nationwide 2Q08 Statistical Supplement
Upcoming SlideShare
Loading in...5
×

Like this? Share it with your network

Share
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Be the first to comment
    Be the first to like this
No Downloads

Views

Total Views
499
On Slideshare
499
From Embeds
0
Number of Embeds
0

Actions

Shares
Downloads
6
Comments
0
Likes
0

Embeds 0

No embeds

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
    No notes for slide

Transcript

  • 1. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Table of Contents Page Quarterly Financial Highlights 1-2 NFS Financial Reporting Structure 2 Quarterly Consolidated Income Statements 4 Combining Income Statements For the three months ended June 30, 2008 5 For the three months ended June 30, 2007 6 Quarterly Consolidated Balance Sheets 8 Individual Investments Segment Quarterly earnings trends 9 Account value activity 9 Account values by product 10 Sales by product 10 Sales by channel 10 Retirement Plans Segment Quarterly earnings trends 11 Account value activity 11 Account values by product 12 Sales by product 12 Sales by channel 12 Individual Protection Segment Quarterly earnings trends 13 Policy reserves 13 Insurance in force 13 Sales by product 14 Sales by channel 14 Investment life quarterly earnings trends 15 Investment life policy reserve activity 15 Fixed life quarterly earnings trends 16 Fixed life policy reserve activity 16 Corporate and Other Segment Quarterly earnings trends 17 Nationwide Bank and Medium Term Notes Key Ratios and Statistics 17 Account value activity 17 Other Data Customer funds managed and administered 18 Separate account assets by segment and fund type 18 Securities available-for-sale 19 Aging of gross unrealized losses on securities available-for-sale 19 Credit quality of fixed maturity securities available-for-sale 20 Mortgage loans by region and property type 20 Deferred policy acquisition costs 21 Individual variable annuity deferred acquisition costs 22 Value of business acquired 23 Individual variable annuity guaranteed minimum death benefits 24 Individual variable annuity guaranteed minimum accumulation benefits 25 Individual variable annuity guaranteed minimum income benefits 25 Individual variable annuity guaranteed lifetime withdrawal benefits 26 Individual variable annuity guaranteed minimum death benefit reserve activity 26 Individual fixed annuity and fixed option of variable annuity summary of crediting rate detail 26 Historical Data 27-40 Glossary 41-44 Shareholder Information 45
  • 2. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Quarterly Financial Highlights ($ in millions except for per share data) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Operating Revenues Individual investments $ 368.9 $ 359.0 $ 370.7 $ 338.8 $ 330.3 Retirement plans 283.3 284.9 296.9 279.1 281.0 Individual protection 331.8 332.8 345.8 344.6 354.7 Corporate and other 188.6 172.1 173.4 135.9 144.3 Total operating revenues $ 1,172.6 $ 1,148.8 $ 1,186.8 $ 1,098.4 $ 1,110.3 Net realized investment gains/(losses) (1) (4.2) (17.0) (118.1) (182.1) (29.8) Total revenues $ 1,168.4 $ 1,131.8 $ 1,068.7 $ 916.3 $ 1,080.5 Pre-tax Operating Earnings Individual investments $ 109.4 $ 65.0 $ 69.1 $ 62.5 $ 47.7 Retirement plans 64.9 59.6 75.9 53.9 55.6 Individual protection 81.6 65.2 69.3 64.9 78.4 Corporate and other 25.8 13.9 2.3 (13.9) 4.9 Pre-tax operating earnings $ 281.7 $ 203.7 $ 216.6 $ 167.4 $ 186.6 Federal income tax expense 81.3 49.1 54.9 35.9 59.0 Net operating earnings $ 200.4 $ 154.6 $ 161.7 $ 131.5 $ 127.6 Net realized investment gains/(losses), net of taxes (2) (1.2) (8.4) (66.2) (87.9) (41.5) Discontinued operations, net of taxes (1.9) 0.8 (21.3) 0.9 (0.7) Net income $ 197.3 $ 147.0 $ 74.2 $ 44.5 $ 85.4 Per Common Diluted Share Net operating earnings $ 1.39 $ 1.08 $ 1.16 $ 0.95 $ 0.92 Net realized investment gains/(losses), net of taxes (2) (0.01) (0.06) (0.48) (0.64) (0.29) Discontinued operations, net of taxes (0.01) 0.01 (0.15) 0.01 (0.01) Net income $ 1.37 $ 1.03 $ 0.53 $ 0.32 $ 0.62 Sales by Channel Non-affiliated Independent broker/dealers $ 1,510.5 $ 1,555.0 $ 1,580.5 $ 1,561.9 $ 1,425.4 Wirehouse and regional firms 680.7 703.6 815.0 706.4 608.9 Financial institutions 642.8 604.1 663.8 610.7 553.3 Pension plan administrators 98.9 95.6 137.4 119.6 101.1 Life specialists 91.1 12.9 137.3 105.6 95.3 Affiliated Nationwide Retirement Solutions 1,079.6 1,073.8 1,064.3 1,161.1 1,114.2 Nationwide Financial Network 370.0 357.7 386.8 320.9 316.6 Mullin TBG 62.5 41.5 4.2 99.9 53.5 Total $ 4,536.1 $ 4,444.2 $ 4,789.3 $ 4,686.1 $ 4,268.3 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations). (2) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial are reflected as discontinued operations. During the quarter ended June 30, 2007, NFS restated its consolidated financial statements for all periods presented to reflect 1) the resulting change in reporting entity related to a current year acquisition (Nationwide Funds Group (NFG)) and 2) the change in accounting principle related to the accrual for litigation loss contingency legal expenses. 1
