1




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549
                      ------------------------------------


                                    FORM 10-Q


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


FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 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
incorporation or organization)                        Identification No.)

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


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

                                       YES  X   NO
                                          ----    ------

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

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



   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                   21

PART II      OTHER INFORMATION

             Item 1      Legal Proceedings                                                            22

             Item 2      Changes in Securities                                                        23

             Item 3      Defaults Upon Senior Securities                                              23

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

             Item 5      Other Information                                                            23

             Item 6      Exhibits and Reports on Form 8-K                                             23

SIGNATURE                                                                                             24



                                       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   NINE MONTHS ENDED
                                                          SEPTEMBER 30,        SEPTEMBER 30,
                                                       -----------------   --------------------
                                                         1999     1998       1999        1998
                                                       -------- --------   --------    --------
                                                                           
REVENUES
  Policy charges                                       $  231.7 $  180.6   $  656.0    $  514.6
  Life insurance premiums                                  51.5     48.4      153.9       153.6
  Net investment income                                   379.2    374.8    1,114.6     1,106.3
  Realized gains (losses) on investments                    6.2      5.6       (7.5)       27.2
  Other                                                    26.6     17.6       66.5        48.7
                                                       -------- --------   --------    --------
                                                          695.2    627.0    1,983.5     1,850.4
                                                       -------- --------   --------    --------

BENEFITS AND EXPENSES
  Interest credited to policyholder account balances      272.4    269.0      803.6       795.6
  Other benefits and claims                                51.7     47.5      146.5       134.4
  Policyholder dividends on participating policies          8.7      8.6       30.5        30.9
  Amortization of deferred policy acquisition costs        68.6     57.5      196.1       159.3
  Other operating expenses                                120.2    106.1      333.5       314.8
                                                       -------- --------   --------    --------
                                                          521.6    488.7    1,510.2     1,435.0
                                                       -------- --------   --------    --------

  Income before federal income tax expense                173.6    138.3      473.3       415.4
Federal income tax expense                                 58.4     46.5      158.8       141.7
                                                       -------- --------   --------    --------
  Net income                                           $  115.2 $   91.8   $  314.5    $  273.7
                                                       ======== ========   ========    ========




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)
                                                                            SEPTEMBER 30, DECEMBER 31,
ASSETS                                                                           1999       1998
                                                                              ---------   ---------
                                                                                  
Investments:
   Securities available-for-sale, at fair value:
      Fixed maturity securities (cost $14,941.6 in 1999; $13,721.3 in 1998)   $15,022.2   $14,245.1
      Equity securities (cost $81.7 in 1999; $110.4 in 1998)                      102.7       127.2
   Mortgage loans on real estate, net                                           5,613.9     5,328.4
   Real estate, net                                                               250.4       243.6
   Policy loans                                                                   505.4       464.3
   Other long-term investments                                                     77.6        44.0
   Short-term investments                                                         409.0       289.1
                                                                              ---------   ---------
                                                                               21,981.2    20,741.7
                                                                              ---------   ---------

Cash                                                                               21.3         3.4
Accrued investment income                                                         248.3       218.7
Deferred policy acquisition costs                                               2,416.6     2,022.2
Other assets                                                                      385.7       420.3
Assets held in separate accounts                                               57,249.6    50,935.8
                                                                              ---------   ---------
                                                                              $82,302.7   $74,342.1
                                                                              =========   =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Future policy benefits and claims                                             $21,455.6   $19,767.1
Other liabilities                                                                 796.3       866.1
Liabilities related to separate accounts                                       57,249.6    50,935.8
                                                                              ---------   ---------
                                                                               79,501.5    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                                                      766.1       914.7
  Retained earnings                                                             1,970.4     1,579.0
  Accumulated other comprehensive income                                           60.9       275.6
                                                                              ---------   ---------
                                                                                2,801.2     2,773.1
                                                                              ---------   ---------
                                                                              $82,302.7   $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)
                  Nine Months Ended September 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                                          -            -             273.7              -                273.7
  Net unrealized gains on securities
      available-for-sale arising during the           -            -               -              126.0              126.0
period
                                                                                                                 ----------
Total comprehensive income                                                                                           399.7
                                                                                                                 ----------
Dividends to shareholder                              -            -            (100.0)             -               (100.0)
                                                    -----      -------       ---------          -------          ---------
BALANCE, SEPTEMBER 30, 1998                         $ 3.8      $ 914.7       $ 1,486.0          $ 373.1          $ 2,777.6
                                                    =====      =======       =========          =======          =========




