1
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q


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


FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1999         COMMISSION FILE NO. 2-28596


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


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


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


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

                                YES  X     NO
                                    ---       ---

  All voting stock was held by affiliates of the Registrant on August 1, 1999.

  COMMON STOCK (par value $1 per share) - 3,814,779 shares issued and
(Title of Class)                          outstanding as of August 1, 1999


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.
   2

                      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     11

             Item 3       Quantitative and Qualitative Disclosures About Market Risk       20

PART II      OTHER INFORMATION


             Item 1       Legal Proceedings                                                21

             Item 2       Changes in Securities                                            22

             Item 3       Defaults Upon Senior Securities                                  22

             Item 4       Submission of Matters to a Vote of Security Holders              22

             Item 5       Other Information                                                22

             Item 6       Exhibits and Reports on Form 8-K                                 22

SIGNATURE                                                                                  23


                                       2
   3
                         PART I - FINANCIAL INFORMATION

ITEM 1         UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


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


                                                      THREE MONTHS ENDED                SIX MONTHS ENDED
                                                            JUNE 30,                         JUNE 30,
                                                     ---------------------          -------------------------
                                                      1999           1998             1999             1998
                                                     ------         ------          --------         --------
                                                                                         
REVENUES
  Policy charges                                     $218.1         $175.0          $  424.3         $  334.0
  Life insurance premiums                              48.9           52.0             102.4            105.2
  Net investment income                               372.1          367.0             735.4            731.5
  Realized (losses) gains on investments               (8.3)           5.0             (13.7)            21.6
  Other                                                20.4           16.8              39.9             31.1
                                                     ------         ------          --------         --------
                                                      651.2          615.8           1,288.3          1,223.4
                                                     ------         ------          --------         --------

BENEFITS AND EXPENSES
  Interest credited to policyholder account
   balances                                           267.4          264.7             531.2            526.6
  Other benefits and claims                            44.3           40.6              94.8             86.9
  Policyholder dividends on participating
   policies                                            11.7           11.5              21.8             22.3
  Amortization of deferred policy acquisition
   costs                                               66.8           54.1             127.5            101.8
  Other operating expenses                            109.0          106.6             213.3            208.7
                                                     ------         ------          --------         --------
                                                      499.2          477.5             988.6            946.3
                                                     ------         ------          --------         --------

  Income before federal income tax expense            152.0          138.3             299.7            277.1
Federal income tax expense                             51.9           47.5             100.4             95.2
                                                     ------         ------          --------         --------
  Net income                                         $100.1         $ 90.8          $  199.3         $  181.9
                                                     ======         ======          ========         ========


See accompanying notes to unaudited consolidated financial statements.

                                       3
   4

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


                                                              (UNAUDITED)
                                                                JUNE 30,      DECEMBER 31,
ASSETS                                                            1999            1998
                                                              -----------     ------------
                                                                        
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $14,006.9 in
       1999; $13,721.3 in 1998)                                $14,138.0        $14,245.1
      Equity securities (cost $102.3 in 1999; $110.4 in
       1998)                                                       125.4            127.2
   Mortgage loans on real estate, net                            5,395.2          5,328.4
   Real estate, net                                                241.4            243.6
   Policy loans                                                    492.4            464.3
   Other long-term investments                                      66.5             44.0
   Short-term investments                                          227.8            289.1
                                                               ---------        ---------
                                                                20,686.7         20,741.7
                                                               ---------        ---------

Cash                                                                 1.0              3.4
Accrued investment income                                          224.0            218.7
Deferred policy acquisition costs                                2,310.6          2,022.2
Other assets                                                       460.5            420.3
Assets held in separate accounts                                58,147.0         50,935.8
                                                               ---------        ---------
                                                               $81,829.8        $74,342.1
                                                               =========        =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                              $20,099.3        $19,767.1
Other liabilities                                                  812.7            866.1
Liabilities related to separate accounts                        58,147.0         50,935.8
                                                               ---------        ---------
                                                                79,059.0         71,569.0
                                                               ---------        ---------

Shareholder's equity:
  Capital shares, $1 par value. Authorized 5.0 million
   shares, issued and outstanding 3.8 million shares                 3.8              3.8
  Additional paid-in capital                                       914.7            914.7
  Retained earnings                                              1,767.3          1,579.0
  Accumulated other comprehensive income                            85.0            275.6
                                                               ---------        ---------
                                                                 2,770.8          2,773.1
                                                               ---------        ---------
                                                               $81,829.8        $74,342.1
                                                               =========        =========


See accompanying notes to unaudited consolidated financial statements.

                                       4
   5

                                  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, 1999 and 1998
                                                    (in millions)


                                                                                       ACCUMULATED
                                                         ADDITIONAL                       OTHER            TOTAL
                                             COMMON       PAID-IN        RETAINED     COMPREHENSIVE    SHAREHOLDER'S
                                             STOCK        CAPITAL        EARNINGS         INCOME          EQUITY
                                             ------      ----------      --------         ------       -------------
                                                                                        
BALANCE, JANUARY 1, 1998                     $  3.8        $914.7        $1,312.3         $247.1         $2,477.9

Comprehensive income:
  Net income                                   --            --             181.9           --              181.9
  Net unrealized gains on securities
     available-for-sale arising
     during the period                         --            --              --              2.9              2.9
                                                                                                         --------
Total comprehensive income                                                                                  184.8
                                                                                                         --------
Dividends to shareholder                       --            --            (100.0)          --             (100.0)
                                             ------        ------        --------         ------         --------
BALANCE, JUNE 30, 1998                       $  3.8        $914.7        $1,394.2         $250.0         $2,562.7
                                             ======        ======        ========         ======         ========



BALANCE, JANUARY 1, 1999                     $  3.8        $914.7        $1,579.0         $275.6         $2,773.1

Comprehensive income:
  Net income                                   --            --             199.3           --              199.3
  Net unrealized losses on securities
     available-for-sale arising
     during the period                         --            --              --           (190.6)          (190.6)
                                                                                                         --------
Total comprehensive income                                                                                    8.7
                                                                                                         --------
Dividends to shareholder                       --            --             (11.0)          --              (11.0)
                                             ------        ------        --------         ------         --------
BALANCE, JUNE 30, 1999                       $  3.8        $914.7        $1,767.3         $ 85.0         $2,770.8
                                             ======        ======        ========         ======         ========


See accompanying notes to unaudited consolidated financial statements.