  • 3. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Quarterly Financial Highlights ($ in millions except for per share data) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Balance Sheet Data Total assets $ 121,390.3 $ 121,460.5 $ 119,207.1 $ 112,612.6 $ 110,771.2 Customer funds managed and administered $ 164,261.0 $ 165,275.2 $ 162,365.4 $ 153,304.6 $ 152,818.5 Shareholders' equity Including accumulated other comprehensive income (AOCI) (1) $ 5,453.2 $ 5,340.4 $ 5,324.6 $ 5,003.9 $ 4,912.6 AOCI (69.1) (61.1) (81.5) (378.4) (525.2) Excluding AOCI $ 5,522.3 $ 5,401.5 $ 5,406.1 $ 5,382.3 $ 5,437.8 Net operating return on average equity excluding AOCI 14.3% 11.3% 12.0% 9.8% 9.4% Statutory capital and surplus $ 3,182.6 $ 3,249.3 $ 3,175.1 $ 2,990.9 $ 3,015.0 Stock Data Closing Price $ 63.22 $ 53.82 $ 45.01 $ 47.28 $ 48.01 Weighted average common shares outstanding Basic 143.2 141.8 139.0 137.9 137.8 Diluted 144.3 142.7 139.7 138.3 138.6 Book value per share Including AOCI $ 38.08 $ 38.48 $ 38.44 $ 36.31 $ 35.62 Excluding AOCI $ 38.56 $ 38.92 $ 39.03 $ 39.06 $ 39.43 (1) Includes changes in fair value of certain investments and derivatives under SFAS 115 and SFAS 133. Note: The results of operations of TBG Financial are reflected as discontinued operations. NFS Operating Segment Reporting Structure NATIONWIDE FINANCIAL SERVICES, INC. Individual Retirement Individual Corporate Investments Plans Protection and Other Medium Term Notes Public Sector - 457 Variable Annuities Fixed Life Universal Fixed Annuities Nationwide Bank Whole Private Sector – 401(k) Term Income Products Nationwide Funds Group Investment Life Variable Universal Structured Products Advisory Services COLI Corporate Other 2
  • 4. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 This Page Intentionally Left Blank. 3
  • 5. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Quarterly Consolidated Income Statements ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Operating Revenues Asset fees $ 193.0 $ 193.5 $ 202.5 $ 183.9 $ 187.6 Cost of insurance charges 103.7 105.1 107.6 109.5 111.2 Administrative fees 28.0 29.7 32.7 32.9 39.4 Surrender fees 18.4 17.2 16.6 18.8 16.2 Total policy charges 343.1 345.5 359.4 345.1 354.4 Premiums 104.9 101.7 115.7 109.1 105.2 Net investment income 577.8 547.3 561.8 519.5 511.5 Operating realized gains (losses) 1.6 (3.4) (12.7) (16.8) (4.1) Other income 145.2 157.7 162.6 141.5 143.3 Total operating revenues 1,172.6 1,148.8 1,186.8 1,098.4 1,110.3 Benefits Interest credited to policyholder accounts 337.0 333.3 329.6 312.6 294.1 Life insurance and annuity benefits 186.1 161.4 181.8 183.5 178.7 Policyholder dividends 20.0 23.1 18.7 23.9 24.4 Total benefits 543.1 517.8 530.1 520.0 497.2 Expenses Commissions 182.0 182.2 202.4 181.2 179.9 General operating expenses 249.9 243.0 237.0 234.3 240.3 Debt extinguishment costs 10.2 - - - - Deferral of policy acquisition costs (158.0) (155.0) (173.2) (154.5) (158.1) Subtotal 284.1 270.2 266.2 261.0 262.1 Amortization of policy acquisition costs 20.8 116.3 134.8 113.9 135.2 Amortization of value of business acquired 15.4 11.9 9.4 8.4 3.3 Interest expense 27.5 28.9 29.7 27.7 25.9 Total expenses 347.8 427.3 440.1 411.0 426.5 Pre-tax operating earnings $ 281.7 $ 203.7 $ 216.6 $ 167.4 $ 186.6 Federal income tax expense 81.3 49.1 54.9 35.9 59.0 Net operating earnings $ 200.4 $ 154.6 $ 161.7 $ 131.5 $ 127.6 (1) Net realized investment gains/(losses), net of taxes Realized gains/(losses) on sales, net of hedging 2.3 3.1 1.2 (5.0) (1.4) Other-than-temporary impairments, including mortgage loan valuation allowance adjustment (4.1) (10.7) (52.7) (57.5) (62.1) Credit default swaps (1.0) (0.8) (1.9) (1.7) (1.1) Derivatives, excluding hedging gains and losses on sales and credit default swaps 1.5 0.3 (12.6) (23.8) 20.5 Amounts credited to policyholder dividend obligation (0.1) (0.5) (0.4) (0.1) 2.4 Adjustment to VOBA amortization 0.2 0.2 0.2 0.2 0.2 Subtotal (1.2) (8.4) (66.2) (87.9) (41.5) Discontinued operations, net of taxes (1.9) 0.8 (21.3) 0.9 (0.7) Net income $ 197.3 $ 147.0 $ 74.2 $ 44.5 $ 85.4 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial are reflected as discontinued operations. 4
  • 6. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Combining Income Statement For the three months ended June 30, 2008 Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Operating Revenues Asset fees $ 145.2 $ 29.5 $ 12.9 $ - $ 187.6 Cost of insurance charges - - 111.2 - 111.2 Administrative fees 8.3 3.4 27.7 - 39.4 Surrender fees 9.7 0.5 6.0 - 16.2 Total policy charges 163.2 33.4 157.8 - 354.4 Premiums 30.0 - 75.2 - 105.2 Net investment income 129.9 160.3 120.8 100.5 511.5 Operating realized gains (losses) - - - (4.1) (4.1) Other income 7.2 87.3 0.9 47.9 143.3 Total operating revenues 330.3 281.0 354.7 144.3 1,110.3 Benefits Interest credited to policyholder accounts 92.4 106.5 48.3 46.9 294.1 Life insurance and annuity benefits 57.3 - 121.4 - 178.7 Policyholder dividends - - 24.4 - 24.4 Total benefits 149.7 106.5 194.1 46.9 497.2 Expenses Commissions 85.2 42.2 49.3 3.2 179.9 General operating expenses 44.4 73.3 59.2 63.4 240.3 Deferral of policy acquisition costs (82.1) (8.9) (67.1) - (158.1) Subtotal 47.5 106.6 41.4 66.6 262.1 Amortization of policy acquisition costs 82.0 12.0 41.2 - 135.2 Amortization of value of business acquired 3.4 0.3 (0.4) - 3.3 Interest expense - - - 25.9 25.9 Total expenses 132.9 118.9 82.2 92.5 426.5 Pre-tax operating earnings $ 47.7 $ 55.6 $ 78.4 $ 4.9 $ 186.6 Federal income tax expense 59.0 Net operating earnings $ 127.6 (1) Net realized investment gains/(losses), net of taxes (41.5) Discontinued operations, net of taxes (0.7) Net income $ 85.4 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial are reflected as discontinued operations. 5