BALANCE, JANUARY 1, 1999                            $ 3.8      $ 914.7       $ 1,579.0          $ 275.6          $ 2,773.1
Comprehensive income:
  Net income                                          -            -             314.5              -                314.5
  Net unrealized losses on securities
      available-for-sale arising during the           -            -               -             (238.2)            (238.2)
period
                                                                                                                 ----------
Total comprehensive income                                                                                            76.3
                                                                                                                 ----------
Capital contribution                                  -           26.4            87.9             23.5              137.8
Dividends to shareholder                              -         (175.0)          (11.0)             -               (186.0)
                                                    -----      -------       ---------          -------          ---------
BALANCE, SEPTEMBER 30, 1999                         $ 3.8      $ 766.1       $ 1,970.4          $  60.9          $ 2,801.2
                                                    =====      =======       =========          =======          =========





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)
                  Nine Months Ended September 30, 1999 and 1998
                                  (in millions)




                                                                                      1999        1998
                                                                                    --------    --------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                                          $  314.5    $  273.7
Adjustments to reconcile net income to net cash provided by operating activities:
  Interest credited to policyholder account balances                                   803.6       795.6
  Capitalization of deferred policy acquisition costs                                 (481.6)     (437.5)
  Amortization of deferred policy acquisition costs                                    196.1       159.3
  Amortization and depreciation                                                          3.3        (6.0)
  Realized losses (gains) on investments, net                                            7.5       (27.2)
  Increase in accrued investment income                                                (17.6)      (17.6)
  Decrease in other assets                                                              38.6        35.8
  Decrease in policy liabilities                                                       (17.1)      (10.4)
  Increase (decrease) in other liabilities                                              39.1      (170.5)
  Other, net                                                                            (0.6)       (8.3)
                                                                                    --------    --------
    Net cash provided by operating activities                                          885.8       586.9
                                                                                    --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES
Proceeds from maturity of securities available-for-sale                              1,681.9     1,097.7
Proceeds from sale of securities available-for-sale                                    336.1       550.6
Proceeds from repayments of mortgage loans on real estate                              350.0       546.7
Proceeds from sale of real estate                                                        5.7        74.6
Proceeds from repayments of policy loans and sale of other invested assets              23.7        21.1
Cost of securities available-for-sale acquired                                      (2,479.9)   (2,181.6)
Cost of mortgage loans on real estate acquired                                        (452.2)     (556.4)
Cost of real estate acquired                                                           (11.1)       (0.5)
Short-term investments, net                                                            (20.5)       93.8
Other, net                                                                             (84.3)      (51.9)
                                                                                    --------    --------
    Net cash used in investing activities                                             (650.6)     (405.9)
                                                                                    --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES
Cash dividends paid                                                                   (188.5)     (100.0)
Increase in investment product and universal life insurance product
  account balances                                                                   2,690.9     1,808.5
Decrease in investment product and universal life insurance product
  account balances                                                                  (2,719.7)   (2,061.6)
                                                                                    --------    --------
    Net cash used in financing activities                                             (217.3)     (353.1)
                                                                                    --------    --------

Net increase (decrease) in cash                                                         17.9      (172.1)

Cash, beginning of period                                                                3.4       175.6
                                                                                    --------    --------
Cash, end of period                                                                 $   21.3    $    3.5
                                                                                    ========    ========




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
                      Nine Months Ended September 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
         September 30, 1999 by $2.8 million and by $6.1 million for the first
         nine 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              NINE MONTHS ENDED
           (in millions)                                               SEPTEMBER 30,                   SEPTEMBER 30,
         ----------------------------------------------------- ------------------------------- -------------------------------
                                                                    1999            1998            1999            1998
                                                               --------------- --------------- --------------- ---------------
                                                                                                       
           Unrealized (losses) gains on securities
              available-for-sale arising during the period:
                Gross                                              $ (91.6)        $ 266.5        $ (487.9)        $ 273.6
                Adjustment to deferred policy acquisition costs       15.3           (73.7)          108.7           (72.8)
                Related federal income tax benefit (expense)          29.9           (67.4)          132.5           (70.2)
                                                               --------------- --------------- --------------- ---------------
                     Net                                             (46.4)          125.4          (246.7)          130.6
                                                               --------------- --------------- --------------- ---------------

