (expense) benefit                  --             (1.3)         --              0.7
- ---------------------------------------------------------------------------------------------------------------------
           Other comprehensive income (loss) on
              transition adjustments                               --              2.2          --             (1.4)
- ---------------------------------------------------------------------------------------------------------------------

Total other comprehensive income (loss)                          $160.0         $(28.0)       $ 90.6         $ 80.1
=====================================================================================================================


Reclassification adjustments for net realized gains and losses on the
ineffective portion of cash flow hedges were immaterial during the three and six
months ended June 30, 2002 and 2001 and, therefore, are not reflected in the
table above.

                                       8


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued


(4)      SECURITIZATION TRANSACTION

         During the first quarter of 2002, the Company sold a credit enhanced
         equity interest in a Low Income Housing Tax Credit Fund (Fund) to an
         unrelated third party for $55.3 million. The Company recognized $3.1
         million of structuring fee income related to this transaction.
         Additionally, $1.6 million of net proceeds were used to establish a
         stabilization reserve for certain properties that are not currently
         generating the underlying tax credits. This amount is evaluated
         regularly and is reduced and recognized in income if and when the
         properties begin generating tax credits and the related cash flow
         projections no longer require such reserves. There was no change in the
         stabilization reserve during second quarter 2002. As part of this
         transaction, the Company has provided a cumulative guaranteed 5.25%
         return to the third party investor as it relates to the tax credit
         flows over the life of the transaction. The Company does not anticipate
         making any payments related to the guarantee provision provided by this
         transaction.

(5)      SEGMENT DISCLOSURES

         The Company uses differences in products as the basis for defining its
         reportable segments. The Company reports three product segments:
         Individual Annuity, Institutional Products and Life Insurance. During
         the second quarter of 2002, the Company paid dividend to NFS that
         resulted in the disposal of a portion of the business that had been
         reported in the Corporate segment (see note 7). As a result, this
         business is reported as discontinued operations. Effective in the
         second quarter of 2002, structured products transactions previously
         reported in the Corporate segment are reported in the Institutional
         Products segment. Amounts reported for prior periods have been revised
         to reflect these changes.

         The Individual Annuity segment consists of individual The BEST of
         AMERICA(R) and private label deferred variable annuity products,
         deferred fixed annuity products and income products. Individual
         deferred annuity contracts provide the customer with tax-deferred
         accumulation of savings and flexible payout options including lump sum,
         systematic withdrawal or a stream of payments for life. In addition,
         variable annuity contracts provide the customer with access to a wide
         range of investment options and asset protection in the event of an
         untimely death, while fixed annuity contracts generate a return for the
         customer at specified interest rates fixed for prescribed periods.

         The Institutional Products segment is comprised of the Company's
         private and public sector group retirement plans and medium-term note
         program. The private sector includes the 401(k) business generated
         through fixed and variable annuities. The public sector includes the
         Internal Revenue Code (IRC) Section 457 business in the form of fixed
         and variable annuities. Additionally, structured products transactions
         are reported in the Institutional Products segment.

         The Life Insurance segment consists of investment life products,
         including both individual variable life and corporate-owned life
         insurance (COLI) products, traditional life insurance products and
         universal life insurance. Life insurance products provide a death
         benefit and generally also allow the customer to build cash value on a
         tax-advantaged basis.

         In addition to the product segments, the Company reports a Corporate
         segment. The Corporate segment includes net investment income not
         allocated to the three product segments, unallocated expenses and
         interest expense on debt. In addition to these operating revenues and
         expenses, the Company also reports net realized gains and losses on
         investments not related to securitizations, hedging instruments and
         hedged items in the Corporate segment, but does not consider them part
         of operating income.

                                       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, 2002 and 2001.



                                         INDIVIDUAL    INSTITUTIONAL      LIFE
(in millions)                             ANNUITY        PRODUCTS       INSURANCE        CORPORATE        TOTAL
===================================================================================================================
                                                                                              
2002
Net investment income                    $  160.8        $  198.0        $   81.9         $   6.3       $  447.0
Other operating revenue                     138.8            44.9           135.3             0.2          319.2
- -------------------------------------------------------------------------------------------------------------------
   Total operating revenue(1)               299.6           242.9           217.2             6.5          766.2
- -------------------------------------------------------------------------------------------------------------------
Interest credited to policyholder
   account values                           122.0           134.5            45.4             -            301.9
Amortization of deferred policy
   acquisition costs                         53.9            11.3            19.1             -             84.3
Interest expense on debt                      -               -               -               6.0            6.0
Other benefits and expenses                  70.0            43.0           103.5            (0.2)         216.3
- -------------------------------------------------------------------------------------------------------------------
   Total benefits and expenses              245.9           188.8           168.0             5.8          608.5
- -------------------------------------------------------------------------------------------------------------------
Operating income before federal
   income tax expense(1)                     53.7            54.1            49.2             0.7          157.7
Net realized losses on investments,
   hedging instruments and hedged
   items                                      -               -               -             (41.4)         (41.4)
- -------------------------------------------------------------------------------------------------------------------
Income (loss) from continuing
  operations before federal income
  tax expense and cumulative effect
  of adoption of accounting principles   $   53.7        $   54.1        $   49.2         $ (40.7)      $  116.3
===================================================================================================================

2001
Net investment income                    $  127.2        $  211.8        $   81.2         $   8.6       $  428.8
Other operating revenue                     144.4            54.4           125.7             0.4          324.9
- -------------------------------------------------------------------------------------------------------------------
   Total operating revenue(1)               271.6           266.2           206.9             9.0          753.7
- -------------------------------------------------------------------------------------------------------------------
Interest credited to policyholder
   account values                           105.1           158.7            44.1             -            307.9
Amortization of deferred policy
   acquisition costs                         54.8            13.0            19.3             -             87.1
Interest expense on debt                      -               -               -               1.6            1.6
Other benefits and expenses                  50.5            40.0            99.4            (0.9)         189.0
- -------------------------------------------------------------------------------------------------------------------
   Total benefits and expenses              210.4           211.7           162.8             0.7          585.6
- -------------------------------------------------------------------------------------------------------------------
Operating income before federal
   income tax expense(1)                     61.2            54.5            44.1             8.3          168.1
Net realized gains on investments,
   hedging instruments and hedged
   items                                      -               -               -               2.1            2.1
- -------------------------------------------------------------------------------------------------------------------
Income from continuing operations
   before federal income tax
   expense and cumulative effect of
   adoption of accounting principles     $   61.2        $   54.5        $   44.1         $  10.4       $  170.2
===================================================================================================================


- ----------
(1)      Excludes net realized gains and losses on investments not related to
         securitizations, hedging instruments and hedged items, discontinued
         operations and cumulative effect of adoption of accounting principles.

                                       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, 2002 and 2001.



                                                INDIVIDUAL    INSTITUTIONAL        LIFE
         (in millions)                           ANNUITY         PRODUCTS       INSURANCE       CORPORATE        TOTAL
         ===================================================================================================================
         2002
                                                                                                 
         Net investment income                   $   312.1       $   394.3       $   161.9         $   17.9     $    886.2
         Other operating revenue                     271.4            98.4           269.9              0.3          640.0
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               583.5           492.7           431.8             18.2        1,526.2
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
            account values                           237.1           267.6            91.0              -            595.8
         Amortization of deferred policy
            acquisition costs                        106.3            21.5            40.1              -            167.8
         Interest expense on debt                      -               -               -               11.7           11.7
         Other benefits and expenses                 131.6            93.0           210.9              2.1          437.6
         -------------------------------------------------------------------------------------------------------------------
            Total benefits and expenses              475.0           382.1           342.0             13.8        1,212.9
         -------------------------------------------------------------------------------------------------------------------
         Operating income before federal
            income tax expense(1)                    108.5           110.6            89.8              4.4          313.3
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -              (45.5)         (45.5)
         -------------------------------------------------------------------------------------------------------------------
         Income (loss) from continuing
           operations before federal income tax
           expense and cumulative effect of
           adoption of accounting principles     $   108.5       $   110.6       $    89.8         $  (41.1)    $    267.8
         ===================================================================================================================
         Assets as of period end                 $42,136.1       $32,536.4       $ 9,509.3         $4,266.6     $ 88,448.4
         ===================================================================================================================