  • 7. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Combining Income Statement For the three months ended June 30, 2007 Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Operating Revenues Asset fees $ 146.8 $ 33.1 $ 13.1 $ - $ 193.0 Cost of insurance charges - - 103.7 - 103.7 Administrative fees 6.2 2.6 19.2 - 28.0 Surrender fees 12.6 1.1 4.7 - 18.4 Total policy charges 165.6 36.8 140.7 - 343.1 Premiums 30.2 - 74.7 - 104.9 Net investment income 167.0 161.9 115.7 133.2 577.8 Operating realized gains (losses) - - - 1.6 1.6 Other income 6.1 84.6 0.7 53.8 145.2 Total operating revenues 368.9 283.3 331.8 188.6 1,172.6 Benefits Interest credited to policyholder accounts 114.4 111.0 47.6 64.0 337.0 Life insurance and annuity benefits 74.7 - 111.4 - 186.1 Policyholder dividends - - 20.0 - 20.0 Total benefits 189.1 111.0 179.0 64.0 543.1 Expenses Commissions 100.0 42.2 31.9 7.9 182.0 General operating expenses 57.3 74.8 64.6 53.2 249.9 Debt extinguishment costs - - - 10.2 10.2 Deferral of policy acquisition costs (100.9) (9.3) (47.8) - (158.0) Subtotal 56.4 107.7 48.7 71.3 284.1 Amortization of policy acquisition costs 12.7 (0.9) 9.0 - 20.8 Amortization of value of business acquired 1.3 0.6 13.5 - 15.4 Interest expense - - - 27.5 27.5 Total expenses 70.4 107.4 71.2 98.8 347.8 Pre-tax operating earnings $ 109.4 $ 64.9 $ 81.6 $ 25.8 $ 281.7 Federal income tax expense 81.3 Net operating earnings $ 200.4 (1) Net realized investment gains/(losses), net of taxes (1.2) Discontinued operations, net of taxes (1.9) Net income $ 197.3 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial are reflected as discontinued operations. 6
  • 8. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 This Page Intentionally Left Blank. 7
  • 9. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Quarterly Consolidated Balance Sheets ($ in millions, except per share data) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Assets Investments Securities available-for-sale, at fair value: Fixed maturity securities $ 27,479.5 $ 27,295.4 $ 27,189.2 $ 26,796.7 $ 26,209.8 Equity securities 71.3 69.7 124.2 117.6 114.7 Trading assets 28.2 24.7 37.7 66.5 55.4 Mortgage loans on real estate, net 8,457.5 8,534.5 8,316.1 8,156.4 7,940.6 Real estate 48.0 29.5 21.8 21.6 18.0 Policy loans 991.5 1,007.2 1,018.3 1,036.7 1,042.0 Other long-term investments 1,277.6 1,195.7 1,187.2 1,164.3 1,156.0 Short-term investments 1,756.9 1,395.2 1,173.6 1,327.5 1,008.5 Total investments 40,110.5 39,551.9 39,068.1 38,687.3 37,545.0 Cash 53.8 73.2 73.6 73.0 180.9 Accrued investment income 356.1 412.5 368.4 420.1 337.7 Deferred policy acquisition costs 4,051.1 4,054.1 4,095.6 4,267.0 4,367.6 Value of business acquired 370.8 363.9 354.8 345.9 345.7 Other intangible assets 45.9 45.1 44.3 43.5 42.7 Goodwill 341.7 350.6 301.2 301.2 301.2 Other assets 2,267.6 2,822.5 2,046.1 2,187.0 1,893.8 Separate account assets 73,792.8 73,786.7 72,855.0 66,287.6 65,756.6 Total assets $ 121,390.3 $ 121,460.5 $ 119,207.1 $ 112,612.6 $ 110,771.2 Liabilities and shareholders' equity Future policy benefits and claims $ 36,453.5 $ 36,313.2 $ 35,441.5 $ 35,523.0 $ 34,568.6 Short-term debt 249.7 454.1 309.3 327.6 412.5 Long-term debt 1,499.7 1,515.1 1,565.1 1,620.0 1,660.1 Other liabilities 3,941.4 4,051.0 3,711.6 3,850.5 3,460.8 Separate account liabilities 73,792.8 73,786.7 72,855.0 66,287.6 65,756.6 115,937.1 116,120.1 113,882.5 107,608.7 105,858.6 Shareholders' equity 5,453.2 5,340.4 5,324.6 5,003.9 4,912.6 Total liabilities and shareholders' equity $ 121,390.3 $ 121,460.5 $ 119,207.1 $ 112,612.6 $ 110,771.2 Capital Structure ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Total capital, including AOCI $ 6,952.9 $ 6,855.5 $ 6,889.7 $ 6,623.9 $ 6,572.7 Less AOCI (69.1) (61.1) (81.5) (378.4) (525.2) Total capital, excluding AOCI $ 7,022.0 $ 6,916.6 $ 6,971.2 $ 7,002.3 $ 7,097.9 Leverage, including AOCI Long-term debt--to--total capital 21.6% 22.1% 22.7% 24.5% 25.3% Leverage, excluding AOCI Long-term debt--to--total capital 21.4% 21.9% 22.5% 23.1% 23.4% Ratio of pre-tax operating earnings before interest expense to interest expense 11.2X 8.0X 8.3X 7.0X 8.2X 8
  • 10. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Investments Quarterly Earnings Trends ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Operating Revenues Asset fees $ 146.8 $ 148.0 $ 155.0 $ 141.9 $ 145.2 Administrative fees 6.2 7.0 7.6 7.3 8.3 Surrender fees 12.6 11.5 11.2 11.5 9.7 Total policy charges 165.6 166.5 173.8 160.7 163.2 Net Investment Income General account assets 174.5 160.8 155.5 142.6 134.3 Charge for invested capital (7.5) (7.4) (7.0) (5.6) (4.4) Total net investment income 167.0 153.4 148.5 137.0 129.9 Premiums 30.2 29.7 39.9 34.1 30.0 Other income 6.1 9.4 8.5 7.0 7.2 Total operating revenues 368.9 359.0 370.7 338.8 330.3 Benefits Interest credited to policyholder accounts 114.4 109.7 102.0 96.0 92.4 Immediate annuity benefits 26.9 27.1 36.7 31.4 31.5 Policy benefits 47.8 24.8 23.6 23.1 25.8 Total benefits 189.1 161.6 162.3 150.5 149.7 Expenses Commissions 100.0 101.1 108.2 91.9 85.2 General operating expenses 57.3 50.2 41.3 44.6 44.4 Deferral of policy acquisition costs (100.9) (100.1) (106.6) (89.2) (82.1) Subtotal 56.4 51.2 42.9 47.3 47.5 Amortization of policy acquisition costs 12.7 79.8 95.1 77.7 82.0 Amortization of value of business acquired 1.3 1.4 1.3 0.8 3.4 Total expenses 70.4 132.4 139.3 125.8 132.9 Pre-tax operating earnings $ 109.4 $ 65.0 $ 69.1 $ 62.5 $ 47.7 Key Ratios/Statistics Average Account Values: General account $ 12,172.9 $ 11,588.1 $ 10,909.1 $ 10,486.4 $ 10,181.8 Separate account 40,992.6 42,502.5 42,692.8 40,617.9 38,688.8 Advisory services program 630.3 656.6 658.4 625.8 563.6 Total