           Reclassification adjustment for net (gains) losses
              on securities  available-for-sale realized
              during the period:
                Gross                                                 (2.0)           (3.5)           13.0            (7.0)
                Related federal income tax expense (benefit)           0.8             1.2            (4.5)            2.4
                                                               --------------- --------------- --------------- ---------------
                     Net                                              (1.2)           (2.3)            8.5            (4.6)
                                                               --------------- --------------- --------------- ---------------

           Total Other Comprehensive (Loss) Income                 $ (47.6)        $ 123.1        $ (238.2)        $ 126.0
                                                               =============== =============== =============== ===============


(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 September 30, 1999 and
         1998.



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

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

         1998
         Operating revenue (1)                     $ 128.6         $ 289.5         $ 140.8          $ 62.5        $ 621.4
         Benefits and expenses                        73.5           245.7           117.9            51.6          488.7
                                              --------------- --------------- --------------- ----------------- ------------
           Operating income before federal
             income tax                               55.1            43.8            22.9            10.9          132.7
         Realized gains on investments                 -               -               -               5.6            5.6
                                              --------------- --------------- --------------- ----------------- ------------
         Consolidated income before
           federal income tax                     $   55.1        $   43.8        $   22.9          $ 16.5        $ 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 nine months ended September 30, 1999 and
         1998.



                                                 VARIABLE         FIXED            LIFE         CORPORATE
         (in millions)                          ANNUITIES       ANNUITIES       INSURANCE       AND OTHER        TOTAL
         ------------------------------------ --------------- --------------- --------------- --------------  --------------
                                                                                               
         1999
         Operating revenue (1)                $      457.7    $      866.0     $     466.9     $     200.4    $   1,991.0
         Benefits and expenses                       247.4           733.2           376.8           152.8        1,510.2
                                              --------------- --------------- --------------- --------------  --------------
           Operating income before federal
             income tax                              210.3           132.8            90.1            47.6          480.8
         Realized losses on investments                -               -               -              (7.5)          (7.5)
                                              --------------- --------------- --------------- --------------  --------------
         Consolidated income before
           federal income tax                 $      210.3    $      132.8     $      90.1     $      40.1   $      473.3
                                              =============== =============== =============== =============  ===============

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

         1998
         Operating revenue (1)                $      370.9    $      865.0     $     402.2     $     185.1   $    1,823.2
         Benefits and expenses                       210.8           733.1           337.7           153.4        1,435.0
                                              --------------- --------------- --------------- -------------  ---------------
           Operating income before federal
             income tax                              160.1           131.9            64.5            31.7          388.2
         Realized gains on investments                 -               -               -              27.2           27.2
                                              --------------- --------------- --------------- -------------  ---------------
         Consolidated income before
           federal income tax                 $      160.1    $      131.9     $      64.5     $      58.9   $      415.4
                                              =============== =============== =============== =============  ===============

         Assets as of period end              $   40,020.7    $   14,675.0     $   4,857.7     $   5,921.8   $   65,475.2
                                              =============== =============== =============== =============  ===============



         ----------
(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 an affiliated
         company, Employers Life Insurance Company of Wausau (ELOW) retroactive
         to January 1, 1999. In August 1999, NLIC paid a dividend of $175.0
         million to its parent company, Nationwide Financial Services, Inc.
         (NFS). NFS used $120.8 million of the dividend to purchase ELOW in
         September 1999 and immediately merged ELOW into NLIC terminating the
         modified coinsurance arrangement. Because ELOW was an affiliate, the
         Company accounted for the merger similar to a pooling-of-interests;
         however, prior period financial statements were not restated due to
         immateriality. The net assets of ELOW on the purchase date of $137.8
         million are reflected as a capital contribution to shareholder's
         equity. The reinsurance and merger combined contributed $1.46 million
         to year to date net income.



                                       10
   11



24


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         NINE MONTHS ENDED
                                                                              SEPTEMBER 30,             SEPTEMBER 30,
                                                                         -----------------------  -------------------------
                  (in millions)                                             1999        1998        1999           1998
                  ----------------------------------------------------   ----------- -----------  ----------    ---------
                                                                                                     
                  Net income                                                $ 115.2      $ 91.8     $ 314.5      $ 273.7
                  Realized (gains) losses on investments, net of tax           (4.0)       (3.6)        4.9        (17.7)
                                                                         ----------- -----------  ----------    ---------
                    Net operating income                                    $ 111.2      $ 88.2     $ 319.4      $ 256.0
                                                                         =========== ===========  ==========    =========




                                       11
   12


              Revenues

              Total operating revenues, which exclude realized gains and losses
              on investments, for third quarter 1999 increased to $689.0 million
              compared to $621.4 million for the same period in 1998. For the
              first nine months of 1999 and 1998, total operating revenues were
              $1.99 billion and $1.82 billion, respectively. Increases in policy
              charges and other income were the key drivers to revenue growth.