         2001
         Net investment income                   $   251.6       $   423.5       $   161.1         $   15.5     $    851.7
         Other operating revenue                     288.4           112.5           258.7              0.9          660.5
         -------------------------------------------------------------------------------------------------------------------
            Total operating revenue(1)               540.0           536.0           419.8             16.4        1,512.2
         -------------------------------------------------------------------------------------------------------------------
         Interest credited to policyholder
            account values                           205.4           316.8            86.9              -            609.1
         Amortization of deferred policy
            acquisition costs                        111.2            25.8            43.0              -            180.0
         Interest expense on debt                      -               -               -                3.9            3.9
         Other benefits and expenses                  99.7            85.9           193.7             (0.6)         378.7
         -------------------------------------------------------------------------------------------------------------------
            Total benefits and expenses              416.3           428.5           323.6              3.3        1,171.7
         -------------------------------------------------------------------------------------------------------------------
         Operating income before federal
            income tax expense(1)                    123.7           107.5            96.2             13.1          340.5
         Net realized losses on investments,
            hedging instruments and hedged
            items                                      -               -               -               (1.8)          (1.8)
         -------------------------------------------------------------------------------------------------------------------
         Income from continuing operations
            before federal income tax
            expense and cumulative effect of
            adoption of accounting principles    $   123.7       $  107.5        $    96.2         $   11.3     $    338.7
         ===================================================================================================================
         Assets as of period end                 $43,766.8       $35,984.5       $ 8,707.9         $2,991.5     $ 91,450.7
         ===================================================================================================================


         ----------
         (1)      Excludes net realized gains and losses on investments not
                  related to securitizations, hedging instruments and hedged
                  items, discontinued operations and cumulative effect of
                  adoption of accounting principles.

                                       11

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued


(6)      CONTINGENCIES

         On October 29, 1998, the Company was named in a lawsuit filed in Ohio
         state court related to the sale of deferred annuity products for use as
         investments in tax-deferred contributory retirement plans (Mercedes
         Castillo v. Nationwide Financial Services, Inc., Nationwide Life
         Insurance Company and Nationwide Life and Annuity Insurance Company).
         On May 3, 1999, the complaint was amended to, among other things, add
         Marcus Shore as a second plaintiff. The amended complaint is brought as
         a class action on behalf of all persons who purchased individual
         deferred annuity contracts or participated in group annuity contracts
         sold by the Company and the other named Company affiliates which were
         used to fund certain tax-deferred retirement plans. The amended
         complaint seeks unspecified compensatory and punitive damages. 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 the
         other named defendants. On January 25, 2002, the plaintiffs filed a
         motion for leave to amend their complaint to add three new named
         plaintiffs. On February 9, 2002, the plaintiffs filed a motion for
         class certification, which has not been granted. The Company is
         opposing this motion. On February 9, 2002, Marcus Shore withdrew as a
         named plaintiff in the lawsuit. On April 16, 2002, the Company filed a
         motion for summary judgement on the individual claims of plaintiff
         Mercedes Castillo. On May 28, 2002, the Court denied plaintiffs' motion
         to add new persons as named plaintiffs, so the action is now proceeding
         with Mercedes Castillo as the only named plaintiff. The Company intends
         to defend this lawsuit vigorously.

         On August 15, 2001, the Company was named in a lawsuit filed in
         Connecticut federal court titled Lou Haddock, as trustee of the Flyte
         Tool & Die, Incorporated Deferred Compensation Plan, et al v.
         Nationwide Financial Services, Inc. and Nationwide Life Insurance
         Company. On September 6, 2001, the plaintiffs amended their complaint
         to include class action allegations. The plaintiffs seek to represent a
         class of retirement plans that purchased variable annuities from the
         Company to fund qualified ERISA retirement plans. The amended complaint
         alleges that the retirement plans purchased variable annuity contracts
         from the Company that allowed plan participants to invest in funds that
         were offered by separate mutual fund companies; that the Company was a
         fiduciary under ERISA and that the Company breached its fiduciary duty
         when it accepted certain fees from the mutual fund companies that
         purportedly were never disclosed by the Company; and that the Company
         violated ERISA by replacing many of the funds originally included in
         the plaintiffs' annuities with "inferior" funds because the new funds
         purportedly paid higher fees to the Company. The amended complaint
         seeks disgorgement of the fees allegedly received by the Company and
         other unspecified compensatory damages, declaratory and injunctive
         relief and attorney's fees. On November 15, 2001, the Company filed a
         motion to dismiss the amended complaint, which has not been decided. On
         December 3, 2001, the plaintiffs filed a motion for class
         certification. On January 15, 2002, the plaintiffs filed a response to
         the Company's motion to dismiss the amended complaint. On February 22,
         2002, the Company filed a reply memorandum in support of its motion to
         dismiss. On March 12, 2002, the plaintiffs filed a response to the
         Company's reply memorandum. On March 19, 2002, the Company filed a
         supplemental memorandum in support of its motion to dismiss. The court
         heard oral argument on the motion to dismiss on August 6, 2002. The
         class has not been certified. The Company intends to defend this
         lawsuit vigorously.

         There can be no assurance that any such litigation will not have a
         material adverse effect on the Company in the future.

(7)      RELATED PARTY TRANSACTIONS

         The Company has entered into significant, recurring transactions and
         agreements with Nationwide Mutual Insurance Company (NMIC) and other
         affiliates as a part of its ongoing operations. The nature of the
         transactions and agreements includes: annuity and life insurance
         contracts, a tax sharing agreement, reinsurance agreements, cost
         sharing agreements, administration services, marketing agreements,
         office space leases, intercompany repurchase agreements and cash
         management services. The transactions and agreements are described more
         fully in note 13 to the consolidated financial statements included in
         the Company's 2001 Annual Report on Form 10-K. During 2002, there have
         been no material changes to the nature and terms of these transactions
         and agreements.


                                       12


               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)

         Notes to Unaudited Consolidated Financial Statements, Continued

         Amounts on deposit with a related party in cash management were $130.4
         million and $54.8 million as of June 30, 2002 and December 31, 2001,
         respectively.

         During the first six months of 2002, NLIC paid a dividend of $35.0
         million and dividends in the form of return of capital of $475.0
         million to NFS.

         In addition, in June 2002, NLIC paid a dividend to NFS in the form of
         all of the shares of common stock of Nationwide Securities, Inc. (NSI),
         a wholly owned broker/dealer subsidiary. Therefore, the results of the
         operations of NSI have been reflected as discontinued operations for
         all periods presented. This was a transaction between related parties
         and therefore was recorded at carrying value, $10.0 million, of the
         underlying components of the transaction rather than fair value.

(8)      LONG-TERM DEBT, PAYABLE TO NFS
         ------------------------------

         On June 27, 2002, NLIC sold an 8.15%, $300.0 million surplus note to
         NFS, maturing on June 27, 2032. Principal and interest payments are
         subject to prior approval by the superintendent of insurance of the
         State of Ohio. NLIC is scheduled to pay interest semi-annually on April
         15 and October 15 of each year commencing on October 15, 2002.

(9)      RECLASSIFICATION

         Certain items in the 2001 unaudited consolidated financial statements
         and related footnotes have been reclassified to conform to the 2002
         presentation.

                                       13



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
              Financial Accounting Standards Board or other standard-setting
              bodies; (ii) tax law changes impacting the tax treatment of life
              insurance and investment products; (iii) repeal of the federal
              estate tax; (iv) 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; (v) adverse state and federal legislation
              and regulation, including limitations on premium levels, increases
              in minimum capital and reserves, and other financial viability
              requirements; (vi) failure to expand distribution channels in
              order to obtain new customers or failure to retain existing
              customers; (vii) inability to carry out marketing and sales plans,
              including, among others, development of new products and/or
              changes to certain existing products and acceptance of the new
              and/or revised products in the market; (viii) changes in interest
              rates and the stock markets causing a reduction of investment
              income and/or asset fees, an acceleration of the amortization of
              deferred policy acquisition costs, reduction in the value of the
              Company's investment portfolio or separate account assets or a
              reduction in the demand for the Company's products; (ix) general
              economic and business conditions which are less favorable than
              expected; (x) competitive, regulatory or tax changes that affect
              the cost of, or demand for the Company's products; (xi)
              unanticipated changes in industry trends and ratings assigned by
              nationally recognized rating organizations; (xii) inaccuracies in
              assumptions regarding future persistency, mortality, morbidity and
              interest rates used in calculating reserve amounts; and (xiii)
              adverse litigation results or resolution of litigation and
              arbitration.