average individual investments account values $ 53,795.8 $ 54,747.2 $ 54,260.3 $ 51,730.1 $ 49,434.2 Earned rate 5.73% 5.55% 5.70% 5.44% 5.28% Credited rate 3.76% 3.79% 3.74% 3.66% 3.63% Interest spread on average general account values 1.97% 1.76% 1.96% 1.78% 1.65% Income from mortgage loan prepayments and bond call premiums 0.17% 0.09% 0.18% 0.04% 0.00% Base interest spread on average general account values 1.80% 1.67% 1.78% 1.74% 1.65% Asset fees to average separate account values 1.43% 1.39% 1.45% 1.40% 1.50% General operating expenses to average account values 0.43% 0.37% 0.30% 0.34% 0.36% Pre-tax operating earnings to average account values 0.81% 0.48% 0.51% 0.48% 0.39% Pre-tax operating earnings to operating revenues 29.7% 18.1% 18.6% 18.4% 14.4% Average allocated capital $ 1,393.8 $ 1,454.6 $ 1,439.5 $ 1,414.4 $ 1,392.0 Return on average allocated capital 22.4% 15.4% 14.4% 15.0% 9.8% Individual Investments Account Value Activity ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual Variable Annuities Balance, beginning of period $ 44,211.7 $ 46,131.5 $ 47,067.0 $ 46,121.5 $ 42,698.3 Deposits 1,499.1 1,496.9 1,673.9 1,309.5 1,217.8 Withdrawals and surrenders (1,714.0) (1,707.2) (1,776.6) (1,669.9) (1,678.9) Net flows (214.9) (210.3) (102.7) (360.4) (461.1) Investment performance/interest credited to policyholder accounts 2,213.2 1,237.6 (536.8) (3,123.1) 85.7 Policy charges (162.5) (165.6) (171.0) (159.5) (161.7) Benefits and other 84.0 73.8 (135.0) 219.8 (86.2) Balance, end of period $ 46,131.5 $ 47,067.0 $ 46,121.5 $ 42,698.3 $ 42,075.0 Individual Fixed Annuities Balance, beginning of period $ 6,158.4 $ 5,721.2 $ 5,113.3 $ 4,717.3 $ 4,468.0 Deposits 45.8 49.8 52.5 43.7 45.0 Withdrawals and surrenders (535.4) (706.3) (491.5) (331.8) (275.3) Net flows (489.6) (656.5) (439.0) (288.1) (230.3) Policyholder interest credited 54.3 50.5 44.4 39.8 37.9 Policy charges (1.9) (1.9) (1.4) (0.9) (0.9) Benefits and other - - - (0.1) (1.6) Balance, end of period $ 5,721.2 $ 5,113.3 $ 4,717.3 $ 4,468.0 $ 4,273.1 Income Products $ 2,064.4 $ 2,083.8 $ 2,101.0 $ 2,102.5 $ 2,124.1 Advisory Services Program $ 643.7 $ 669.5 $ 647.2 $ 604.4 $ 522.8 Total individual investment account values $ 54,560.8 $ 54,933.6 $ 53,587.0 $ 49,873.2 $ 48,995.0 9
  • 11. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Investments Account Values by Product ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual Variable Annuities BEST of AMERICA products $ 38,367.4 $ 39,167.0 $ 38,371.2 $ 35,629.1 $ 35,183.3 Private label annuities 7,414.2 7,561.7 7,438.1 6,801.6 6,638.2 Nationwide Financial Network and other 349.9 338.3 312.2 267.6 253.5 Total individual variable annuities $ 46,131.5 $ 47,067.0 $ 46,121.5 $ 42,698.3 $ 42,075.0 Individual Fixed Annuities $ 5,721.2 $ 5,113.3 $ 4,717.3 $ 4,468.0 $ 4,273.1 Income Products $ 2,064.4 $ 2,083.8 $ 2,101.0 $ 2,102.5 $ 2,124.1 Advisory Services Program $ 643.7 $ 669.5 $ 647.2 $ 604.4 $ 522.8 Total individual investment account values $ 54,560.8 $ 54,933.6 $ 53,587.0 $ 49,873.2 $ 48,995.0 Individual Investments Sales by Product ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual Variable Annuities BEST of AMERICA products $ 1,296.5 $ 1,274.4 $ 1,431.2 $ 1,090.4 $ 997.1 Private label annuities 97.5 118.5 145.4 118.0 113.5 Nationwide Financial Network and other 0.8 0.6 0.5 0.7 0.5 Total individual variable annuities $ 1,394.8 $ 1,393.5 $ 1,577.1 $ 1,209.1 $ 1,111.1 Individual Fixed Annuities $ 40.1 $ 37.0 $ 41.9 $ 40.6 $ 43.1 Income Products $ 50.2 $ 54.4 $ 56.6 $ 48.8 $ 57.5 Advisory Services Program $ 36.6 $ 42.6 $ 31.2 $ 23.2 $ 24.9 Total individual investment sales $ 1,521.7 $ 1,527.5 $ 1,706.8 $ 1,321.7 $ 1,236.6 Individual Investments Sales by Channel ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual Variable Annuities Non-affiliated Independent broker/dealers $ 448.9 $ 464.3 $ 502.8 $ 385.7 $ 364.0 Wirehouse and regional firms 370.1 392.0 481.9 345.1 313.4 Financial institutions 465.8 442.1 478.1 395.0 360.2 Affiliated Nationwide Financial Network 110.0 95.1 114.3 83.3 73.5 Total individual variable annuities $ 1,394.8 $ 1,393.5 $ 1,577.1 $ 1,209.1 $ 1,111.1 Individual Fixed Annuities Non-affiliated Independent broker/dealers $ 5.1 $ 7.3 $ 2.9 $ 9.3 $ 6.5 Wirehouse and regional firms 2.3 2.0 3.0 1.3 2.7 Financial institutions 13.9 9.9 16.9 14.7 14.6 Affiliated Nationwide Financial Network 18.8 17.8 19.1 15.3 19.3 Total individual fixed annuities $ 40.1 $ 37.0 $ 41.9 $ 40.6 $ 43.1 Income Products Non-affiliated Independent broker/dealers $ 24.8 $ 25.2 $ 25.8 $ 20.7 $ 28.6 Wirehouse and regional firms 15.7 20.3 15.5 16.8 16.4 Financial institutions 6.3 5.1 10.1 8.0 8.7 Affiliated Nationwide Financial Network 3.4 3.8 5.2 3.3 3.8 Total income products $ 50.2 $ 54.4 $ 56.6 $ 48.8 $ 57.5 Advisory Services Program Non-affiliated Independent broker/dealers $ 25.2 $ 27.0 $ 17.7 $ 16.8 $ 18.3 Financial institutions 3.2 2.4 3.9 2.4 1.3 Affiliated Nationwide Financial Network 8.2 13.2 9.6 4.0 5.3 Total advisory services program $ 36.6 $ 42.6 $ 31.2 $ 23.2 $ 24.9 Total individual investment sales $ 1,521.7 $ 1,527.5 $ 1,706.8 $ 1,321.7 $ 1,236.6 10