              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          NINE MONTHS ENDED
                                                                      SEPTEMBER 30,               SEPTEMBER 30,
                                                                --------------------------- ---------------------------
                  (in millions)                                     1999          1998          1999          1998
                  --------------------------------------------- ------------- ------------- ------------- -------------
                                                                                                 
                  Asset fees                                       $ 159.1       $ 126.2       $ 451.7       $ 365.4
                  Cost of insurance charges                           30.5          23.4          84.8          64.4
                  Administrative fees                                 28.0          20.0          75.8          54.0
                  Surrender fees                                      14.1          11.0          43.7          30.8
                                                                ------------- ------------- ------------- --------------
                    Total policy charges                           $ 231.7       $ 180.6       $ 656.0       $ 514.6
                                                                ============= ============= ============= =============


              The growth in asset fees reflects a 34% increase in total separate
              account assets which reached $57.25 billion as of September 30,
              1999 compared to $42.68 billion a year ago. Continued strong net
              cash flows from 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 $18.38
              billion as of September 30, 1999 compared to $13.71 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
              gains on investments were $6.2 million and $5.6 million for third
              quarter 1999 and 1998, respectively. For the first nine months of
              1999, the Company reported realized losses on investments of $7.5
              million compared to $27.2 million of realized gains for the first
              nine months of 1998.

              Other income includes fees earned by the Company's investment
              management subsidiary. The growth in other income reflects a $2.29
              billion increase in this subsidiary's assets under management
              compared to a year ago.

                                       12
   13



              Benefits and Expenses

              Total benefits and expenses were $521.6 million in third quarter
              1999, a 7% increase over third quarter 1998, while year to date
              1999 benefits and expenses were $1.51 billion compared to $1.44
              billion a year ago. The increase is due mainly to growth in
              amortization of deferred acquisition costs (DAC) and other
              operating expenses. Interest credited and other policyholder
              benefits were up slightly compared to the year ago third quarter
              and nine month periods.

              The significant growth in the Variable Annuities segment business
              is the primary reason for the increase in amortization of DAC
              which totaled $68.6 million and $57.5 million in third quarter
              1999 and 1998, respectively. On a year to date basis, amortization
              of DAC totaled $196.1 million in 1999 compared to $159.3 million
              in 1998.

              Operating expenses increased 13% to $120.2 million in third
              quarter 1999 compared to $106.1 million in third quarter 1998. For
              the first nine months of 1999, operating expenses were $333.5
              million, up 6% from $314.8 million for the first nine months of
              1998. The increases in operating expenses reflect the substantial
              growth in the number of annuity and life insurance contracts in
              force, particularly related to variable annuities and variable
              universal life insurance, that the Company has experienced in the
              last year and the related increase in administrative processing
              costs.

              Federal income tax expense was $58.4 million and $46.5 million,
              representing effective tax rates of 33.6% for both third quarter
              1999 and 1998. For the first nine months of 1999 and 1998 federal
              tax expense was $158.8 million and $141.7 million, representing
              effective tax rates of 33.6% and 34.1%, 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.



                                       13
   14



              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. Contingency plans were completed in the
              third quarter that will allow the Company to continue to send or
              receive data in the event of failures related to other exchanges
              of data.

              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. To-date, 87% of our critical business partners have
              reported that they are compliant. Our communication efforts with
              the remaining business partners 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 has completed its
              mitigation and contingency plans to address these risks that
              would, except for complete utility failure, permit uninterrupted
              service to customers and producers.

              During 1998 and the first nine months of 1999 communications
              regarding the Company's Year 2000 readiness has been sent to all
              customers and producers, on several different occasions in the
              form of brochures and literature included with statements and
              billings. This process will continue for the remainder 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. Expenditures for Year 2000
              projects for the first nine months of 1999 totaled $5.3 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.