                                       5
   6

                      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, 1999 and 1998
                                        (in millions)


                                                                     1999             1998
                                                                   ---------        ---------
                                                                              
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                         $   199.3        $   181.9
Adjustments to reconcile net income to net cash provided
 by operating activities:
  Interest credited to policyholder account balances                   531.2            526.6
  Capitalization of deferred policy acquisition costs                 (322.6)          (294.6)
  Amortization of deferred policy acquisition costs                    127.5            101.8
  Amortization and depreciation                                          3.8             (4.4)
  Realized losses (gains) on investments, net                           13.7            (21.6)
  Increase in accrued investment income                                 (5.3)            (3.3)
  (Increase) decrease in other assets                                  (40.2)            30.4
  Decrease in policy liabilities                                        (2.9)            (2.3)
  Increase (decrease) in other liabilities                              49.2            (63.9)
  Other, net                                                            (2.9)            (6.3)
                                                                   ---------        ---------
    Net cash provided by operating activities                          550.8            444.3
                                                                   ---------        ---------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturity of securities available-for-sale              1,172.5            761.6
Proceeds from sale of securities available-for-sale                    247.7            464.4
Proceeds from repayments of mortgage loans on real estate              227.8            337.5
Proceeds from sale of real estate                                        5.2             58.7
Proceeds from repayments of policy loans and sale of other
 invested assets                                                        10.0             14.1
Cost of securities available-for-sale acquired                      (1,714.2)        (1,637.1)
Cost of mortgage loans on real estate acquired                        (295.1)          (401.1)
Cost of real estate acquired                                            (1.9)            (0.3)
Short-term investments, net                                             61.3            166.3
Other, net                                                             (56.9)           (33.9)
                                                                   ---------        ---------
    Net cash used in investing activities                             (343.6)          (269.8)
                                                                   ---------        ---------

CASH FLOWS FROM FINANCING ACTIVITIES
Cash dividends paid                                                    (13.5)          (100.0)
Increase in investment product and universal life insurance
 product account balances                                            1,559.7          1,278.5
Decrease in investment product and universal life insurance
 product account balances                                           (1,755.8)        (1,522.7)
                                                                   ---------        ---------
    Net cash used in financing activities                             (209.6)          (344.2)
                                                                   ---------        ---------

Net decrease in cash                                                    (2.4)          (169.7)

Cash, beginning of period                                                3.4            175.6
                                                                   ---------        ---------
Cash, end of period                                                $     1.0        $     5.9
                                                                   =========        =========


See accompanying notes to unaudited consolidated financial statements.

                                        6
   7
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       (a wholly owned subsidiary of Nationwide Financial Services, Inc.)
              Notes to Unaudited Consolidated Financial Statements
                         Six Months Ended June 30, 1999


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

          The accompanying unaudited consolidated financial statements of
          Nationwide Life Insurance Company and subsidiaries (NLIC or
          collectively the Company) have been prepared in accordance with
          generally accepted accounting principles, which differ from statutory
          accounting practices prescribed or permitted by regulatory
          authorities, for interim financial information and with the
          instructions to Form 10-Q and Article 10 of Regulation S-X.
          Accordingly, they do not include all information and footnotes
          required by generally accepted accounting principles for complete
          financial statements. The financial information included herein
          reflects all adjustments (all of which are normal and recurring in
          nature) which are, in the opinion of management, necessary for a fair
          presentation of financial position and results of operations.
          Operating results for all periods presented are not necessarily
          indicative of the results that may be expected for the full year. All
          significant intercompany balances and transactions have been
          eliminated. The accompanying unaudited consolidated financial
          statements should be read in conjunction with the audited consolidated
          financial statements and related notes for the year ended December 31,
          1998 included in the Company's annual report on Form 10-K.

(2)       Recently Issued Accounting Standards
          ------------------------------------

          In March 1998, The American Institute of Certified Public Accountant's
          Accounting Standards Executive Committee issued Statement of Position
          (SOP) 98-1, "Accounting for the Costs of Computer Software Developed
          or Obtained for Internal Use." The SOP, which has been adopted
          prospectively as of January 1, 1999, requires the capitalization of
          certain costs incurred in connection with developing or obtaining
          internal use software. Prior to the adoption of SOP 98-1, the Company
          expensed internal use software related costs as incurred. The effect
          of adopting the SOP was to increase net income for the quarter ended
          June 30, 1999 by $2.4 million and by $3.3 million for the first six
          months of 1999.

          In June 1998, the Financial Accounting Standards Board (FASB) issued
          Statement No. 133, "Accounting for Derivative Instruments and Hedging
          Activities" (FAS 133). FAS 133 establishes accounting and reporting
          standards for derivative instruments and for hedging activities.
          Contracts that contain embedded derivatives, such as certain insurance
          contracts, are also addressed by the Statement. FAS 133 requires that
          an entity recognize all derivatives as either assets or liabilities in
          the statement of financial position and measure those instruments at
          fair value. In July 1999 the FASB issued Statement 137 which delayed
          the effective date of FAS 133 to fiscal years beginning after June 15,
          2000. The Company plans to adopt this Statement in first quarter 2001
          and is currently evaluating the impact on results of operations and
          financial condition.