  • 12. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Retirement Plans Quarterly Earnings Trends ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Operating Revenues Asset fees $ 33.1 $ 32.1 $ 33.6 $ 29.2 $ 29.5 Administrative fees 2.6 3.2 3.4 3.3 3.4 Surrender fees 1.1 0.6 0.3 0.5 0.5 Total policy charges 36.8 35.9 37.3 33.0 33.4 Net investment income 161.9 162.1 165.7 161.7 160.3 Other income 84.6 86.9 93.9 84.4 87.3 Total operating revenues 283.3 284.9 296.9 279.1 281.0 Benefits Interest credited to policyholder accounts 111.0 111.9 109.3 107.6 106.5 Expenses Commissions 42.2 42.2 44.9 42.9 42.2 General operating expenses 74.8 70.1 66.0 73.3 73.3 Deferral of policy acquisition costs (9.3) (9.0) (8.8) (9.2) (8.9) Subtotal 107.7 103.3 102.1 107.0 106.6 Amortization of policy acquisition costs (0.9) 9.4 9.1 10.1 12.0 Amortization of value of business acquired 0.6 0.7 0.5 0.5 0.3 Total expenses 107.4 113.4 111.7 117.6 118.9 Pre-tax operating earnings $ 64.9 $ 59.6 $ 75.9 $ 53.9 $ 55.6 Key Ratios/Statistics Average Account Values: General account $ 11,216.3 $ 11,176.4 $ 11,040.5 $ 11,042.8 $ 11,122.8 Separate account 18,256.8 17,569.7 16,738.5 15,791.2 14,881.8 Non insurance assets 20,581.9 21,648.1 21,870.7 21,315.7 20,985.4 Administration only 29,485.9 30,715.0 31,139.3 30,396.6 29,746.7 Total average retirement plan account values $ 79,540.9 $ 81,109.2 $ 80,789.0 $ 78,546.3 $ 76,736.7 Earned rate 5.77% 5.80% 6.00% 5.86% 5.77% Credited rate 3.95% 4.00% 3.96% 3.90% 3.83% Interest spread on average general account values 1.82% 1.80% 2.04% 1.96% 1.94% Income from mortgage loan prepayments and bond call premiums 0.07% 0.06% 0.18% 0.14% 0.05% Base interest spread on average general account values 1.75% 1.74% 1.86% 1.82% 1.89% Asset fees to average separate account values 0.73% 0.73% 0.80% 0.74% 0.79% General operating expenses to average account values 0.38% 0.35% 0.33% 0.37% 0.38% Pre-tax operating earnings to average account values 0.33% 0.29% 0.38% 0.27% 0.29% Pre-tax operating earnings to operating revenue 22.9% 20.9% 25.6% 19.3% 19.8% Average allocated capital $ 737.4 $ 747.1 $ 774.0 $ 774.8 $ 770.3 Return on average allocated capital 24.8% 23.5% 26.8% 20.4% 19.2% Retirement Plans Account Value Activity ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Private Sector Pension Plans Balance, beginning of period $ 32,927.9 $ 33,929.2 $ 32,726.5 $ 32,286.5 $ 30,571.0 New deposits/sales 1,506.2 1,536.8 1,580.9 1,760.2 1,496.5 Participant withdrawals and surrenders (1,255.6) (1,402.9) (1,624.3) (1,460.4) (1,406.6) Net flows 250.6 133.9 (43.4) 299.8 89.9 Investment performance/interest credited to policyholder accounts 1,506.2 721.2 (328.5) (1,954.9) 70.1 Policy charges and other (65.8) (66.5) (68.1) (60.4) (62.3) Case acquisitions/(terminations), net (689.7) (1,991.3) - - - Balance, end of period $ 33,929.2 $ 32,726.5 $ 32,286.5 $ 30,571.0 $ 30,668.7 Public Sector Pension Plans Balance, beginning of period $ 44,966.9 $ 47,257.8 $ 48,304.8 $ 48,260.1 $ 45,975.0 New deposits/sales 1,071.9 1,066.0 1,055.8 1,153.1 1,107.5 Participant withdrawals and surrenders (747.2) (812.7) (780.6) (883.0) (826.4) Net flows 324.7 253.3 275.2 270.1 281.1 Investment performance/interest credited 2,032.2 1,065.0 (141.2) (2,482.6) 131.8 Policy charges and other (20.4) (21.0) (21.4) (18.3) (18.6) Case acquisitions/(terminations), net (45.6) (250.3) (157.3) (54.3) (110.6) Balance, end of period $ 47,257.8 $ 48,304.8 $ 48,260.1 $ 45,975.0 $ 46,258.7 Total retirement plan account values $ 81,187.0 $ 81,031.3 $ 80,546.6 $ 76,546.0 $ 76,927.4 11
  • 13. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Retirement Plans Account Values by Product ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Private Sector Pension Plans BEST of AMERICA annuity products $ 7,514.0 $ 7,470.0 $ 7,178.6 $ 6,452.7 $ 6,235.8 BEST of AMERICA trust products 21,369.3 21,926.9 21,814.6 20,816.8 21,154.0 Subtotal BEST of AMERICA 28,883.3 29,396.9 28,993.2 27,269.5 27,389.8 Nationwide Financial Network products 1,044.0 1,033.2 1,014.5 960.1 955.9 Nationwide employee and agent benefit plans 3,482.8 1,782.5 1,795.4 1,862.7 1,859.1 Other 519.1 513.9 483.4 478.7 463.9 Total private sector pension plans $ 33,929.2 $ 32,726.5 $ 32,286.5 $ 30,571.0 $ 30,668.7 Public Sector Pension Plans IRC Section 457 annuities $ 16,942.6 $ 17,190.1 $ 17,096.3 $ 16,345.6 $ 16,394.5 Administration only agreements 30,315.2 31,114.7 31,163.8 29,629.4 29,864.2 Total public sector pension plans $ 47,257.8 $ 48,304.8 $ 48,260.1 $ 45,975.0 $ 46,258.7 Total retirement plan account values $ 81,187.0 $ 81,031.3 $ 80,546.6 $ 76,546.0 $ 76,927.4 Retirement Plans Sales by Product ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Private Sector Pension Plans BEST of AMERICA annuity products $ 254.8 $ 249.3 $ 242.1 $ 257.3 $ 218.7 BEST of AMERICA trust products 1,190.1 1,201.7 1,247.1 1,383.7 1,205.0 Subtotal BEST of AMERICA 1,444.9 1,451.0 1,489.2 1,641.0 1,423.7 Nationwide Financial Network products 31.2 38.6 43.7 46.9 32.6 Other 19.8 14.9 27.0 20.8 19.5 Total private sector pension plans $ 1,495.9 $ 1,504.5 $ 1,559.9 $ 1,708.7 $ 1,475.8 Public Sector Pension Plans IRC Section 457 annuities $ 385.5 $ 387.1 $ 386.2 $ 435.8 $ 443.4 Administration only agreements 686.5 679.0 669.5 717.2 663.3 Total public sector pension plans 1,072.0 1,066.1 1,055.7 1,153.0 1,106.7 Total retirement plan sales $ 2,567.9 $ 2,570.6 $ 2,615.6 $ 2,861.7 $ 2,582.5 Retirement Plans Sales by Channel ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Private Sector Pension Plans Non-affiliated Independent broker/dealers $ 945.0 $ 959.4 $ 949.3 $ 1,048.4 $ 927.2 Wirehouse and regional firms 274.3 267.6 293.8 324.0 256.6 Financial institutions 137.9 126.6 134.2 172.6 152.7 Pension plan administrators 98.9 95.6 137.4 119.6 101.1 Affiliated Nationwide Retirement Solutions 7.6 7.7 8.6 8.1 7.5 Nationwide Financial Network 32.2 47.6 36.6 36.0 30.7 Total private sector pension plans $ 1,495.9 $ 1,504.5 $ 1,559.9 $ 1,708.7 $ 1,475.8 Public Sector Pension Plans Nationwide Retirement Solutions $ 1,072.0 $ 1,066.1 $ 1,055.7 $ 1,153.0 $ 1,106.7 Total retirement plan sales $ 2,567.9 $ 2,570.6 $ 2,615.6 $ 2,861.7 $ 2,582.5 12