                                       14
   15


              Targeted Statutory Premiums and Deposits

              Targeted statutory premiums and deposits represent amounts that
              are recurring and are the sales figures management uses to set and
              evaluate the Company's sales goals. Targeted sales exclude funding
              agreements sold to secure notes issued under the Company's $2
              billion medium term note program, bank-owned life insurance (BOLI)
              as well as deposits into Nationwide Insurance employee and agent
              benefit plans. Although the excluded amounts contribute to asset
              and earnings growth they do not produce steady production flow
              that lends itself to meaningful comparisons.

              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 wirehouses, 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.

              The following table summarizes targeted statutory premiums and
              deposits by distribution channel.


                                                                THREE MONTHS ENDED,          NINE MONTHS ENDED,
                                                                   SEPTEMBER 30,               SEPTEMBER 30,
                                                             --------------------------- ---------------------------
               (in millions)                                     1999          1998          1999          1998
               --------------------------------------------- ------------- ------------- ------------- -------------
                                                                                         
                 Independent broker/dealers                  $  1,402.0    $  1,285.1    $   4,135.3   $  3,839.6
                 National and regional wirehouses                 220.4         165.9          678.8        470.3
                 Financial institutions                           650.6         471.1        1,860.0      1,592.4
                 Pension plan administrators                      261.2         232.3          934.4        789.6
                 Nationwide Retirement Solutions
                  sales representatives                           639.9         616.2        1,871.2      1,813.3
                 Nationwide Insurance agents                      217.6         233.7          672.5        737.8
                 Life specialists                                 145.7          30.2          286.2         59.5
                                                             ------------- ------------- ------------- -------------
                                                             $  3,537.4    $  3,034.5     $ 10,438.4   $  9,302.5
                                                             ============= ============= ============= =============


              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.

              The competitive environment for individual annuity sales through
              the independent broker/dealer channel has become very challenging;
              however, total sales through this channel (including retirement
              plans and life insurance) were up 9% in the quarterly comparisons
              reflecting the strength of the Company's multiple product
              strategy.

              Sales of individual annuities through financial institutions grew
              32% during third quarter 1999 compared to third quarter 1998
              driven mainly by proprietary individual annuity products sales.
              The Company's recent initiative to expand sales through national
              and regional wirehouses has also contributed to sales growth in
              1999 as sales of individual annuities through this channel rose
              55% to $122.3 million in the recent third quarter compared to the
              same period last year.

              Life insurance sales, excluding BOLI, were $311.0 million for
              third quarter 1999, up 77% from a year ago. On a comparable basis,
              nine month sales increased 63% to $763.4 million.

              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.


                                       15
   16


              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.

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




                                                                THREE MONTHS ENDED,          NINE MONTHS ENDED
                                                                   SEPTEMBER 30,               SEPTEMBER 30,
                                                            --------------------------------------------------------
                  (in millions)                                 1999          1998          1999          1998
                  ----------------------------------------- ------------- ------------------------------------------

                                                                                            
                  The BEST of AMERICA(R) products:
                    Individual variable annuities             $ 1,176.4     $ 1,141.5   $   3,609.1     $ 3,640.1
                    Group variable annuities                      891.7         709.1       2,681.0       2,083.3
                    Variable universal life insurance             107.8          89.7         297.9         232.1
                  Private label annuities                         321.8         260.4         987.0         835.3
                  IRC Section 457 annuities                       550.9         551.8       1,603.4       1,599.9
                  The NEA Valuebuilder annuities                   39.3          36.7         125.1         117.6
                  Corporate-owned life insurance                  145.7          30.2         286.2          59.6
                  Traditional/Universal life insurance             57.5          55.4         179.3         176.8
                  Other                                           246.3         159.7         669.4         557.8
                                                            ------------- ------------- -------------  -------------
                                                              $ 3,537.4     $ 3,034.5    $ 10,438.4     $ 9,302.5
                                                            ============= ============  =============  =============


              BUSINESS SEGMENTS

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

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



                                                           THREE MONTHS ENDED           NINE MONTHS ENDED
                                                             SEPTEMBER 30,                SEPTEMBER 30,
                                                       --------------------------- ----------------------------
                  (in millions)                            1999          1998          1999          1998
                  ------------------------------------ ------------- ------------- ----------------------------
                                                                                        