                                       7
   8
               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
          --------------------

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



                                                       THREE MONTHS ENDED            SIX MONTHS ENDED
       (in millions)                                        JUNE 30,                      JUNE 30,
       ---------------------------------------        --------------------         --------------------
                                                        1999          1998           1999          1998
                                                      -------        -----         -------        -----
                                                                                      
       Unrealized (losses) gains on securities
          available-for-sale arising during
          the period:
            Gross                                     $(241.9)       $28.9         $(396.3)       $ 7.1
            Adjustment to deferred policy
               acquisition costs                         63.8         (6.9)           93.4          0.9
            Related federal income tax
               benefit (expense)                         60.9         (7.6)          102.6         (2.8)
                                                      -------        -----         -------        -----
                 Net                                   (117.2)        14.4          (200.3)         5.2
                                                      -------        -----         -------        -----

       Reclassification adjustment for
          net losses (gains) on securities
          available-for-sale realized during
          the period:
            Gross                                         6.5         (0.6)           15.0         (3.5)
            Related federal income tax
               (benefit) expense                         (2.3)         0.2            (5.3)         1.2
                                                      -------        -----         -------        -----
                 Net                                      4.2         (0.4)            9.7         (2.3)
                                                      -------        -----         -------        -----

       Total Other Comprehensive (Loss) Income        $(113.0)       $14.0         $(190.6)       $ 2.9
                                                      =======        =====         =======        =====


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

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

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

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

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

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

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

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

          The following table summarizes the financial results of the Company's
          business segments for the three months ended June 30, 1999 and 1998.



                                             VARIABLE         FIXED          LIFE         CORPORATE
      (in millions)                          ANNUITIES      ANNUITIES      INSURANCE      AND OTHER          TOTAL
      ------------------------------------   ---------      ---------      ---------      ---------         ------
                                                                                             
      1999
      Operating revenue (1)                    $154.8         $286.3         $153.3         $65.1           $659.5
      Benefits and expenses                      83.8          240.3          124.1          51.0            499.2
                                               ------         ------         ------         -----           ------
        Operating income before federal
          income tax                             71.0           46.0           29.2          14.1            160.3
      Realized losses on investments             --             --             --            (8.3)            (8.3)
                                               ------         ------         ------         -----           ------
      Consolidated income before
        federal income tax                     $ 71.0         $ 46.0         $ 29.2         $ 5.8           $152.0
                                               ======         ======         ======         =====           ======

      1998
      Operating revenue (1)                    $128.0         $286.2         $134.2         $62.4           $610.8
      Benefits and expenses                      72.3          243.1          112.7          49.4            477.5
                                               ------         ------         ------         -----           ------
        Operating income before federal
          income tax                             55.7           43.1           21.5          13.0            133.3
      Realized gains on investments              --             --             --             5.0              5.0
                                               ------         ------         ------         -----           ------
      Consolidated income before
        federal income tax                     $ 55.7         $ 43.1         $ 21.5         $18.0           $138.3
                                               ======         ======         ======         =====           ======


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

                                       9
   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, 1999 and 1998.



                                               VARIABLE           FIXED           LIFE          CORPORATE
      (in millions)                            ANNUITIES        ANNUITIES       INSURANCE       AND OTHER            TOTAL
      ----------------------------------       ---------        ---------       ---------       ---------         ----------

                                                                                                   
      1999
      Operating revenue (1)                    $   298.3        $   573.9        $  304.4        $  125.4         $ 1,302.0
      Benefits and expenses                        161.1            485.1           246.1            96.3             988.6
                                               ---------        ---------        --------        --------         ---------
        Operating income before federal
          income tax                               137.2             88.8            58.3            29.1             313.4
      Realized losses on investments                --               --              --             (13.7)            (13.7)
                                               ---------        ---------        --------        --------         ---------
      Consolidated income before
        federal income tax                     $   137.2        $    88.8        $   58.3        $   15.4         $   299.7
                                               =========        =========        ========        ========         =========

      Assets as of period end                  $54,603.7        $15,641.8        $5,790.1        $5,794.2         $81,829.8
                                               =========        =========        ========        ========         =========

      1998
      Operating revenue (1)                    $   242.3        $   575.5        $  261.4        $  122.6         $ 1,201.8
      Benefits and expenses                        137.3            487.4           219.8           101.8             946.3
                                               ---------        ---------        --------        --------         ---------
        Operating income before federal
          income tax                               105.0             88.1            41.6            20.8             255.5
      Realized gains on investments                 --               --              --              21.6              21.6
                                               ---------        ---------        --------        --------         ---------
      Consolidated income before
        federal income tax                     $   105.0        $    88.1        $   41.6        $   42.4         $   277.1
                                               =========        =========        ========        ========         =========

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


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


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

          On October 29, 1998, the Company was named in a lawsuit filed in Ohio
          state court related to the sale of deferred annuity products for use
          as investments in tax-deferred contributory retirement plans (Mercedes
          Castillo v. Nationwide Financial Services, Inc., Nationwide Life
          Insurance Company and Nationwide Life and Annuity Insurance Company).
          On May 3, 1999, the complaint was amended to, among other things, add
          Marcus Shore as a second plaintiff. The amended complaint is brought
          as a class action on behalf of all persons who purchased individual
          deferred annuity contracts or participated in group annuity contracts
          sold by the Company and the other named Company affiliates which were
          used to fund certain tax-deferred retirement plans. The amended
          complaint seeks unspecified compensatory and punitive damages. On June
          11, 1999, the Company and the other named defendants filed a motion to
          dismiss the amended complaint. The Company intends to defend this
          lawsuit vigorously.