  • 14. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Protection Quarterly Earnings Trends Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Operating Revenues Asset fees $ 13.1 $ 13.4 $ 13.9 $ 12.8 $ 12.9 Cost of insurance charges 103.7 105.1 107.6 109.5 111.2 Administrative fees 19.2 19.5 21.7 22.3 27.7 Surrender fees 4.7 5.1 5.1 6.8 6.0 Total policy charges 140.7 143.1 148.3 151.4 157.8 Net Investment Income General account assets 120.4 120.8 124.4 121.2 123.7 Charge for invested capital (4.7) (4.1) (4.2) (3.7) (2.9) Total net investment income 115.7 116.7 120.2 117.5 120.8 Premiums 74.7 72.0 75.8 75.0 75.2 Other income 0.7 1.0 1.5 0.7 0.9 Total operating revenues 331.8 332.8 345.8 344.6 354.7 Benefits Interest credited to policyholder accounts 47.6 48.1 49.0 47.6 48.3 Life benefits 111.4 109.5 121.5 129.0 121.4 Policyholder dividends 20.0 23.1 18.7 23.9 24.4 Total benefits 179.0 180.7 189.2 200.5 194.1 Expenses Commissions 31.9 32.1 43.4 42.3 49.3 General operating expenses 64.6 63.8 63.7 59.9 59.2 Deferral of policy acquisition costs (47.8) (45.9) (57.8) (56.1) (67.1) Subtotal 48.7 50.0 49.3 46.1 41.4 Amortization of policy acquisition costs 9.0 27.1 30.6 26.1 41.2 Amortization of value of business acquired 13.5 9.8 7.4 7.0 (0.4) Total expenses 71.2 86.9 87.3 79.2 82.2 Pre-tax operating earnings $ 81.6 $ 65.2 $ 69.3 $ 64.9 $ 78.4 Key Ratios/Statistics General operating expenses to operating revenues 19.5% 19.2% 18.4% 17.4% 16.7% Pre-tax operating earnings to operating revenues 24.6% 19.6% 20.0% 18.8% 22.1% Average allocated capital $ 1,973.6 $ 1,973.5 $ 1,998.0 $ 2,024.4 $ 2,042.4 Return on average allocated capital 11.3% 9.4% 9.5% 9.1% 10.2% Note: The results of operations of TBG Financial are reflected as discontinued operations. Individual Protection Policy Reserves Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Individual investment life $ 6,251.2 $ 6,400.5 $ 6,298.2 $ 5,776.6 $ 5,748.4 Corporate investment life - excluding experience rated BOLI 7,049.6 7,162.0 7,192.9 7,002.4 7,065.0 Corporate investment life - experience rated BOLI 2,009.4 2,023.3 2,085.9 1,501.3 1,474.6 Subtotal investment life 15,310.2 15,585.8 15,577.0 14,280.3 14,288.0 Traditional life 4,150.0 4,152.0 4,156.4 4,156.1 4,166.0 Universal life 1,191.4 1,218.6 1,257.1 1,294.0 1,327.7 Subtotal fixed life 5,341.4 5,370.6 5,413.5 5,450.1 5,493.7 Total individual protection policy reserves $ 20,651.6 $ 20,956.4 $ 20,990.5 $ 19,730.4 $ 19,781.7 Individual Protection Insurance In Force Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Individual investment life $ 57,489.0 $ 57,514.1 $ 57,772.0 $ 57,196.0 $ 57,030.2 Corporate investment life - excluding experience rated BOLI 11,963.4 11,963.0 11,980.3 12,014.9 12,150.9 Corporate investment life - experience rated BOLI 13,295.4 13,289.7 13,311.2 13,284.0 13,270.7 Subtotal investment life 82,747.8 82,766.8 83,063.5 82,494.9 82,451.8 Traditional life 41,631.0 41,882.4 43,970.7 44,899.4 47,294.6 Universal life 10,270.3 10,100.8 10,484.5 10,764.5 10,983.6 Subtotal fixed life 51,901.3 51,983.2 54,455.2 55,663.9 58,278.2 Total individual protection insurance in force $ 134,649.1 $ 134,750.0 $ 137,518.7 $ 138,158.8 $ 140,730.0 13
  • 15. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Protection Sales by Product Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) BEST of AMERICA Variable Life Series First year sales $ 33.5 $ 39.6 $ 39.4 $ 30.1 $ 32.9 Renewal sales 74.3 73.2 80.2 71.2 72.9 Total BEST of AMERICA variable life series 107.8 112.8 119.6 101.3 105.8 Nationwide Financial Network Variable Life Products First year sales 2.0 1.5 1.6 1.9 1.8 Renewal sales 47.3 42.0 43.8 41.6 38.9 Total Nationwide Financial Network variable life products 49.3 43.5 45.4 43.5 40.7 Corporate Owned Life Insurance (COLI) First year sales 61.0 20.6 61.3 69.9 49.3 Renewal sales 92.6 33.8 80.2 135.6 99.5 Total COLI 153.6 54.4 141.5 205.5 148.8 Traditional/Universal life First year sales 24.4 32.0 44.7 48.2 41.4 Renewal sales 111.4 103.4 115.7 104.2 112.5 Total traditional/universal life 135.8 135.4 160.4 152.4 153.9 Total individual protection sales $ 446.5 $ 346.1 $ 466.9 $ 502.7 $ 449.2 Individual Protection Sales by Channel Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Non-affiliated Independent broker/dealers $ 61.5 $ 71.8 $ 82.0 $ 81.0 $ 80.8 Wirehouse and regional firms 18.3 21.7 20.8 19.2 19.8 Financial institutions 15.7 18.0 20.6 18.0 15.8 Life specialists 91.1 12.9 137.3 105.6 95.3 Affiliated Nationwide Financial Network 197.4 180.2 202.0 179.0 184.0 Mullin TBG 62.5 41.5 4.2 99.9 53.5 Total individual protection sales $ 446.5 $ 346.1 $ 466.9 $ 502.7 $ 449.2 14