              CRITICAL ACCOUNTING POLICIES AND RECENTLY ISSUED ACCOUNTING
              PRONOUNCEMENTS

              In preparing the unaudited consolidated financial statements,
              management is required to make estimates and assumptions that
              affect the reported amounts of assets and liabilities and the
              disclosures of contingent assets and liabilities as of the date of
              the unaudited consolidated financial statements and the reported
              amounts of revenues and expenses for the reporting period. Actual
              results could differ significantly from those estimates.

              The most critical estimates include those used in determining
              impairment losses on investments, valuation allowances for
              mortgage loans on real estate, deferred policy acquisition costs
              for investment products and universal life insurance products and
              federal income taxes.

              Impairment Losses on Investments

              Management regularly reviews its fixed maturity and equity
              securities portfolio to evaluate the necessity of recording
              impairment losses for other-than-temporary declines in the fair
              value of investments. A number of criteria are considered during
              this process including, but not limited to, the current fair value
              as compared to amortized cost or cost, as appropriate, of the
              security, the length of time the security's fair value has been
              below amortized cost/cost, and by how much, specific credit issues
              related to the issuer and current economic conditions.
              Other-than-temporary impairment losses result in a reduction of
              the cost basis of the underlying investment.

              Impairment losses are recorded on long-lived assets used in
              operations when indicators of impairment are present and the
              undiscounted cash flows estimated to be generated by those assets
              are less than the assets' carrying amount.

              Significant changes in the factors the Company considers when
              evaluating investments for impairment losses could result in a
              significant change in impairment losses reported in the unaudited
              consolidated financial statements.

                                       14




              Valuation Allowances on Mortgage Loans on Real Estate

              The Company provides valuation allowances for impairments of
              mortgage loans on real estate based on a review by portfolio
              managers. Mortgage loans on real estate are considered impaired
              when, based on current information and events, it is probable that
              the Company will be unable to collect all amounts due according to
              the contractual terms of the loan agreement. When the Company
              determines that a loan is impaired, a provision for loss is
              established equal to the difference between the carrying value and
              the estimated value of the mortgage loan. Estimated value is based
              on the present value of expected future cash flows discounted at
              the loan's effective interest rate, or the fair value of the
              collateral, if the loan is collateral dependent. Loans in
              foreclosure and loans considered impaired are placed on
              non-accrual status. Interest received on non-accrual status
              mortgage loans on real estate is included in net investment income
              in the period received.

              The valuation allowance account for mortgage loans on real estate
              is maintained at a level believed adequate by the Company to
              absorb estimated credit losses. The Company's periodic evaluation
              of the adequacy of the allowance for losses is based on past loan
              loss experience, known and inherent risks in the portfolio,
              adverse situations that may affect the borrower's ability to
              repay, the estimated value of the underlying collateral,
              composition of the loan portfolio, current economic conditions and
              other relevant factors. Significant changes in the factors the
              Company considers in determining the valuation allowance on
              mortgage loans on real estate could result in a significant change
              in the provision for valuation allowance reported in the unaudited
              consolidated financial statements.

              Deferred Policy Acquisition Costs for Investment Products and
              Universal Life Insurance Products

              The costs of acquiring new and renewal business, principally
              commissions, certain expenses of the policy issue and underwriting
              department and certain variable sales expenses that relate to and
              vary with the production of new or renewal business have been
              deferred. Deferred policy acquisition costs (DAC) are subject to
              recoverability testing at the time of policy issuance and loss
              recognition testing at the end of each reporting period.

              For investment products and universal life insurance products, DAC
              is being amortized with interest over the lives of the policies in
              relation to the present value of estimated future gross profits
              from projected interest spreads, asset fees, cost of insurance,
              policy administration and surrender charges. For years in which
              gross profits are negative, DAC is amortized based on the present
              value of gross revenues. The Company regularly reviews the
              estimated future gross profits and revises such estimates when
              appropriate. The cumulative change in amortization as a result of
              changes in estimates to reflect current best estimates is recorded
              as a charge or credit to amortization expense. The most
              significant assumptions that are involved in the estimation of
              future gross profits include future investment performance and
              surrender/lapse rates. In the event actual experience differs
              significantly from assumptions or assumptions are significantly
              revised, the Company may be required to record a significant
              charge or credit to amortization expense. DAC is adjusted to
              reflect the impact of unrealized gains and losses on fixed
              maturity securities available-for-sale.

              Federal Income Taxes

              The Company provides for federal income taxes based on amounts the
              Company believes it will ultimately owe. Inherent in the provision
              for federal income taxes are estimates regarding the deductibility
              of certain expenses and the realization of certain tax credits. In
              the event the ultimate deductibility of certain expenses or the
              realization of certain tax credits differ from estimates, the
              Company may be required to significantly change the provision for
              federal income taxes recorded in the unaudited consolidated
              financial statements.

              Recently Issued Accounting Pronouncements

              See note 2 to the unaudited consolidated financial statements for
              a discussion of recently issued accounting pronouncements.

                                       15




              RESULTS OF OPERATIONS

              Revenues

              Total operating revenues, which excludes net realized gains and
              losses on investments, hedging instruments and hedged items for
              second quarter 2002 increased to $766.2 million compared to $753.7
              million for the same period in 2001. For the first six months of
              2002 and 2001, total operating revenues were $1.53 billion and
              $1.51 billion, respectively.

              Policy charges include asset fees, which are primarily earned from
              separate account values generated from sales of individual and
              group variable annuities and investment 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 for annuity and certain life insurance contracts.

               Policy charges for the comparable periods of 2002 and 2001 were
               as follows:



                                                                    THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                         JUNE 30,                    JUNE 30,
                                                                -------------------------------------------------------
                  (in millions)                                     2002          2001          2002          2001
                  =====================================================================================================

                                                                                              
                  Asset fees                                    $    144.6    $    157.4    $    291.7    $    316.9
                  Cost of insurance charges                           58.2          49.6         113.5          96.2
                  Administrative fees                                 30.5          31.1          68.2          72.4
                  Surrender fees                                      21.5          18.3          37.9          38.6
                  -----------------------------------------------------------------------------------------------------
                    Total policy charges                        $    254.8    $    256.4    $    511.3    $    524.1
                  =====================================================================================================


              The decline in asset fees reflects a decrease in total average
              separate account values of $4.48 billion (7%) in the first six
              months of 2002 compared to a year ago. Market depreciation on
              investment options underlying variable annuity and investment life
              insurance products as a result of the sharp declines in the equity
              markets, partially offset by net flows into these products,
              resulted in the decrease in average separate account values.

              Cost of insurance charges are assessed on 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 amount charged is based on the insured's age
              and other underwriting factors. The increase in cost of insurance
              charges is due primarily to growth in the net amount at risk as a
              result of new sales of corporate and individual investment life
              insurance products and favorable persistency of in-force business.
              The net amount at risk related to corporate and individual
              investment life insurance grew to $35.43 billion as of June 30,
              2002 compared to $30.62 billion a year ago.

              The decline in administrative fees in the three and six months
              ended June 30, 2002 compared to the same periods a year ago is
              primarily attributable to lower administration fees from public
              sector pension case terminations and lower premium loads due to a
              decline in life insurance premiums.

              Net investment income includes the investment income earned on
              investments supporting fixed annuities and certain life insurance
              products as well as invested assets not allocated to product
              segments, net of related investment expenses. Net investment
              income grew from $428.8 million in the second quarter of 2001 to
              $447.0 million in the second quarter of 2002 and from $851.7
              million in the first half of 2001 to $886.2 million in the first
              half of 2002. The increases were primarily due to increased
              invested assets to support growth in individual fixed annuity, the
              medium-term note program and life insurance policy reserves,
              partially offset by lower yields due to declining market interest
              rates. General account assets supporting insurance products are
              closely correlated to the underlying reserves on these products.
              General account reserves grew by $3.91 billion to $27.58 billion
              as of the end of second quarter 2002 compared to $23.67 billion a
              year ago.