                  Variable Annuities                     $   73.1      $   55.1       $ 210.3       $ 160.1
                  Fixed Annuities                            44.0          43.8         132.8         131.9
                  Life Insurance                             31.8          22.9          90.1          64.5
                  Corporate and Other                        18.5          10.9          47.6          31.7
                                                       ------------- ------------- -------------  -------------
                                                          $ 167.4       $ 132.7       $ 480.8       $ 388.2
                                                       ============= ============= =============  =============


              Variable Annuities

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

                                       16
   17



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



                                                                        THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                          SEPTEMBER 30,                SEPTEMBER 30,
                                                                    --------------------------- ----------------------------
              (in millions)                                             1999          1998          1999          1998
              ----------------------------------------------------- ------------- ------------- ------------- --------------
                                                                                                  
              INCOME STATEMENT DATA
              Revenues                                              $     159.4   $     128.6   $     457.7   $     370.9
              Benefits and expenses                                        86.3          73.5         247.4         210.8
                                                                    ------------- ------------- ------------- --------------
              Operating income before federal income tax expense    $      73.1   $      55.1   $     210.3   $     160.1
                                                                    ============= ============= ============= ==============

              OTHER DATA
              Statutory premiums and deposits (1)                   $   2,470.2   $   2,477.5   $   7,552.5   $   7,493.0
              Policy reserves as of period end                      $  52,099.0   $  38,814.1   $  52,099.0   $  38,814.1
              Pre-tax operating income to average policy reserves          0.56%         0.55%         0.56%         0.55%



              ----------
              (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.

              Pre-tax operating earnings reached a record $73.1 million in third
              quarter 1999, up 33% compared to the year ago third quarter. Year
              to date pre-tax earnings were up 31%. Improved Variable Annuity
              segment results are primarily due to growth in asset fees
              partially offset by increased DAC amortization.

              Asset fees increased to $154.6 million in third quarter 1999, up
              26% from $122.4 million in the same period a year ago. For the
              first nine months of 1999, asset fees totaled $436.7 million up
              23% from the first nine months of 1998. The increase in asset fees
              reflects a 34% increase in policy reserve levels compared to a
              year ago resulting from strong net cash flows as well as market
              appreciation on investments underlying reserves.

              Third quarter sales of $2.47 billion offset by withdrawals and
              surrenders totaling $1.45 billion generated net cash flows of
              $1.02 billion representing the tenth time in the last eleven
              quarters that net cash flows have exceeded $1.0 billion. Year to
              date net cash flows reached $3.20 billion. Although 1999 net cash
              flows are down from the $1.45 billion and $4.33 billion achieved
              in the third quarter and first nine months of 1998, the Company
              has shown the ability to consistently generate substantial
              positive cash flows and increase its base of asset fee generating
              reserves in a very competitive environment.

              Poor equity market performance in the recent third quarter reduced
              reserves by $2.52 billion; however, over the past twelve months
              equity market conditions have been very favorable, contributing
              $8.61 billion to the increase in reserves through market
              appreciation.

              Amortization of DAC increased 23% to $40.9 million in third
              quarter 1999 compared to $33.2 million in third quarter 1998. DAC
              amortization for the first nine months of 1999 increased to $115.1
              million compared to $90.1 million for the first nine months of
              1998. The growth in DAC amortization is consistent with the
              overall growth in the variable annuity business.

              Changes in the Company's products and mix of business have
              slightly decreased policy charges as a percentage of reserves from
              1.35% in third quarter 1998 to 1.29% in third quarter 1999.
              However, efficiencies achieved through improved operating scale
              have enabled the Company to maintain steady operating margins of
              56 basis points of average policy reserves.

                                       17
   18



              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           NINE MONTHS ENDED
                                                                          SEPTEMBER 30,                SEPTEMBER 30,
                                                                    --------------------------- ----------------------------
              (in millions)                                             1999          1998          1999          1998
              ----------------------------------------------------- ------------- ------------- ------------- --------------
                                                                                                  
              INCOME STATEMENT DATA
              Revenues:
                Net investment income                               $     281.5   $     280.9   $     834.9   $     834.7
                Other                                                      10.6           8.6          31.1          30.3
                                                                    ------------- ------------- ------------- --------------
                                                                          292.1         289.5         866.0         865.0
                                                                    ------------- ------------- ------------- --------------
              Benefits and expenses:
                Interest credited to policyholder account balances        208.9         207.0         613.6         619.2
                Other benefits and expenses                                39.2          38.7         119.6         113.9
                                                                    ------------- ------------- ------------- --------------
                                                                          248.1         245.7         733.2         733.1
                                                                    ------------- ------------- ------------- --------------
              Operating income before federal income tax expense    $      44.0   $      43.8   $     132.8   $     131.9
                                                                    ============= ============= ============= ==============

              OTHER DATA
              Statutory premiums and deposits (1)                    $  1,073.1   $     381.7    $  2,439.4    $  1,341.0
              Policy reserves as of period end                       $ 16,149.8   $  14,380.0    $ 16,149.8    $ 14,380.0
              Pre-tax operating income to average policy reserves          1.13%         1.22%         1.16%         1.23%



              ----------
             (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.