  • 16. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Investment Life Quarterly Earnings Trends Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Operating Revenues Asset fees $ 13.1 $ 13.4 $ 13.9 $ 12.8 $ 12.9 Cost of insurance charges 87.3 88.2 89.4 90.0 90.0 Administrative fees 14.6 13.7 14.0 14.0 17.9 Surrender fees 4.0 4.5 4.3 6.0 5.1 Total policy charges 119.0 119.8 121.6 122.8 125.9 Net Investment Income General account assets 37.6 36.9 40.1 36.7 38.2 Charge for invested capital (4.7) (4.1) (4.2) (3.7) (2.9) Total net investment income 32.9 32.8 35.9 33.0 35.3 Other income 0.7 1.0 1.5 0.7 0.9 Total operating revenues 152.6 153.6 159.0 156.5 162.1 Benefits Interest credited to policyholder accounts 28.0 28.2 28.7 28.0 27.3 Life benefits 31.5 35.3 45.4 44.3 41.5 Total benefits 59.5 63.5 74.1 72.3 68.8 Expenses Commissions 23.1 20.4 26.0 26.4 25.7 General operating expenses 33.5 34.0 32.1 33.1 30.3 Deferral of policy acquisition costs (33.1) (29.0) (35.5) (38.1) (36.4) Subtotal 23.5 25.4 22.6 21.4 19.6 Amortization of policy acquisition costs 4.3 16.5 19.3 18.6 32.8 Amortization of value of business acquired 11.2 7.3 5.5 5.0 (4.1) Total expenses 39.0 49.2 47.4 45.0 48.3 Pre-tax operating earnings $ 54.1 $ 40.9 $ 37.5 $ 39.2 $ 45.0 Key Ratios/Statistics (1) $ 6.19 $ 6.30 $ 6.38 $ 6.39 $ 6.38 Cost of insurance per $1,000 of average net amount at risk (1) $ 2.23 $ 2.52 $ 3.24 $ 3.14 $ 2.94 Life benefits per $1,000 of average net amount at risk 22.0% 22.1% 20.2% 21.2% 18.7% General operating expenses to operating revenues 35.5% 26.6% 23.6% 25.0% 27.8% Pre-tax operating earnings to operating revenues Average allocated capital $ 1,302.7 $ 1,307.3 $ 1,310.1 $ 1,320.1 $ 1,313.3 Return on average allocated capital 11.6% 9.4% 8.3% 8.9% 9.2% (1) Excludes experience rated BOLI corporate investment life. Note: The results of operations of TBG Financial are reflected as discontinued operations. Investment Life Policy Reserve Activity ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Balance, beginning of period $ 14,631.2 $ 15,310.2 $ 15,585.8 $ 15,577.0 $ 14,280.3 Deposits 336.5 232.8 335.5 348.1 330.8 Withdrawals and surrenders (125.4) (151.2) (142.2) (137.7) (143.9) Net flows 211.1 81.6 193.3 210.4 186.9 Investment performance/interest credited to policyholder accounts 594.8 303.2 (96.0) (1,398.5) (43.9) Policy charges (118.9) (119.1) (121.6) (123.9) (125.7) Benefits and other (8.0) 9.9 15.5 15.3 (9.6) Balance, end of period $ 15,310.2 $ 15,585.8 $ 15,577.0 $ 14,280.3 $ 14,288.0 15
  • 17. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Fixed Life Quarterly Earnings Trends Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Operating Revenues Cost of insurance charges 16.4 16.9 18.2 19.5 21.2 Administrative fees $ 4.6 $ 5.8 $ 7.7 $ 8.3 $ 9.8 Surrender fees 0.7 0.6 0.8 0.8 0.9 Total policy charges 21.7 23.3 26.7 28.6 31.9 Net investment income 82.8 83.9 84.3 84.5 85.5 Premiums 74.7 72.0 75.8 75.0 75.2 Total operating revenues 179.2 179.2 186.8 188.1 192.6 Benefits Interest credited to policyholder accounts 19.6 19.9 20.3 19.6 21.0 Life benefits 79.9 74.2 76.1 84.7 79.9 Policyholder dividends 20.0 23.1 18.7 23.9 24.4 Total benefits 119.5 117.2 115.1 128.2 125.3 Expenses Commissions 8.8 11.7 17.4 15.9 23.6 General operating expenses 31.1 29.8 31.6 26.8 28.9 Deferral of policy acquisition costs (14.7) (16.9) (22.3) (18.0) (30.7) Subtotal 25.2 24.6 26.7 24.7 21.8 Amortization of policy acquisition costs 4.7 10.6 11.3 7.5 8.4 Amortization of value of business acquired 2.3 2.5 1.9 2.0 3.7 Total expenses 32.2 37.7 39.9 34.2 33.9 Pre-tax operating earnings $ 27.5 $ 24.3 $ 31.8 $ 25.7 $ 33.4 Key Ratios/Statistics $ 6.24 $ 5.71 $ 5.72 $ 6.15 $ 5.61 Life benefits per $1,000 of average life insurance in force 17.4% 16.6% 16.9% 14.2% 15.0% General operating expenses to operating revenues 15.3% 13.6% 17.0% 13.7% 17.3% Pre-tax operating earnings to operating revenues Average allocated capital $ 670.8 $ 666.3 $ 687.9 $ 704.3 $ 729.1 Return on average allocated capital 10.7% 9.5% 12.0% 9.5% 11.9% Fixed Life Policy Reserve Activity ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Traditional/Universal Life Balance, beginning of period $ 5,323.1 $ 5,341.4 $ 5,370.6 $ 5,413.5 $ 5,450.1 Deposits 114.8 116.7 154.7 134.7 132.2 Withdrawals and surrenders (56.7) (56.1) (62.0) (55.4) (59.2) Net flows 58.1 60.6 92.7 79.3 73.0 Interest credited to policyholder accounts 20.1 20.5 20.8 20.6 21.3 Policy charges (21.8) (24.1) (26.8) (29.5) (31.8) Benefits and other (38.1) (27.8) (43.8) (33.8) (18.9) Balance, end of period $ 5,341.4 $ 5,370.6 $ 5,413.5 $ 5,450.1 $ 5,493.7 16
  • 18. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Corporate and Other Quarterly Earnings Trends Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Operating Revenues Net Investment Income General account assets $ 133.6 $ 115.1 $ 127.4 $ 103.3 $ 100.5 Periodic net coupon settlements on non-qualifying derivatives (0.4) - - - - Total net investment income 133.2 115.1 127.4 103.3 100.5 Operating realized gains (losses) 1.6 (3.4) (12.7) (16.8) (4.1) Other income 53.8 60.4 58.7 49.4 47.9 Total operating revenues 188.6 172.1 173.4 135.9 144.3 Benefits Interest credited Products 64.0 63.6 69.3 61.4 46.9 Total benefits 64.0 63.6 69.3 61.4 46.9 Expenses Commissions 7.9 6.8 5.9 4.1 3.2 General operating expenses 53.2 58.9 66.0 56.5 63.4 Amortization of value of business acquired - - 0.2 0.1 - Debt extinguishment costs 10.2 - - - - Interest expense 27.5 28.9 29.7 27.7 25.9 Total expenses 98.8 94.6 101.8 88.4 92.5 Pre-tax operating earnings $ 25.8 $ 13.9 $ 2.3 $ (13.9) $ 4.9 Note: The results of operations of TBG Financial are reflected as discontinued operations. Nationwide Bank Key Ratio / Statistics Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Total Assets 964.9 995.4 1,062.8 1,348.3 1,492.1 Net Interest Margin 2.96% 3.08% 3.18% 2.98% 3.24% Medium Term Notes ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Key Ratios/Statistics Daily Average Account Values: General account $ 4,219.9 $ 4,107.7 $ 4,527.5 $ 4,527.2 $ 4,307.0 Earned rate 6.34% 6.35% 6.58% 5.53% 4.68% Credited rate 5.35% 5.42% 5.42% 4.70% 3.58% Interest spread on