(6)       Transactions with Affiliates
          ----------------------------

          During second quarter 1999, NLIC entered into a modified coinsurance
          arrangement to reinsure the 1999 operating results of Employers Life
          Insurance Company of Wausau (ELOW) retroactive to January 1, 1999.
          ELOW has the same parent company, Nationwide Corporation, as
          Nationwide Financial Services, Inc., NLIC's parent. This transaction
          added $1.0 million to net income for the second quarter of 1999.

          On August 11, 1999, NLIC's Board of Directors declared a dividend of
          $175 million to NFS. NFS anticipates using approximately $125 million
          of the proceeds to purchase ELOW and plans to immediately merge ELOW
          into NLIC. The purchase and merger are expected to be completed in
          third quarter 1999.

                                       10
   11
ITEM 2    MANAGEMENT'S NARRATIVE ANALYSIS OF THE RESULTS OF OPERATIONS

          INTRODUCTION

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

          Management's discussion and analysis contains certain forward-looking
          statements within the meaning of the Private Securities Litigation
          Reform Act of 1995 with respect to the results of operations and
          businesses of the Company. These forward-looking statements involve
          certain risks and uncertainties. Factors that may cause actual results
          to differ materially from those contemplated or projected, forecast,
          estimated or budgeted in such forward looking statements include,
          among others, the following possibilities: (i) the potential impact on
          the Company's reported net income that could result from the adoption
          of certain accounting standards issued by the FASB; (ii) tax law
          changes impacting the tax treatment of life insurance and investment
          products; (iii) heightened competition, including specifically the
          intensification of price competition, the entry of new competitors and
          the development of new products by new and existing competitors; (iv)
          adverse state and federal legislation and regulation, including
          limitations on premium levels, increases in minimum capital and
          reserves, and other financial viability requirements; (v) failure to
          expand distribution channels in order to obtain new customers or
          failure to retain existing customers; (vi) inability to carry out
          marketing and sales plans, including, among others, changes to certain
          products and acceptance of the revised products in the market; (vii)
          changes in interest rates and the capital markets causing a reduction
          of investment income or asset fees, reduction in the value of the
          Company's investment portfolio or a reduction in the demand for the
          Company's products; (viii) general economic and business conditions
          which are less favorable than expected; (ix) unanticipated changes in
          industry trends and ratings assigned by nationally recognized
          statistical rating organizations or A.M. Best Company, Inc.; and (x)
          inaccuracies in assumptions regarding future persistency, mortality,
          morbidity and interest rates used in calculating reserve amounts and
          (xi) failure of the Company or its significant business partners and
          vendors to identify and correct all non-Year 2000 compliant systems or
          to develop and execute adequate contingency plans.

          RESULTS OF OPERATIONS

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

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



                                                                 THREE MONTHS ENDED       SIX MONTHS ENDED
                                                                       JUNE 30,               JUNE 30,
                                                                 ------------------      ------------------
             (in millions)                                         1999        1999       1998        1998
             --------------------------------------------------   ------      -----      ------      ------
                                                                                         
             Net income                                           $100.1      $90.8      $199.3      $181.9
             Realized losses (gains) on investments, net of tax      5.4       (3.3)        8.9       (14.1)
                                                                  ------      -----      ------      ------
               Net operating income                               $105.5      $87.5      $208.2      $167.8
                                                                  ======      =====      ======      ======


                                       11
   12
          Revenues

          Total operating revenues, which exclude realized gains and losses on
          investments, for second quarter 1999 increased to $659.5 million
          compared to $610.8 million for the same period in 1998. For the first
          six months of 1999 and 1998, total operating revenues were $1.30
          billion and $1.20 billion, respectively. Increases in policy charges
          and other income were the key drivers to revenue growth, while net
          investment income and life insurance premiums were relatively flat.

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



                                          THREE MONTHS ENDED             SIX MONTHS ENDED
                                                JUNE 30,                      JUNE 30,
                                          -------------------           -------------------
             (in millions)                 1999         1998             1999         1998
             -------------------------    ------       ------           ------       ------
                                                                         
             Asset fees                   $152.2       $126.0           $292.6       $239.2
             Cost of insurance charges      28.4         21.7             54.3         41.0
             Administrative fees            22.0         17.1             47.8         34.0
             Surrender fees                 15.5         10.2             29.6         19.8
                                          ------       ------           ------       ------
               Total policy charges       $218.1       $175.0           $424.3       $334.0
                                          ======       ======           ======       ======


          The growth in asset fees reflects a 27% increase in total separate
          account assets which reached $58.15 billion as of June 30, 1999
          compared to $45.97 billion a year ago. Continued strong sales of
          variable annuity and variable life insurance products as well as
          market appreciation have contributed significantly to the increase in
          separate account assets.

          Cost of insurance charges are assessed as a percentage of the net
          amount at risk on universal life insurance policies. The net amount at
          risk is equal to a policy's death benefit minus the related
          policyholder account value. The increase in cost of insurance charges
          is due primarily to growth in the net amount at risk related to
          individual variable universal life insurance reflecting expanded
          distribution and increased customer demand for variable life insurance
          products. The net amount at risk related to individual variable
          universal life insurance grew to $17.10 billion as of June 30, 1999
          compared to $12.29 billion a year ago.

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

          The Company does not consider realized gains and losses on investments
          to be recurring components of earnings. The Company makes decisions
          concerning the sale of invested assets based on a variety of market,
          business, tax and other factors. Net realized (losses) gains on
          investments were $(8.3) million and $5.0 million for second quarter
          1999 and 1998, respectively. For the first six months of 1999, the
          Company reported realized losses on investments of $(13.7) million
          compared to $21.6 million of realized gains for the first six months
          of 1998. During the first half of 1999 the Company recognized a total
          of $19.9 million of realized losses on two fixed maturity security
          holdings.

          Other income includes fees earned by the Company's investment
          management subsidiary. The growth in other income reflects a $2.79
          billion increase in this subsidiary's assets under management compared
          to a year ago.