                                       16




              Realized gains and losses on investments not related to
              securitizations, hedging instruments and hedged items are not
              considered by the Company 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. In
              addition, included in this caption are charges related to
              other-than-temporary impairments of available-for-sale securities
              and other investments and valuation allowances on mortgage loans
              on real estate. Also included are changes in the fair value of
              derivatives qualifying as fair value hedges and the change in the
              fair value of the hedged items, the ineffective portion of cash
              flow hedges and changes in the fair value of free-standing
              derivatives, all of which are considered non-recurring components
              of earnings.

              Net realized losses on investments, hedging instruments and hedged
              items totaled $13.3 million in second quarter 2002 compared to
              $5.8 million gains in the same period a year ago. For the first
              half of 2002, net realized gains on investments, hedging
              instruments and hedged items totaled $12.9 million compared to
              $5.9 million gains for the first half of 2001. Also, during second
              quarter 2002, the Company recorded realized losses related to
              other-than-temporary impairments on securities available-for-sale
              of $28.1 million, compared to $3.7 million a year ago, while
              year-to-date 2002 realized losses related to other-than-temporary
              impairments on securities available-for-sale totaled $32.6 million
              compared to $7.7 million for the same period a year ago. In the
              second quarter of 2002, the Company recorded net realized losses
              on investments of $22.5 million, pre-tax, related to WorldCom,
              Inc.

              Benefits and Expenses

              Interest credited to policyholder account values totaled $301.9
              million in second quarter 2002 compared to $307.9 million in
              second quarter 2001, while year-to-date 2002 interest credited
              totaled $595.8 million compared to $609.1 million a year ago and
              principally relates to fixed annuities, both individual and
              institutional, funding agreements backing the Company's
              medium-term note program and certain life insurance products. The
              decline in interest credited reflects lower crediting rates in the
              Individual Annuity and Institutional Products segments, partially
              offset by an increase in average assets.

              Amortization of DAC declined to $84.3 million in the second
              quarter of 2002 compared to $87.1 million in the second quarter of
              2001. On a year-to-date basis, DAC amortization totaled $167.8
              million in 2002 compared to $180.0 million in 2001. The decline in
              amortization expense is primarily attributable to an increase in
              amortization in 2001 related to an increase in public sector
              pension case terminations and lower gross profits from individual
              variable annuities, which have been adversely impacted by lower
              equity markets.

              Operating expenses increased 27% to $128.0 million in second
              quarter 2002 compared to $100.7 million in second quarter 2001.
              For the first half of 2002, operating expenses were $265.1
              million, up 23% from $214.9 million for the first half of 2001.
              The increase reflects a growing customer base, an increase in
              employee benefit costs and spending on projects focused on
              improving producer and customer service and increasing sales.

              The additional interest expense in 2002 reflects the December 2001
              and June 2002 surplus note offerings, offset by lower utilization
              of commercial paper borrowings.

              Federal income tax expense was $27.8 million in second quarter
              2002 compared to $44.6 million for the same period a year ago,
              representing effective tax rates of 23.9% and 26.2% for second
              quarter 2002 and 2001, respectively. For the first six months of
              2002 and 2001, federal income tax expense was $68.0 million and
              $89.0 million, representing effective tax rates of 25.4% and
              26.3%, respectively. An increase in tax credits from affordable
              housing partnership investments in 2002, partially offset by lower
              tax exempt income drove the decreases in effective rates.

              Discontinued Operations

              On June 27, 2002, NLIC paid a dividend to NFS consisting of its
              shares of common stock of Nationwide Securities, Inc. (NSI), a
              wholly owned broker/dealer subsidiary. This is a transaction
              between related parties and therefore is recorded at carrying
              value, $10.0 million, of the underlying components of the
              transaction rather than fair value.


                                       17




              As a result of this transaction, the Company is no longer engaged
              in asset management operations and the underlying results of NSI
              have been reported as discontinued operations. Also, effective in
              second quarter 2002, the structured products transactions,
              previously reported in the Corporate segment, are reported in the
              Institutional Products segment. All periods presented have been
              revised to reflect these changes.

              Income from discontinued operations, net of tax, for second
              quarter 2002 and 2001 was $0.4 million and $0.2 million,
              respectively. For the first six months of 2002 and 2001, income
              from discontinued operations, net of tax, was $0.7 million and
              $0.5 million, respectively.

              Other Data

              The Company analyzes operating performance using a non-GAAP
              measure called net operating income. The Company calculates net
              operating income by adjusting net income to exclude all net
              realized gains and losses on investments not related to
              securitizations, hedging instruments and hedged items,
              discontinued operations, and cumulative effect of adoption of
              accounting principles, all net of tax. Net operating income or
              similar measures are commonly used in the insurance industry as a
              measure of ongoing earnings performance.

              The excluded items are important in understanding the Company's
              overall results of operations. Net operating income should not be
              viewed as a substitute for net income determined in accordance
              with GAAP, and it should be noted that the Company's definition of
              net operating income may differ from that used by other companies.
              However, the Company believes that the presentation of net
              operating income as it is measured for management purposes
              enhances the understanding of the Company's results of operations
              by highlighting the results from ongoing operations and the
              underlying profitability factors of the Company's business. The
              Company excludes net realized gains and losses on investments not
              related to securitizations, hedging instruments and hedged items,
              net of tax, from net operating income because such items are often
              the result of a single non-recurring event which may or may not be
              at the Company's discretion. Including the fluctuating effects of
              these transactions could distort trends in the underlying
              profitability of the Company's business. The Company also excludes
              discontinued operations and the cumulative effect of adoption of
              accounting principles, both net of tax, from net operating income
              as such adjustments are not reflective of the ongoing operations
              of the Company's business.

              The following table reconciles the Company's reported net income
              to net operating income for the second quarter of 2002 and 2001.



                                                                              THREE MONTHS ENDED        SIX MONTHS ENDED
                                                                                   JUNE 30,                 JUNE 30,
                                                                            -------------------------------------------------
                  (in millions)                                                2002         2001        2002        2001
                  ===========================================================================================================
                                                                                                     
                  Net income                                                $      88.9     $  123.5    $  200.5   $   243.1
                  Net realized losses (gains) on investments,
                     hedging instruments and hedged items, net of tax(1)           26.9         (1.3)       29.6         1.2
                  Discontinued operations, net of tax                              (0.4)        (0.2)       (0.7)       (0.5)
                  Cumulative effect of adoption of accounting principles,
                     net of tax                                                    -             2.3         -           7.1
                  -----------------------------------------------------------------------------------------------------------
                     Net operating income                                   $     115.4     $  124.3    $  229.4   $    250.9
                  ===========================================================================================================

                  ----------
                  (1) Excludes net realized gains and losses related to
                      securitizations.

              Sales Information

              The Company regularly monitors and reports a non-GAAP measure
              titled sales. Sales or similar measures are commonly used in the
              insurance industry as a measure of business generated in the
              period.

                                       18





              Sales should not be viewed as a substitute for revenues determined
              in accordance with GAAP and the Company's definition of sales
              might differ from that used by other companies. Sales generate
              customer funds managed and administered, which ultimately drive
              revenues. Sales are primarily comprised of statutory premiums and
              deposits on individual and group annuities and life insurance
              products sold to a diverse customer base. Statutory premiums and
              deposits are calculated in accordance with accounting practices
              prescribed or permitted by regulatory authorities and then
              adjusted to arrive at sales.

              Sales are stated net of internal replacements, which in the
              Company's opinion provides a more meaningful disclosure of sales.
              In addition, sales exclude: funding agreements issued under the
              Company's medium-term note program; large case bank-owned life
              insurance (BOLI); large case pension plan acquisitions; and
              deposits into Nationwide employee and agent benefit plans.
              Although these products contribute to asset and earnings growth,
              they do not produce steady production flow that lends itself to
              meaningful comparisons and are therefore excluded from sales.