              Year to date Fixed Annuity segment results reflect an increase in
              interest spread income attributable to growth in fixed annuity
              policy reserves. For the recent quarter interest spread income was
              down slightly compared to 1998 as lower spreads offset reserve
              growth. 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          NINE MONTHS ENDED
                                                                     SEPTEMBER 30,               SEPTEMBER 30,
                                                               --------------------------- ---------------------------
                                                                   1999          1998          1999          1998
                                                               ------------- ------------- ------------- -------------

                                                                                             
                 Net investment income                               7.48%         8.09%         7.57%         8.03%
                 Interest credited                                   5.55          5.96          5.57          5.96
                                                               ------------- ------------- ------------  -------------
                                                                     1.93%         2.13%         2.00%         2.07%
                                                               ============= ============= ============= =============



                                       18
   19


              During the first half of 1999 the Company experienced an increase
              in mortgage loan and bond prepayment fees and such income
              accounted for approximately 10 basis points of the interest spread
              in the first nine months of 1999. Prepayment activity was slowed
              by the recent rise in interest rates and accounted for only 3
              basis points of the interest spread in third quarter 1999.
              Comparatively, prepayment fees contributed 10 basis points and 16
              basis points of the interest spread during the first nine months
              and third quarter of 1998, respectively. The Company anticipates
              that recent increases in interest rates will continue to 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.

              Policy reserves increased to $16.15 billion as of September 30,
              1999 compared to $14.38 billion a year ago and are up over $1.0
              billion just since last quarter. The increases reflect increased
              sales levels as well as the acquisition of ELOW described in note
              6 to the unaudited consolidated financial statements. Current
              quarter policy reserves include $570 million of group pension and
              structured settlement reserves from the ELOW transaction.

              Third quarter fixed annuity sales increased to $1.07 billion in
              1999 compared to $381.7 million in 1998. Sales for the first nine
              months of 1999 of $2.44 billion were also higher compared to $1.34
              billion in 1998. Third quarter 1999 sales include the initial
              $316.9 million funding agreement securing notes issued in
              conjunction with the Company's medium term note program. This
              program was launched in July 1999 as a means to expand
              spread-based product offerings.

              Primarily driven by the Company's dollar cost averaging (DCA)
              program that offers customers a first year bonus interest rate and
              transfers the account balance systematically to variable options
              over a twelve month period, most of the Company's fixed annuity
              sales are premiums allocated to the fixed option of variable
              annuity contracts. Third quarter 1999 fixed annuity sales include
              $658.3 million in premiums allocated to the fixed option under a
              variable annuity contract, compared to $287.8 million in third
              quarter 1998. As of September 30, 1999, reserves include $672
              million under the DCA program.

              Other benefits and expenses were relatively flat in third quarter
              1999 compared to a year ago.

              Life Insurance

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


                                       19
   20


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



                                                                        THREE MONTHS ENDED           NINE MONTHS ENDED
                                                                          SEPTEMBER 30,                SEPTEMBER 30,
                                                                    --------------------------- ----------------------------
              (in millions)                                             1999          1998          1999          1998
              ----------------------------------------------------- ------------- ------------- ------------- --------------
                                                                                                  
              INCOME STATEMENT DATA
              Revenues                                              $     162.5   $     140.8   $     466.9   $     402.2
              Benefits and expenses                                       130.7         117.9         376.8         337.7
                                                                    ------------- ------------- ------------- --------------
              Operating income before federal income tax expense    $      31.8   $      22.9   $      90.1   $      64.5
                                                                    ============= ============= ============= ==============

              OTHER DATA
              Statutory premiums (1):
                Traditional and universal life insurance            $       57.5  $       55.4  $     179.3   $     176.9
                Variable universal life insurance                   $      107.8  $       89.7  $     298.0   $     232.1
                Corporate-owned life insurance                      $      145.7  $      135.3  $     372.8   $     589.9
              Policy reserves as of period end:
                Traditional and universal life insurance            $    2,525.5  $    2,423.2  $   2,525.5   $   2,423.2
                Variable universal life insurance                   $    1,532.9  $    1,058.8  $   1,532.9   $   1,058.8
                Corporate-owned life insurance                      $    1,288.1  $      829.9  $   1,288.1   $     829.9



              ----------
              (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.