                                       12
   13
          Benefits and Expenses

          Total benefits and expenses were $499.2 million in second quarter
          1999, a 5% increase over second quarter 1998, while year to date 1999
          benefits and expenses were $988.6 million compared to $946.3 million a
          year ago. The increase is due mainly to growth in amortization of
          deferred acquisition costs (DAC). Interest credited, other
          policyholder benefits and other operating expenses were relatively
          flat compared to the year ago second quarter.

          The growth in the Variable Annuities segment business and related
          revenues is the primary reason for the increase in amortization of DAC
          which totaled $66.8 million and $54.1 million in second quarter of
          1999 and 1998, respectively. On a year to date basis, DAC amortization
          totaled $127.5 million in 1999 compared to $101.8 million in 1998.

          Federal income tax expense was $51.9 million and $47.5 million,
          representing effective tax rates of 34.1% and 34.3% for second quarter
          1999 and 1998, respectively. For the first six months of 1999 and 1998
          federal income tax expense was $100.4 million and $95.2 million,
          representing effective tax rates of 33.5% and 34.4%, respectively.

          Year 2000

          The Company has developed and implemented a plan to address issues
          related to the Year 2000. The problem relates to many existing
          computer systems using only two digits to identify a year in a date
          field. These systems were designed and developed without considering
          the impact of the upcoming change in the century. If not corrected,
          many computer systems could fail or create erroneous results when
          processing information dated after December 31, 1999. Like many
          organizations, the Company is required to renovate or replace many
          computer systems so that the systems will function properly after
          December 31, 1999.

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

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

          The Company's facilities in Columbus, Ohio have been inventoried,
          assessed and tested as being Year 2000 compliant. Mission-critical
          systems supporting the Company's infrastructure such as
          telecommunications, voice and networks were renovated and brought into
          compliance as planned during the second quarter.

          The Company has also addressed issues associated with the exchange of
          electronic data with external organizations. The Company has completed
          an inventory and assessment of all business partners utilizing
          electronic interfaces with the Company and processes have been put in
          place to allow the Company to accept data regardless of the format.
          During third quarter 1999, contingency plans will be finalized for
          other interfaces with our critical business partners.

                                       13
   14
          In addition to resolving internal Year 2000 readiness issues, the
          Company is conducting a due diligence effort with significant external
          organizations, including mutual fund organizations, financial
          institutions and wholesale producers, to assess if they will be Year
          2000 compliant. This involves communication and follow-up with
          critical business partners to determine if they will be in a position
          to continue doing business in the Year 2000 and beyond. The results
          are currently being gathered and analyzed and these efforts will
          continue until compliance is assured or until regulatory rulings
          indicate actions to be taken related to non-compliant firms.
          Contingency plans have been developed for mutual fund organizations,
          financial institutions and wholesale producers who may not become
          compliant prior to the end of 1999.

          As part of its risk management strategy, the Company has identified
          risk scenarios including the identification of external risk factors
          that could cause business interruptions from Year 2000 related events.
          These risk scenarios include increased customer service volume,
          increased producer service volume, utility failures, technology
          failures and disruptions in business operations, finance and cash
          flow. The Company is in the process of developing mitigation and
          contingency plans to address these risks that would, except for
          complete utility failure, permit uninterrupted service to customers
          and producers. Contingency and mitigation plan efforts are expected to
          be completed during the third quarter of 1999.

          Operating expenses in 1998 and 1997 include approximately $44.7
          million and $45.4 million, respectively, for technology projects,
          including costs related to Year 2000. The Company anticipates spending
          approximately $5 million on Year 2000 activities in 1999 and
          expenditures for the first six months of 1999 totaled $4.2 million.
          Management does not anticipate that the completion of Year 2000
          renovation and replacement activities will result in a reduction in
          operating expenses. Rather, personnel and resources currently
          allocated to Year 2000 issues will be assigned to other
          technology-related projects.

          Recently Issued Accounting Standards

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

          Statutory Premiums and Deposits

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

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



                                                          THREE MONTHS ENDED,              SIX MONTHS ENDED,
                                                                JUNE 30,                        JUNE 30,
                                                       ------------------------        ------------------------
            (in millions)                                1999            1998            1999            1998
            -----------------------------------        --------        --------        --------        --------
                                                                                           
            Independent broker/dealers                 $1,430.3        $1,358.5        $2,733.3        $2,554.5
            National and regional
              brokerage firms                             245.1           144.8           458.4           304.4
            Financial institutions                        671.3           656.1         1,209.4         1,121.3
            Pension plan administrators                   335.7           277.9           673.2           557.3
            Nationwide Retirement Solutions
              sales representatives                       617.5           575.8         1,231.3         1,197.1
            Nationwide Insurance agents                   235.0           311.7           454.9           504.1
            Life specialists                               40.4           364.6           227.2           454.5
                                                       --------        --------        --------        --------
          Total external premiums and
            deposits                                    3,575.3         3,689.4         6,987.7         6,693.2
                                                       ========        ========        ========        ========
          Nationwide Insurance employee and
            agent benefit plans                           123.7            55.7           190.1           115.5
                                                       --------        --------        --------        --------
          Total statutory premiums and deposits        $3,699.0        $3,745.1        $7,177.8        $6,808.7
                                                       ========        ========        ========        ========


                                       14
   15
          The 1998 statutory premiums and deposits have been restated to conform
          to the 1999 presentation which better reflects multi-product sales
          across all distribution channels.

          Excluding Nationwide Insurance benefit plan sales, total Company sales
          declined slightly in the second quarter of 1999 compared to the second
          quarter of 1998, however, sales increased 5% from first quarter 1999.
          On a year to date basis, sales increased 4% in 1999 compared to 1998.
          Second quarter 1998 sales included $349.9 million in single premium
          bank-owned life insurance (BOLI). Excluding these premiums, sales in
          second quarter 1999 were up 7% compared to 1998 second quarter sales,
          and up 10% on a year to date basis.