              The Company believes that the presentation of sales as measured
              for management purposes enhances the understanding of the
              Company's business and helps depict trends that may not be
              apparent in the results of operations due to differences between
              the timing of sales and revenue recognition.

              The Company's flagship products are marketed under The BEST of
              AMERICA brand and include individual variable and group annuities
              and variable life insurance. The BEST of AMERICA 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 that 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
              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.

              Sales by product and segment for the comparable periods of 2002
and 2001 are summarized as follows.



                                                                THREE MONTHS ENDED            SIX MONTHS ENDED
                                                                       JUNE 30,                  JUNE 30,
                                                            --------------------------------------------------------
              (in millions)                                     2002          2001          2002          2001
              ======================================================================================================

                                                                                            
              The BEST of AMERICA products                  $     866.5     $   1,027.6    $  1,743.2   $  2,053.2
              Private label annuities                             208.1           535.5         429.1        757.0
              Other                                                 -               0.3           -            2.8
              ------------------------------------------------------------------------------------------------------
                Total individual variable annuity sales         1,074.6         1,563.4       2,172.3      2,813.0
              ------------------------------------------------------------------------------------------------------

              Deferred fixed annuities                            650.2           437.0       1,164.7        753.2
              Income products                                      32.6            34.0          58.1         73.1
              ------------------------------------------------------------------------------------------------------
                Total individual fixed annuity sales              682.8           471.0       1,222.8        826.3
              ------------------------------------------------------------------------------------------------------
                  Total individual annuity sales            $   1,757.4     $   2,034.4    $  3,395.1   $  3,639.3
              ======================================================================================================

              The BEST of AMERICA products                  $     684.6     $     770.6    $  1,475.2   $  1,708.6
              Other                                                22.7            13.4          33.2         27.3
              ------------------------------------------------------------------------------------------------------
                Total private sector pension plan sales           707.3           784.0       1,508.4      1,735.9
              ------------------------------------------------------------------------------------------------------

                Total public sector pension plan sales -
                   IRC Section 457 annuities                      351.1           388.0         685.9        790.1
              ------------------------------------------------------------------------------------------------------
                  Total institutional products sales        $   1,058.4     $   1,172.0    $  2,194.3   $  2,526.0
              ======================================================================================================

              The BEST of AMERICA variable life series      $     139.7     $     148.9    $    266.3   $    289.5
              Corporate-owned life insurance                      139.9           137.9         454.5        515.7
              Traditional/Universal life insurance                 61.9            63.4         121.7        122.2
              ------------------------------------------------------------------------------------------------------
                Total life insurance sales                  $     341.5     $     350.2    $    842.5   $    927.4
              ======================================================================================================


                                       19


              The Company sells its products through a diverse distribution
              network. Unaffiliated entities that sell the Company's products to
              their own customer base include independent broker/dealers,
              wirehouse and regional firms, financial institutions, pension plan
              administrators, life insurance specialists and Provident agents.
              Representatives of an affiliate who market products directly to a
              customer base include Nationwide Retirement Solutions. The Company
              also distributes retirement savings products through the agency
              distribution force of its ultimate parent company, NMIC.

              Sales by distribution channel are summarized as follows:



                                                                  THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                      JUNE 30,                   JUNE 30,
                                                           --------------------------------------------------------
              (in millions)                                    2002          2001          2002          2001
              =====================================================================================================
                                                                                         
              Independent broker/dealers                   $      909.4  $    1,068.8  $    1,923.6  $    2,261.5
              Financial institutions                              864.3         820.6       1,609.0       1,543.0
              Wirehouse and regional firms                        475.8         690.4         943.2       1,029.7
              Nationwide Retirement Solutions                     372.6         404.9         714.9         837.2
              Life insurance specialists                          139.9         137.9         454.5         515.7
              Pension plan administrators                         188.6         240.3         410.6         543.1
              Nationwide agents                                   185.7         193.7         346.2         362.5
              Provident agents                                     21.0           -            29.9           -
              -----------------------------------------------------------------------------------------------------
                Total                                      $    3,157.3  $    3,556.6  $    6,431.9  $    7,092.7
              =====================================================================================================


              The decline in sales in the independent broker/dealer channel
              reflects primarily lower demand for variable annuities due to
              declining and volatile equity markets. Also contributing to the
              decline were lower private sector group pension sales of group
              annuities, as an increasing percentage of total group pension
              sales are sold as trust products offered by an affiliate,
              Nationwide Trust Company, FSB.

              Sales through financial institutions increased 5% in second
              quarter 2002 to $864.3 million compared to sales of $820.6 million
              in second quarter 2001 and are up 4% for the first six months of
              2002, principally due to strong sales of deferred fixed annuities,
              offset by lower variable annuity sales.

              Sales through Nationwide Retirement Solutions declined 8% in
              second quarter 2002 and 15% year-to-date compared to 2001,
              reflecting the impact of case terminations in 2001 and 2002.

              Sales through wirehouse and regional firms decreased 31% in the
              second quarter of 2002 to $475.8 million compared to sales of
              $690.4 million in second quarter 2001 due primarily to a spike in
              sales in second quarter of 2001 from the launch of the Waddell and
              Reed Financial, Inc. relationship. For the first six months of
              2002, sales through this channel decreased 8% to $943.2 million
              compared to $1.03 billion in the same period a year ago,
              reflecting lower sales from the Waddell & Reed Financial, Inc.
              relationship.

              Sales through pension plan administrators dropped 22% in second
              quarter 2002 over the same period a year ago, while year-to-date
              2002 sales decreased 24% compared to the same period a year ago.
              As the Company's private sector pension business model continues
              to evolve, direct production through this channel is not expected
              to grow, with more new business opportunities being created in
              conjunction or partnership with the independent broker/dealer,
              wirehouse and bank relationships.

              BUSINESS SEGMENTS

              The Company reports three product segments: Individual Annuity,
              Institutional Products and Life Insurance. In addition, the
              Company reports certain other revenues and expenses in a Corporate
              segment.

                                       20




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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                  JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
                 (in millions)                                               2002          2001          2002          2001
              =================================================================================================================
                                                                                                       
                 Individual Annuity                                       $ 53.7         $  61.2        $108.5     $ 123.7
                 Institutional Products                                     54.1            54.5         110.6       107.5
                 Life Insurance                                             49.2            44.1          89.8        96.2
                 Corporate(1)                                                0.7             8.3           4.4        13.1
              -----------------------------------------------------------------------------------------------------------------
                   Operating income before federal income tax expense(1)  $157.7         $ 168.1        $313.3     $ 340.5
              =================================================================================================================


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

(1)      Excludes net realized gains and losses on investments not related to
         securitizations, hedging instruments and hedged items, discontinued
         operations and cumulative effect of adoption of accounting principles.

Individual Annuity

The Individual Annuity segment consists of individual The BEST of AMERICA and
private label deferred variable annuity products, deferred fixed annuity
products and income products. Individual deferred annuity contracts provide the
customer with tax-deferred accumulation of savings and flexible payout options
including lump sum, systematic withdrawal or a stream of payments for life. In
addition, variable annuity contracts provide the customer with access to a wide
range of investment options and asset protection in the event of an untimely
death, while fixed annuity contracts generate a return for the customer at
specified interest rates fixed for prescribed periods.