              Third quarter 1999 Life Insurance segment earnings increased 39%
              to $31.8 million, up from $22.9 million a year ago. Year to date
              earnings increased $25.6 million reaching $90.1 million. Continued
              strong sales and reserve growth from both individual and corporate
              owned investment life insurance products contributed to the sharp
              earnings increases.

              Driven primarily by increased policy charges, revenues from
              investment life products increased to $61.9 million in third
              quarter 1999 from $41.6 million in third quarter 1998. On a year
              to date basis, investment life product revenues increased to
              $165.6 million in 1999 from $103.4 million in 1998. The revenue
              growth reflects significantly increased policy reserve levels as
              individual investment life reserves increased 45% to $1.53 billion
              compared to $1.06 billion a year ago. Corporate owned investment
              life reserves, which include both BOLI and corporate-owned (COLI)
              products, surged 55% to $1.29 billion, up from $829.9 million at
              the end of third quarter 1998.

              Pre-tax earnings from investment life products reached $14.3
              million during third quarter 1999, up 55% compared to $9.2 million
              in the comparable period a year ago. The strong revenue growth
              discussed previously more than offset a 48% increase in operating
              expenses and slightly elevated mortality experience, which
              continues to remain within pricing assumptions. Through nine
              months investment life pre-tax earnings totaled $42.0 million in
              1999 compared to $23.7 million in 1998.

              Traditional and universal life pre-tax earnings jumped 28% to
              $17.5 million in third quarter 1999 compared to $13.7 million in
              third quarter 1998 and reached $48.1 million for the first nine
              months of 1999 up from $40.8 million a year ago. These increases
              reflect reduced expenses related to the installation of a new
              policy administration system.

              Total life insurance premiums and deposits for the third quarter
              1999, including sales of traditional life insurance products which
              increased modestly from $55.4 million to $57.5 million, were
              $311.0 million compared to $280.4 million during third quarter
              1998. Year to date life insurance sales are down at $850.1 million
              in 1999 compared to $998.9 million; however, excluding BOLI, 1999
              year to date sales are up 63%. Sales in 1999 include record levels
              of production for individual variable life insurance and COLI.


                                       20
   21


              Corporate and Other

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



                                                                            THREE MONTHS ENDED          NINE MONTHS ENDED
                                                                              SEPTEMBER 30,               SEPTEMBER 30,
                                                                        --------------------------- ---------------------------
              (in millions)                                                 1999          1998          1999          1998
              --------------------------------------------------------- ------------- ------------- ------------- -------------
                                                                                                      
              INCOME STATEMENT DATA
              Revenues                                                  $     75.0    $     62.5    $    200.4    $    185.1
              Benefits and expenses                                           56.5          51.6         152.8         153.4
                                                                        -----------   -----------   -----------   -----------
              Operating income before federal income tax expense (1)    $     18.5    $     10.9    $     47.6    $     31.7
                                                                        ===========   ===========   ===========   ===========


              ----------
              (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 gains of $6.2 million and $5.6 million during the third
              quarter of 1999 and 1998, respectively.

ITEM 3        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

              Omitted due to reduced disclosure format.

                                       21
   22



                                            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.



                                       22
   23


ITEM 2        CHANGES IN SECURITIES AND USE OF PROCEEDS

              Omitted due to reduced disclosure format.

ITEM 3        DEFAULTS UPON SENIOR SECURITIES

              Omitted due to reduced disclosure format.

ITEM 4        SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

              Omitted due to reduced disclosure format.

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 September 30, 1999.


                                       23
   24


                                    SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                    NATIONWIDE LIFE INSURANCE COMPANY
                                             (Registrant)



Date: November 15, 1999             /s/Mark R. Thresher
                                    ------------------------------------
                                    Mark R. Thresher, Senior Vice President -
                                      Finance - Nationwide Financial
                                      (Chief  Accounting  Officer)




                                       24