          Total annuity sales were $3.37 billion for second quarter 1999, up 6%
          from a year ago. Through six months total annuity sales were $6.45
          billion, up 8%. The growth was attributable to group annuities, with
          each channel reporting increased sales from a year ago.

          Life insurance sales, excluding BOLI, were $201.9 million for second
          quarter 1999, up 33% from a year ago. On a comparable basis, six month
          sales increased 54% to $452.4 million.

          The Company believes it is on track to achieve its 20 percent growth
          objective for 1999, with sales including external statutory premiums
          and deposits, except BOLI, during the second half of the year.

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

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

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



                                                           THREE MONTHS ENDED,              SIX MONTHS ENDED
                                                                 JUNE 30,                        JUNE 30,
                                                        ------------------------        ------------------------
            (in millions)                                 1999            1998            1999            1998
            -------------------------------------       --------        --------        --------        --------
                                                                                            
            The BEST of AMERICA(R) products:
              Individual variable annuities             $1,295.9        $1,378.6        $2,432.7        $2,498.6
              Group variable annuities                     887.5           672.1         1,789.3         1,374.2
              Variable universal life insurance             99.7            74.9           190.2           142.4
            Private label annuities                        360.8           339.7           665.2           574.9
            IRC Section 457 annuities                      521.6           499.4         1,052.5         1,048.1
            The NEA Valuebuilder annuities                  48.8            43.6            85.8            80.9
            Bank-owned life insurance                       --             349.9            86.7           425.1
            Corporate-owned life insurance                  40.4            14.7           140.5            29.4
            Traditional/Universal life insurance            61.8            62.1           121.8           121.4
            Other                                          258.8           254.4           423.0           398.2
                                                        --------        --------        --------        --------
                                                        $3,575.3        $3,689.4        $6,987.7        $6,693.2
                                                        ========        ========        ========        ========


                                       15
   16
          BUSINESS SEGMENTS

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

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



                                         THREE MONTHS ENDED           SIX MONTHS ENDED
                                              JUNE 30,                     JUNE 30,
                                        --------------------        --------------------
             (in millions)               1999          1999          1998          1998
             ----------------------     ------        ------        ------        ------
                                                                      
             Variable Annuities         $ 71.0        $ 55.7        $137.2        $105.0
             Fixed Annuities              46.0          43.1          88.8          88.1
             Life Insurance               29.2          21.5          58.3          41.6
             Corporate and Other          14.1          13.0          29.1          20.8
                                        ------        ------        ------        ------
                                        $160.3        $133.3        $313.4        $255.5
                                        ======        ======        ======        ======


          Variable Annuities

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

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



                                                         THREE MONTHS ENDED                  SIX MONTHS ENDED
                                                               JUNE 30,                          JUNE 30,
                                                    ----------------------------       ----------------------------
         (in millions)                                 1999               1998            1999               1998
         -----------------------------------        ---------          ---------       ---------          ---------
                                                                                              
         INCOME STATEMENT DATA
         Revenues                                   $   154.8          $   128.0       $   298.3          $   242.3
         Benefits and expenses                           83.8               72.3           161.1              137.3
                                                    ---------          ---------       ---------          ---------
         Operating income before federal
           income tax expense                       $    71.0          $    55.7       $   137.2          $   105.0
                                                    =========          =========       =========          =========

         OTHER DATA
         Statutory premiums and deposits (1)        $ 2,624.5          $ 2,726.5       $ 5,082.3          $ 5,015.5
         Policy reserves as of period end           $53,263.3          $41,962.1       $53,263.3          $41,962.1
         Pre-tax operating income to
           average policy reserves                       0.56%              0.55%           0.56%              0.54%


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

          Variable annuity segment results reflect substantially increased asset
          fee revenue partially offset by increases in DAC amortization and
          other operating expenses. Asset fees increased to $146.5 million in
          the second quarter of 1999, up 20% from $122.2 million in the same
          period a year ago. For the first half of 1999, asset fees totaled
          $282.1 million up 22% from the first half of 1998. The increase in
          asset fees is due to continued growth in variable annuity policy
          reserve levels resulting from increased variable annuity sales and
          market appreciation on investments underlying reserves.

                                       16
   17
          Variable annuity policy reserves grew $4.42 billion during the second
          quarter of 1999 reaching $53.26 billion as of June 30, 1999 and have
          increased 27% compared to a year ago. During the first six months of
          1999 reserves have grown $6.84 billion. Variable annuity sales were
          relatively flat compared to 1999 both on a quarterly and year to date
          basis; however, second quarter 1999 sales grew 7% compared to first
          quarter 1999, reaching $2.62 billion.

          Favorable equity market conditions during the first half of 1999 also
          contributed significantly to the growth in variable annuity policy
          reserves. Variable annuity policy reserves reflect market appreciation
          of $4.37 billion during the first six months of 1999. Over the past
          twelve months, variable annuity policy reserves have increased $6.62
          billion as a result of market appreciation.

          Amortization of DAC increased 27% to $38.8 million in second quarter
          1999 compared to $30.5 million in second quarter 1998. DAC
          amortization for the first half of 1999 increased to $74.2 million
          compared to $56.9 million for the first half of 1998. Operating
          expenses were $44.3 million in second quarter 1999, an increase of 8%
          over second quarter 1998, while year to date 1999 operating expenses
          were $85.8 million compared to $78.4 million in 1998. The growth in
          DAC amortization and operating expenses reflect the overall growth in
          the variable annuity business.