                                       21

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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2002          2001          2002          2001
              =================================================================================================================
                                                                                                        
              INCOME STATEMENT DATA
              Revenues:
                Policy charges                                          $      122.6  $      126.7  $      242.0    $    254.7
                Net investment income                                          160.8         127.2         312.1         251.6
                Premiums on immediate annuities                                 16.2          17.7          29.4          33.7
              -----------------------------------------------------------------------------------------------------------------
                                                                               299.6         271.6         583.5         540.0
              -----------------------------------------------------------------------------------------------------------------

              Benefits and expenses:
                Interest credited to policyholder account values               122.0         105.1         237.1         205.4
                Other benefits                                                  21.4          19.9          37.7          35.6
                Amortization of deferred policy acquisition costs               53.9          54.8         106.3         111.2
                Other operating expenses                                        48.6          30.6          93.9          64.1
              -----------------------------------------------------------------------------------------------------------------
                                                                               245.9         210.4         475.0         416.3
              -----------------------------------------------------------------------------------------------------------------
                 Operating income before federal income tax expense     $       53.7  $       61.2  $      108.5    $    123.7
              =================================================================================================================

              OTHER DATA
              Sales:
                Individual variable annuities                           $    1,074.6  $    1,563.4  $    2,172.3    $  2,813.0
                Individual fixed annuities                                     682.8         471.0       1,222.8         826.3
              -----------------------------------------------------------------------------------------------------------------
                 Total individual annuity sales                         $    1,757.4  $    2,034.4  $    3,395.1    $  3,639.3

              =================================================================================================================

              Average account values:
                General account                                         $    9,536.3  $    7,285.2  $    9,254.8    $  7,099.8
                Separate account                                            31,693.0      34,039.6      32,157.2      34,632.5
              -----------------------------------------------------------------------------------------------------------------
                 Total average account values                           $   41,229.3  $   41,324.8  $   41,412.0    $ 41,732.3
              =================================================================================================================

              Account values as of period end:
                Individual variable annuities                           $  33,055.4   $   37,170.8
                Individual fixed annuities                                  6,825.0        4,633.0
              -----------------------------------------------------------------------------------------------------------------
                 Total account values                                   $  39,880.4   $   41,803.8
              =================================================================================================================

              Return on average allocated capital                              10.4%          14.4%        10.8%         15.4%
              Pre-tax operating income to average account values               0.52%          0.59%        0.52%         0.59%

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


              Pre-tax operating earnings totaled $53.7 million in second quarter
              2002, down 12% compared to second quarter 2001 earnings of $61.2
              million. Pre-tax operating earnings for the first half of 2002
              also decreased 12% compared to the first half of 2001. An increase
              in interest spread income was offset by lower asset fees and
              higher operating expenses.

              Asset fees decreased to $100.2 million in the second quarter of
              2002, down 7% from $107.4 million in the same period a year ago.
              Assets fees for the first half of 2002 decreased 6% to $202.0
              million compared to $215.7 million in the same period a year ago.
              Asset fees are calculated daily and charged as a percentage of
              separate account values. The fluctuations in asset fees are
              primarily due to changes in the market value of investment options
              underlying the account values, which have followed the general
              trends of the equity markets. Average separate account values
              decreased 7% to $32.16 billion as of June 30, 2002 compared to
              $34.63 billion a year ago.


                                       22



              Operating expenses were $48.6 million in second quarter 2002, an
              increase of 59% over second quarter 2001. During the first half of
              2002, operating expenses totaled $93.9 million, an increase of 46%
              over the first half of 2001 total of $64.1 million. The increase
              in general operating expenses compared to a year ago is the result
              of a growing customer base, an increase in employee benefit costs,
              an increase in trail commissions and projects focused on improving
              producer and customer service and increasing sales.

              Interest spread income is net investment income less interest
              credited to policyholder account values. Interest spread income
              can vary depending on crediting rates offered by the Company,
              performance of the investment portfolio, including the rate of
              prepayments, changes in market interest rates, the competitive
              environment and other factors.

              The following table depicts the interest spread on average
              general account values in the Individual Annuity segment for
              the periods indicated.




                                                                        THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                             JUNE 30,                    JUNE 30,
                                                                    --------------------------------------------------------
                                                                        2002          2001          2002          2001
              ==============================================================================================================
                                                                                                 
              Net investment income                                       7.10%         7.57%       7.16%         7.73%
              Interest credited                                           5.12          5.77        5.12          5.79
              ------------------------------------------------------------------------------------------------------------
                   Interest spread on average general account values      1.98%         1.80%       2.04%         1.94%
              ============================================================================================================


              Interest spread on average general account values increased 18
              basis points in second quarter 2002 compared to a year ago. The
              increase is primarily due to a reduction in interest crediting
              rates in response to declining market rates.

              The Company regularly reviews its DAC balances and underlying
              assumptions. Recent declines in the stock market may reduce the
              Company's assumptions for future gross profits which could result
              in an adjustment to the DAC balance and an acceleration of
              amortization expense. Should the equity markets remain at end of
              July levels for the remainder of this year, the Company would
              likely record an adjustment to the DAC balance in the fourth
              quarter of 2002 or first quarter of 2003. Under those assumptions,
              the increase in amortization expense would be approximately $175
              million to $200 million, after tax. Should the equity markets
              rebound in the coming months, the likelihood of an adjustment to
              the DAC balance will be reduced.

              Individual Annuity sales, which exclude internal replacements,
              during second quarter 2002 were $1.76 billion, down 13% from $2.03
              billion in the year ago quarter. For the first half of 2002, sales
              totaled $3.40 billion compared to $3.64 billion in the first half
              of 2001. The appeal of fixed products to consumers remained very
              strong, as sales of fixed annuities reached $682.8 million in
              second quarter 2002, a 45% increase from the quarter ended a year
              ago. Fixed annuity sales for the first half of 2002 totaled $1.22
              billion compared to $826.3 million in the first half of 2001.

              Individual Annuity segment deposits in second quarter 2002 of
              $1.87 billion offset by withdrawals and surrenders totaling $1.47
              billion generated net flows of $399.5 million compared to the
              $987.0 million achieved a year ago. The decrease in net flows is
              attributable to the decline in sales combined with an increase in
              variable annuity surrenders due to the implementation of
              short-term trading fees and a change in procedures which now allow
              customers quicker access to their funds.

              The decrease in pre-tax operating income to average account values
              in second quarter and first half of 2002 compared to 2001 is
              primarily a result of lower asset fees and higher expenses,
              partially offset by increased spread income of general account
              assets. The decrease in return on average allocated capital to
              10.4% in the current quarter reflects the decrease in operating
              income coupled with an increase in allocated capital as a result
              of the significant growth in fixed annuities.

                                       23



Institutional Products

The Institutional Products segment is comprised of the Company's private and
public sector group retirement plans, medium-term note program and structured
products initiatives. The private sector includes the 401(k) business generated
through fixed and variable annuities. The public sector includes the IRC Section
457 business in the form of fixed and variable annuities.

Sales results do not include business generated through the Company's
medium-term note program, large case pension plan acquisitions and Nationwide
employee and agent benefit plans, however the income statement data does reflect
this business.

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



                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                 JUNE 30,                    JUNE 30,
                                                            -----------------------  -----------------------------
              (in millions)                                  2002          2001          2002          2001
=================================================================================================================
                                                                                       
INCOME STATEMENT DATA
Revenues:
  Policy charges                                         $     44.7    $     54.2    $     94.7    $    111.1
  Net investment income                                       198.0         211.8         394.3         423.5
  Other                                                         0.2           0.2           3.7           1.4
- ------------------------------------------------------------------------------------------------------------------
                                                              242.9         266.2         492.7         536.0
- ------------------------------------------------------------------------------------------------------------------

Benefits and expenses:
  Interest credited to policyholder account values            134.5         158.7         267.6         316.8
  Other benefits and expenses                                  54.3          53.0         114.5         111.7
- ------------------------------------------------------------------------------------------------------------------
                                                              188.8         211.7         382.1         428.5
- ------------------------------------------------------------------------------------------------------------------
    Operating income before federal income tax expense   $     54.1    $     54.5    $    110.6    $    107.5
==================================================================================================================

OTHER DATA
Sales:
  Private sector pension plans                           $    707.3    $    784.0    $  1,508.4    $  1,735.9
  Public sector pension plans                                 351.1         388.0         685.9         790.1
- ------------------------------------------------------------------------------------------------------------------
    Total institutional products sales                   $  1,058.4    $  1,172.0    $  2,194.3    $  2,526.0
==================================================================================================================

Average account values:
  General account                                        $ 12,424.3    $ 11,505.4    $ 12,253.4    $ 11,257.0
  Separate account                                         20,643.0      23,737.1      21,065.5      24,181.4
- ------------------------------------------------------------------------------------------------------------------
    Total average account values                         $ 33,067.3    $ 35,242.5    $ 33,318.9    $ 35,438.4
==================================================================================================================
Account values as of period end:
  Private sector pension plans                           $ 15,020.0    $ 17,079.2
  Public sector pension plans                              13,100.1      16,034.5
  Funding agreements backing medium-term notes              4,104.8       2,569.5
- ------------------------------------------------------------------------------------------------------------------
    Total account values                                 $ 32,224.9    $ 35,683.2
==================================================================================================================
Return on average allocated capital                            23.5%         23.3%         24.0%         23.9%
Pre-tax operating income to average account values             0.65%         0.62%         0.66%         0.61%
==================================================================================================================


Pre-tax operating income totaled $54.1 million in the quarter ended June 30,
2002, down slightly compared to the pre-tax operating income of $54.5 million
reported a year ago. Pre-tax operating income increased 3% to $110.6 million in
the first six months of 2002 compared to the same period a year ago. Significant
growth in interest spread income was offset by lower policy charges and higher
operating expenses.


                                       24




              Asset fees declined 13% to $39.6 million in the second quarter of
              2002 compared to $45.7 million in the quarter a year ago. Asset
              fees totaled $80.5 million for the first half of 2002 compared to
              $92.9 million for the first half of 2001. The decline was driven
              by a 13% decrease in average separate account values in both the
              quarter and first half of 2002 compared to the same periods a year
              ago, attributable to market depreciation on assets and public
              sector pension case terminations.

              Interest spread income is net investment income less interest
              credited to policyholder account values. Interest spread income
              can vary depending on crediting rates offered by the Company,
              performance of the investment portfolio, including the rate of
              prepayments, changes in market interest rates, the competitive
              environment and other factors. Interest spread income was $10.4
              million higher in the second quarter of 2002 compared to the
              second quarter of 2001 and $20.0 million higher on a year-to-date
              basis driven by both higher average general account values and
              improved interest spread. The increase in average general account
              values was led by growth in the medium-term note program, where we
              issued $400.0 million of notes during the quarter and $975.0
              million during the first six months of 2002.

              The following table depicts the interest spread on general account
              values in the Institutional Products segment for the periods
              indicated.



                                                                           THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                JUNE 30,                    JUNE 30,
                                                                       --------------------------------------------------------
                                                                           2002          2001          2002           2001
                 ==============================================================================================================
                                                                                                      
                 Net investment income                                       6.37%         7.36%         6.44%          7.52%
                 Interest credited                                           4.33          5.52          4.37           5.63
                 --------------------------------------------------------------------------------------------------------------
                    Interest spread on average general account values        2.04%         1.84%         2.07%          1.89%
                 ==============================================================================================================


              Interest spread improved to 204 basis points in the second quarter
              of 2002 compared to 184 basis points a year ago as effective
              crediting rate management more than offset lower investment income
              yields on account values.

              Institutional Products sales during second quarter 2002 reached
              $1.06 billion compared to sales of $1.17 billion in second quarter
              2001. For the first six months of 2002, sales reached $2.19
              billion compared to $2.53 billion for the same period a year ago.
              Private sector pension plan sales of group annuities have
              decreased, as an increasing percentage of pension sales are sold
              as trust products offered by an affiliate, Nationwide Trust
              Company, FSB. Sales in the Public Sector declined from a year ago
              reflecting the impact of case terminations in 2001 and 2002 on
              recurring deposits. In addition, an increasing number of sales of
              new plan sales are administration-only products offered by
              Nationwide Retirement Solutions, an affiliate of the Company,
              rather than annuities offered by the Company.

              Institutional Products segment deposits in second quarter 2002 of
              $1.10 billion, offset by participant withdrawals and surrenders
              totaling $1.11 billion, generated net flows from participant
              activity of $(13.2) million, compared to second quarter 2001 net
              flows of $109.5 million. Year-to-date 2002 net flows decreased
              183% to $(175.5) million compared to year-to-date 2001 net flows
              of $211.8 million. In the Private Sector, increased competition
              and a slow-down in new plan creation is increasing the level of
              take-over business. In the Public Sector, the increase reflects
              participants taking advantage of the new portability provisions
              created as part of the tax reforms enacted a year ago and the
              decrease in sales.

              Life Insurance

              The Life Insurance segment consists of investment life products,
              including both individual variable life and COLI products,
              traditional life insurance products and universal life insurance.
              Life insurance products provide a death benefit and generally also
              allow the customer to build cash value on a tax-advantaged basis.


                                       25





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




                                                           THREE MONTHS ENDED      SIX MONTHS ENDED
                                                                JUNE 30,               JUNE 30,
                                                        ----------------------------------------------
(in millions)                                               2002       2001          2002      2001
=====================================================================================================
                                                                               
 INCOME STATEMENT DATA
 Revenues:
  Total policy charges                                 $    87.5    $    75.5    $   174.6   $ 158.2
  Net investment income                                     81.9         81.2        161.9     161.1
  Other                                                     47.8         50.2         95.3     100.5
- -----------------------------------------------------------------------------------------------------
                                                           217.2        419.8        206.9     431.8
- -----------------------------------------------------------------------------------------------------
Benefits                                                   112.3        112.4        225.8     215.0
Operating expenses                                          55.7         50.4        116.2     108.6
- -----------------------------------------------------------------------------------------------------
                                                           168.0        162.8        342.0     323.6
- -----------------------------------------------------------------------------------------------------
  Operating income before federal income tax expense   $    49.2    $    44.1    $    89.8   $  96.2
=====================================================================================================

OTHER DATA
Sales:
  The BEST of AMERICA variable life series             $   139.7    $   148.9    $   266.3   $ 289.5
  Corporate-owned life insurance                           139.9        137.9        454.5     515.7
  Traditional/Universal life insurance                      61.9         63.4        121.7     122.2
- -----------------------------------------------------------------------------------------------------
    Total life insurance sales                         $   341.5    $   350.2    $   842.5   $ 927.4
=====================================================================================================

Policy reserves as of period end:
  Individual investment life insurance                 $ 2,160.5    $ 2,139.0
  Corporate investment life insurance                    3,530.3      2,987.3
  Traditional life insurance                             1,905.1      1,837.7
  Universal life insurance                                 816.0        774.2
- -----------------------------------------------------------------------------------------------------
    Total policy reserves                              $ 8,411.9    $ 7,738.2
=====================================================================================================

Life insurance in-force as of period end:
  Individual investment life insurance                 $32,721.2    $28,673.0
  Corporate investment life insurance                    8,402.3      7,072.9
  Traditional life insurance                            24,966.1     24,222.2
  Universal life insurance                               7,763.9      7,904.5
- -----------------------------------------------------------------------------------------------------
    Total insurance in-force                           $73,853.5    $67,872.6
=====================================================================================================

Return on average allocated capital                         13.4%        11.0%        12.5%     12.2%
=====================================================================================================


Life Insurance segment earnings increased 12% to $49.2 million for the second
quarter 2002, up from $44.1 million a year ago. An increase in policy charges
and improved mortality experience offset the increase in operating expenses. On
a year-to-date basis segment earnings decreased 7% to $89.8 million in 2001 from
$96.2 million in 2001. Adverse mortality early in 2002 and higher operating
expenses contributed to the decline.

Driven by increased policy charges, revenues from investment life products
increased to $107.9 million in second quarter 2002 compared to $97.8 million in
second quarter 2001, while year-to-date revenues increased to $214.7 million for
2002 compared to $203.0 million for 2001. The increase in policy charges is
attributable to a growing block of investment life business, as insurance
in-force increased 15% to $41.12 billion as of second quarter 2002, compared to
$35.75 billion in second quarter 2001, which offset the impact of lower premium
loads due to a decline in life insurance premiums.

                                       26






              Pre-tax earnings from investment life products totaled $30.8
              million in second quarter 2002 a 29% increase from $23.8 million
              in second quarter 2001, while the first six months of 2002 reached
              $52.3 million compared to $56.0 million a year ago, a 7% decrease.
              The growth in current quarter pre-tax earnings is due to the
              increase in policy charges mentioned above, offset by increased
              general operating expenses. Adverse mortality reduced year-to-date
              earnings, as higher than normal frequency of death claims were
              reported in the first quarter of 2002.