          Fixed Annuities

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

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



                                                         THREE MONTHS ENDED                     SIX MONTHS ENDED
                                                               JUNE 30,                              JUNE 30,
                                                    ----------------------------          ----------------------------
         (in millions)                                 1999               1999               1998               1998
         ---------------------------------------    ---------          ---------          ---------          ---------
                                                                                                 
         INCOME STATEMENT DATA
         Revenues:
           Net investment income                    $   278.1          $   276.6          $   553.4          $   553.8
           Other                                          8.2                9.6               20.5               21.7
                                                    ---------          ---------          ---------          ---------
                                                        286.3              286.2              573.9              575.5
                                                    ---------          ---------          ---------          ---------
         Benefits and expenses:
           Interest credited to policyholder
             account balances                           202.5              206.3              404.7              412.2
           Other benefits and expenses                   37.8               36.8               80.4               75.2
                                                    ---------          ---------          ---------          ---------
                                                        240.3              243.1              485.1              487.4
                                                    ---------          ---------          ---------          ---------
         Operating income before federal
           income tax expense                       $    46.0          $    43.1          $    88.8          $    88.1
                                                    =========          =========          =========          =========

         OTHER DATA
         Statutory premiums and deposits (1)        $   748.9          $   461.2          $ 1,366.3          $   959.3
         Policy reserves as of period end           $15,114.3          $14,256.1          $15,114.3          $14,256.1
         Pre-tax operating income to
           average policy reserves                       1.22%              1.21%              1.18%              1.24%


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

                                       17
   18
          Fixed annuity segment results reflect an increase in interest spread
          income attributable to growth in fixed annuity policy reserves.
          Interest spread is the difference between net investment income and
          interest credited to policyholder account balances. Interest spreads
          vary and are influenced by various factors including crediting rates
          offered by competitors, performance of the investment portfolio,
          changes in market interest rates and other factors. The following
          table depicts the interest spreads on general account policy reserves
          in the Fixed Annuities segment.



                                              THREE MONTHS ENDED   SIX MONTHS ENDED
                                                    JUNE 30,            JUNE 30,
                                              ------------------   ----------------
                                                 1999      1998     1999      1998
                                                 ----      ----     ----      ----
                                                                  
            Net investment income                7.65%     7.99%    7.64%     8.00%
            Interest credited                    5.57      5.96     5.59      5.95
                                                 ----      ----     ----      ----
                                                 2.08%     2.03%    2.05%     2.05%
                                                 ====      ====     ====      ====


          The Company has experienced an increase in mortgage loan and bond
          prepayment fees in the first half of 1999 and such income accounted
          for approximately 11 basis points and 13 basis points of the interest
          spread in the second quarter and first six months of 1999,
          respectively. Comparatively, prepayment fees contributed 6 basis
          points and 7 basis points of the interest spread during the second
          quarter and first half of 1998, respectively. The Company anticipates
          that recent increases in interest rates will slow prepayment activity
          and expects interest spreads to remain at 190 to 195 basis points,
          excluding the impact of mortgage loan and bond prepayment income, and
          closer to 200 basis points assuming a normal level of prepayment
          activity.

          Fixed annuity policy reserves increased to $15.11 billion as of June
          30, 1999 compared to $14.90 billion as of the end of 1998 and $14.26
          billion a year ago.

          Second quarter fixed annuity sales increased to $748.9 million in 1999
          compared to $461.2 million in 1998 while sales for the first six
          months of 1999 increased to $1.37 billion from $959.3 million in 1998.
          Most of the Company's fixed annuity sales are premiums allocated to
          the fixed option of variable annuity contracts. Second quarter 1999
          fixed annuity sales include $658.2 million in premiums allocated to
          the fixed option under a variable annuity contract, compared to $356.4
          million in second quarter 1998.

          Much of the recent growth in fixed annuity reserves and fixed option
          sales is attributable to a sales promotion initiated in first quarter
          1999 that offers customers a first year bonus interest rate and
          transfers the account balance systematically to variable options over
          a twelve month period. At June 30, 1999 nearly $550 million of fixed
          reserves relate to this program.

          Other benefits and expenses remained relatively flat in second quarter
          1999 compared to a year ago.

          As a means to expand spread-based product offerings, on July 13, 1999,
          the Company launched a $2 billion European Medium Term Note program.
          Notes issued under the program will be secured by funding agreements
          issued by NLIC. The first series of notes issued under the program are
          500 million Swiss Franc-denominated (USD $317 million), five-year
          notes, and are expected to close August 16, 1999.

          Life Insurance

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

                                       18
   19
          The following table summarizes certain selected financial data for the
          Life Insurance segment for the periods indicated.



                                                       THREE MONTHS ENDED               SIX MONTHS ENDED
                                                            JUNE 30,                         JUNE 30,
                                                    ------------------------        ------------------------
         (in millions)                                1999            1998            1999            1998
         ------------------------------------       --------        --------        --------        --------
                                                                                        
         INCOME STATEMENT DATA
         Revenues                                   $  153.3        $  134.2        $  304.4        $  261.4
         Benefits and expenses                         124.1           112.7           246.1           219.8
                                                    --------        --------        --------        --------
         Operating income before federal
           income tax expense                       $   29.2        $   21.5        $   58.3        $   41.6
                                                    ========        ========        ========        ========

         OTHER DATA
         Statutory premiums (1):
           Traditional and universal life
             insurance                              $   61.8        $   62.1        $  121.8        $  121.4
           Variable universal life insurance        $   99.7        $   74.9        $  190.2        $  142.4
           Corporate-owned life insurance           $   40.4        $  364.6        $  227.1        $  454.5
         Policy reserves as of period end:
           Traditional and universal life
             insurance                              $2,476.8        $2,404.5        $2,476.8        $2,404.5
           Variable universal life insurance        $1,517.8        $1,096.4        $1,517.8        $1,096.4
           Corporate-owned life insurance           $1,156.9        $  687.4        $1,156.9        $  687.4


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

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

          The increase in Life Insurance segment earnings is attributable to
          strong growth in investment life insurance products, which include
          individual variable universal life insurance and corporate-owned life
          insurance, where the Company has aggressively expanded its
          distribution capabilities. Revenues from investment life products
          increased to $51.9 million in second quarter 1999 from $34.6 million
          in second quarter 1998. On a year to date basis, investment life
          product revenues increased to $103.7 million in 1999 from $61.8
          million in 1998.

          Sales of individual investment life insurance increased 33% during
          second quarter 1999 reaching $99.7 million compared to $74.9 million
          in 1998. Excluding the $349.9 million in 1998 single premium BOLI
          sales, corporate investment life insurance sales more than doubled
          reaching $40.4 million in second quarter 1999 compared to $14.7
          million in second quarter 1998. Total investment life insurance in
          force reached $21.48 billion at June 30, 1999 representing 43% of all
          life insurance in force compared to $14.84 billion and 35% a year ago.

          Interest credited to policyholders increased $6.1 million in second
          quarter 1999 reaching $33.6 million compared to $27.5 million in the
          year ago second quarter. For the first six months of 1999, interest
          credited to policyholders increased $11.9 million over 1998. Increased
          corporate-owned life insurance business accounted for most of the
          increases. Corporate investment fixed life insurance reserves
          increased 41% to $931.5 million as of June 30, 1999 compared to $662.0
          million a year ago.

          Other policy benefits increased $8.2 million and $12.8 million in the
          three months and six months, respectively, ended June 30, 1999 over
          comparable periods in 1998, reflecting growth in insurance inforce and
          favorable mortality experience in the first half of 1998.

                                       19
   20
          Corporate and Other

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



                                                THREE MONTHS ENDED    SIX MONTHS ENDED
                                                      JUNE 30,            JUNE 30,
                                                ------------------   -----------------
         (in millions)                            1999       1998     1999       1998
         ---------------------------------       -----      -----    ------     ------
                                                                    
         INCOME STATEMENT DATA
         Revenues                                $65.1      $62.4    $125.4     $122.6
         Benefits and expenses                    51.0       49.4      96.3      101.8
                                                 -----      -----    ------     ------
         Operating income before federal
           income tax expense (1)                 14.1       13.0      29.1       20.8
                                                 =====      =====    ======     ======


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

          Revenues in the Corporate and Other segment consist of net investment
          income on invested assets not allocated to the three product segments,
          investment management fees and other revenues earned from Nationwide
          mutual funds and net investment income and policy charges from group
          annuity contracts issued to Nationwide Insurance employee and agent
          benefit plans.

          In addition to the operating revenues previously presented, the
          Company also reports realized gains and losses on investments in the
          Corporate and Other segment. The Company realized net investment
          (losses) gains of $(8.3) million and $5.0 million during the second
          quarter of 1999 and 1998, respectively.

ITEM 3    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

          Omitted due to reduced disclosure format.

                                       20
   21
                           PART II - OTHER INFORMATION

ITEM 1    LEGAL PROCEEDINGS

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

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

          In November 1997, two plaintiffs, one who was the owner of a variable
          life insurance contract and the other who was the owner of a variable
          annuity contract, commenced a lawsuit in a federal court in Texas
          against Nationwide Life and the American Century group of defendants
          (Robert Young and David D. Distad v. Nationwide Life Insurance Company
          et al.). In this lawsuit, plaintiffs sought to represent a class of
          variable life insurance contract owners and variable annuity contract
          owners whom they claim were allegedly misled when purchasing these
          variable contracts into believing that the performance of their
          underlying mutual fund option managed by American Century, whose
          shares may only be purchased by insurance companies, would track the
          performance of a mutual fund, also managed by American Century, whose
          shares are publicly traded. The amended complaint seeks unspecified
          compensatory and punitive damages. On April 27, 1998, the district
          court denied, in part, and granted, in part, motions to dismiss the
          complaint filed by NLIC and American Century. The remaining claims
          against NLIC allege securities fraud, common law fraud, civil
          conspiracy, and breach of contract. The District Court, on December 2,
          1998, issued an order denying plaintiffs' motion for class
          certification and the appeals court declined to review the order
          denying class certification upon interlocutory appeal. On June 11,
          1999, the District Court denied the plaintiffs' motion to amend their
          complaint and reconsider class certification. NLIC intends to defend
          this lawsuit (now limited to the claims of the two named plaintiffs)
          vigorously.

          On October 29, 1998, the Company was named in a lawsuit filed in Ohio
          state court related to the sale of deferred annuity products for use
          as investments in tax-deferred contributory retirement plans (Mercedes
          Castillo v. Nationwide Financial Services, Inc., Nationwide Life
          Insurance Company and Nationwide Life and Annuity Insurance Company).
          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. The Company intends to defend this
          lawsuit vigorously.

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

                                       21
   22
ITEM 2    CHANGES IN SECURITIES

          Omitted due to reduced disclosure format.

ITEM 3    DEFAULTS UPON SENIOR SECURITIES

          Omitted due to reduced disclosure format.

ITEM 4    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          Omitted due to reduced disclosure format.

ITEM 5    OTHER INFORMATION

          None.

ITEM 6    EXHIBITS AND REPORTS ON FORM 8-K

          (a)      Exhibits:

                   27   Financial Data Schedule (electronic filing only)

          (b)      Reports on Form 8-K:

                   No reports on Form 8-K were filed during the three month
                   period ended June 30, 1999.

                                       22
   23
                                    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 16, 1999                  /s/ Mark R. Thresher
                                       -----------------------------------------
                                       Mark R. Thresher, Senior Vice President -
                                             Finance - Nationwide Financial
                                               (Chief Accounting Officer)

                                       23