              Fixed life pre-tax earnings decreased slightly to $18.4 million in
              second quarter 2002 compared to $20.3 million in the same period a
              year ago. For the first six months of 2002, pre-tax earnings
              decreased 7% to $37.5 million compared to $40.2 for the first six
              months of 2001. Increases in policy benefit costs and operating
              expenses contributed to the declines.

              Total life insurance sales, excluding all BOLI and Nationwide
              employee and agent benefit plan sales, decreased 2% to $341.5
              million in second quarter 2002 compared to $350.2 million in
              second quarter 2001. For the first six months of 2002, total life
              insurance sales, excluding all BOLI and Nationwide employee and
              agent benefit plan sales, decreased $84.9 million over 2001 and
              totaled $842.5 million. Individual variable universal life sales
              have been adversely impacted by the phase out of the estate tax,
              uncertainty surrounding the taxation of split dollar plans, and
              the volatile stock market. Sales of new COLI cases are down in
              2002 compared to 2001 due to the depressed economic conditions as
              corporations are less inclined to form new executive benefit plans
              and existing plans are being funded at lower levels.

              Corporate

              The Corporate segment consists of net investment income not
              allocated to the three product segments, unallocated expenses and
              interest expense on debt.

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



                                                                            THREE MONTHS ENDED           SIX MONTHS ENDED
                                                                                 JUNE 30,                    JUNE 30,
                                                                        -------------------------------------------------------
              (in millions)                                                 2002          2001          2002          2001
              =================================================================================================================

              INCOME STATEMENT DATA
                                                                                             
              Operating revenues (1)                                    $  6.5        $  9.0    $  18.2     $   16.4
              Interest expense on debt, primarily with a related party    (6.0)         (1.6)     (11.7)        (3.9)
              Other operating expenses                                     0.2           0.9       (2.1)         0.6
              -----------------------------------------------------------------------------------------------------------------
                Operating income before federal income tax expense(1)   $  0.7        $  8.3    $   4.4     $   13.1
              =================================================================================================================


              ----------
         (1)  Excludes net realized gains and losses on investments not
              related to securitizations, hedging instruments and hedged items,
              discontinued operations and cumulative effect of adoption of
              accounting principles.

              The decline in second quarter 2002 revenues reflects a decrease in
              investment income from real estate investments. The additional
              interest expense in 2002 reflects the December 2001 and June 2002
              surplus note offerings, offset by lower utilization of commercial
              paper borrowings.

              In addition to these operating revenues and expenses, the Company
              also reports net realized gains and losses on investments not
              related to securitizations, hedging instruments and hedged items
              in the Corporate segment. Net realized losses on investments,
              hedging instruments and hedged items totaled $13.3 million in
              second quarter 2002 compared to $5.8 million gains in the same
              period a year ago. For the first half of 2002, net realized gains
              on investments, hedging instruments and hedged items totaled $12.9
              million compared to $5.9 million gains for the first half of 2001.
              Also, during second quarter 2002, the Company recorded realized
              losses related to other-than-temporary impairments on securities
              available-for-sale of $28.1 million, compared to $3.7 million a
              year ago, while year-to-date 2002 realized losses related to
              other-than-temporary impairments on securities available-for-sale
              totaled $32.6 million compared to $7.7 million for the same period
              a year ago. In the second quarter of 2002, the Company recorded
              net realized losses on investments of $22.5 million, pre-tax,
              related to WorldCom, Inc.


                                       27





              RELATED PARTY TRANSACTIONS

              See note 7 to the unaudited consolidated financial statements for
              a discussion of related party transactions.

              OFF-BALANCE SHEET TRANSACTIONS

              Under the medium-term note program, the Company issues funding
              agreements, which are insurance obligations, to an unrelated third
              party trust to secure notes issued to investors by the trust. The
              funding agreements are recorded as a component of future policy
              benefits and claims on the Company's consolidated balance sheets.
              Because the Company has no ownership interest in, or control over,
              the third party trust that issues the notes, the Company does not
              include the trust in its consolidated financial statements and
              therefore, such notes are not reflected in the consolidated
              financial statements of the Company. As the notes issued by the
              trust have a secured interest in the funding agreement issued by
              the Company, Moody's Investors Service, Inc. (Moody's) and
              Standard & Poor's, A Division of The McGraw-Hill Companies, Inc.,
              (S&P) assign the same ratings to the notes as the insurance
              financial strength ratings of the Company.

              During the first quarter of 2002, the Company sold a credit
              enhanced equity interest in a Fund to a third party. The
              transaction provides a cumulative guaranteed return to the third
              party investor as it relates to the tax credits flows over the
              life of the transaction. The Company does not anticipate making
              any payments related to the guarantee provision provided by this
              transaction due to the diversity of and stabilization of the
              majority of the underlying properties and underlying reserves.
              Also see note 4 to the unaudited financial statemtents.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              Omitted due to reduced disclosure format.


                           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.

              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. 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 the other named defendants. On January 25, 2002, the
              plaintiffs filed a motion for leave to amend their complaint to
              add three new named plaintiffs. On February 9, 2002, the
              plaintiffs filed a motion for class certification, which has not
              been granted. The Company is opposing this motion. On February 9,
              2002, Marcus Shore withdrew as a named plaintiff in the lawsuit.
              On April 16, 2002, the Company filed a motion for summary
              judgement on the individual claims of plaintiff Mercedes Castillo.
              On May 28, 2002, the Court denied plaintiffs' motion to add new
              persons as named plaintiffs, so the action is now proceeding with
              Mercedes Castillo as the only named plaintiff. The Company intends
              to defend this lawsuit vigorously.

                                       28





              On August 15, 2001, the Company was named in a lawsuit filed in
              Connecticut federal court titled Lou Haddock, as trustee of the
              Flyte Tool & Die, Incorporated Deferred Compensation Plan, et al
              v. Nationwide Financial Services, Inc. and Nationwide Life
              Insurance Company. On September 6, 2001, the plaintiffs amended
              their complaint to include class action allegations. The
              plaintiffs seek to represent a class of retirement plans that
              purchased variable annuities from the Company to fund qualified
              ERISA retirement plans. The amended complaint alleges that the
              retirement plans purchased variable annuity contracts from the
              Company that allowed plan participants to invest in funds that
              were offered by separate mutual fund companies; that the Company
              was a fiduciary under ERISA and that the Company breached its
              fiduciary duty when it accepted certain fees from the mutual fund
              companies that purportedly were never disclosed by the Company;
              and that the Company violated ERISA by replacing many of the funds
              originally included in the plaintiffs' annuities with "inferior"
              funds because the new funds purportedly paid higher fees to the
              Company. The amended complaint seeks disgorgement of the fees
              allegedly received by the Company and other unspecified
              compensatory damages, declaratory and injunctive relief and
              attorney's fees. On November 15, 2001, the Company filed a motion
              to dismiss the amended complaint, which has not been decided. On
              December 3, 2001, the plaintiffs filed a motion for class
              certification. On January 15, 2002, the plaintiffs filed a
              response to the Company's motion to dismiss the amended complaint.
              On February 22, 2002, the Company filed a reply memorandum in
              support of its motion to dismiss. On March 12, 2002, the
              plaintiffs filed a response to the Company's reply memorandum. On
              March 19, 2002, the Company filed a supplemental memorandum in
              support of its motion to dismiss. The court heard oral argument on
              the motion to dismiss on August 6, 2002. The class has not been
              certified. The Company intends to defend this lawsuit vigorously.

              There can be no assurance that any such litigation will not have a
              material adverse effect on the Company in the future.

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:

                  None.

              (b) Reports on Form 8-K:

                  On July 30, 2002, the Company filed a Current Report on Form
                  8-K reporting the condensed consolidated balance sheets as of
                  June 30, 2002 and December 31, 2001 and the condensed
                  consolidated income statements for the three and six month
                  periods ended June 30, 2002 and 2001.

                                       29







                                    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 14, 2002      /s/Mark R. Thresher
                           ------------------------------------------
                           Mark R. Thresher
                           Senior Vice President - Finance -
                             Nationwide Financial
                           (Chief Accounting Officer)



                                       30