daily average general account values 0.99% 0.93% 1.16% 0.83% 1.10% Income from mortgage loan prepayments and bond call premiums 0.12% 0.15% 0.28% 0.08% 0.02% Base interest spread on daily average general account values 0.87% 0.78% 0.88% 0.75% 1.08% Corporate and Other Account Value Activity ($ in millions) Medium Term Notes Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Balance, beginning of period $ 4,347.9 $ 3,939.9 $ 4,529.0 $ 4,525.7 $ 4,528.7 Deposits 200.0 899.8 - - - Maturities (600.0) (320.0) - - (223.8) Net flows (400.0) 579.8 - - (223.8) Interest credited to policyholder accounts and amortization 56.5 55.7 61.1 53.2 38.7 Other benefits - interest payments (64.5) (46.4) (64.4) (50.2) (49.3) Balance, end of period $ 3,939.9 $ 4,529.0 $ 4,525.7 $ 4,528.7 $ 4,294.3 Nationwide Bank $ 812.2 $ 798.6 $ 798.3 $ 985.7 $ 1,028.4 Nationwide Funds Group $ 3,109.5 $ 3,026.3 $ 1,917.3 $ 1,640.6 $ 1,791.7 Total corporate and other account values $ 7,861.6 $ 8,353.9 $ 7,241.3 $ 7,155.0 $ 7,114.4 17
  • 19. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Customer Funds Managed and Administered ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual variable annuities $ 46,131.5 $ 47,067.0 $ 46,121.5 $ 42,698.3 $ 42,075.0 Individual fixed annuities 5,721.2 5,113.3 4,717.3 4,468.0 4,273.1 Income products 2,064.4 2,083.8 2,101.0 2,102.5 2,124.1 Advisory services program 643.7 669.5 647.2 604.4 522.8 Subtotal individual investments 54,560.8 54,933.6 53,587.0 49,873.2 48,995.0 Private sector pension plans 33,929.2 32,726.5 32,286.5 30,571.0 30,668.7 Public sector pension plans 47,257.8 48,304.8 48,260.1 45,975.0 46,258.7 Subtotal retirement plans 81,187.0 81,031.3 80,546.6 76,546.0 76,927.4 Individual protection investment life 15,310.2 15,585.8 15,577.0 14,280.3 14,288.0 Individual protection fixed life 5,341.4 5,370.6 5,413.5 5,450.1 5,493.7 Subtotal individual protection 20,651.6 20,956.4 20,990.5 19,730.4 19,781.7 Medium term notes 3,939.9 4,529.0 4,525.7 4,528.7 4,294.3 Nationwide Bank 812.2 798.6 798.3 985.7 1,028.4 Nationwide Funds Group 3,109.5 3,026.3 1,917.3 1,640.6 1,791.7 Subtotal corporate and other 7,861.6 8,353.9 7,241.3 7,155.0 7,114.4 Customer funds managed and administered $ 164,261.0 $ 165,275.2 $ 162,365.4 $ 153,304.6 $ 152,818.5 Note: Total Customer Funds Managed and Administered includes NFG funds as detailed below. Nationwide Funds Group - Customer Funds Managed and Administered ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Individual Investments 14,882.0 15,396.2 15,690.1 14,884.5 14,936.7 Retirement Plans 7,909.3 8,871.4 9,020.1 8,813.0 9,258.7 Individual Protection 3,629.0 3,682.1 3,543.2 3,369.3 3,323.3 Corporate and Other 3,109.5 3,026.3 1,917.3 1,640.6 1,791.7 Customer funds managed and administered $ 29,529.8 $ 30,976.0 $ 30,170.7 $ 28,707.4 $ 29,310.4 Separate Account Assets by Segment and Fund Type Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 ($ in millions) Individual Investments Equity $ 35,677.4 $ 36,383.4 $ 35,459.8 $ 31,632.0 $ 31,434.8 Bond 4,681.6 4,998.5 5,170.9 5,318.6 5,274.5 Money market 1,633.1 1,630.9 1,742.1 1,912.3 1,805.3 Subtotal individual investments 41,992.1 43,012.8 42,372.8 38,862.9 38,514.6 Retirement Plans Equity $ 14,492.8 $ 14,725.5 $ 14,311.9 $ 12,543.8 $ 12,334.6 Bond 2,583.8 925.6 996.0 1,083.9 1,094.4 Money market 507.7 544.3 555.9 598.2 573.8 Other 673.2 686.5 731.3 761.4 773.4 Subtotal retirement plans 18,257.5 16,881.9 16,595.1 14,987.3 14,776.2 Individual Protection Equity $ 9,370.9 $ 9,570.3 $ 9,387.5 $ 8,486.6 $ 8,197.0 Bond 2,143.6 2,180.2 2,860.0 2,379.1 2,468.5 Money market 1,359.9 1,375.2 955.3 1,001.0 1,202.0 Subtotal individual protection 12,874.4 13,125.7 13,202.8 11,866.7 11,867.5 Corporate and Other Equity $ 604.8 $ 692.6 $ 615.5 $ 504.6 $ 526.9 Bond 56.3 64.2 59.8 55.3 59.9 Money market 7.7 9.5 9.0 10.8 11.5 Subtotal corporate and other 668.8 766.3 684.3 570.7 598.3 Total Equity $ 60,145.9 $ 61,371.8 $ 59,774.7 $ 53,167.0 $ 52,493.3 Bond 9,465.3 8,168.5 9,086.7 8,836.9 8,897.3 Money market 3,508.4 3,559.9 3,262.3 3,522.3 3,592.6 Other 673.2 686.5 731.3 761.4 773.4 Total separate account assets by fund type $ 73,792.8 $ 73,786.7 $ 72,855.0 $ 66,287.6 $ 65,756.6 18
  • 20. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Securities Available-For-Sale Gross Gross Amortized Unrealized Unrealized Estimated ($ in millions) Cost Gains Losses Fair Value June 30, 2008 Fixed maturity securities: U.S. Treasury securities and obligations of U.S. Government corporations $ 132.4 $ 16.9 $ 0.6 $ 148.7 Agencies not backed by the full faith and credit of the U.S. Government 425.2 55.8 0.5 480.5 Obligations of states and political subdivisions 277.8 0.2 6.3 271.7 Debt securities issued by foreign governments 50.2 2.4 0.9 51.7 Corporate securities Public 9,321.4 140.2 329.3 9,132.3 Private 5,536.2 85.4 164.0 5,457.6 Mortgage-backed securities 7,283.5 32.8 389.7 6,926.6 Asset-backed securities 4,133.0 25.5 417.8 3,740.7 Total fixed maturity securities 27,159.7 359.2 1,309.1 26,209.8 Equity securities 119.8 3.7 8.8 114.7 Total $ 27,279.5 $ 362.9 $ 1,317.9 $ 26,324.5 December 31, 2007 Fixed maturity securities: U.S. Treasury securities and obligations of U.S. Government corporations $ 172.8 $ 17.4 $ 0.9 $ 189.3 Agencies not backed by the full faith and credit of the U.S. Government 418.1 61.5 - 479.6 Obligations of states and political subdivisions 273.3 1.7 2.8 272.2 Debt securities issued by foreign governments 56.2 2.5 0.3 58.4 Corporate securities Public 9,233.2 175.2 178.8 9,229.6 Private 6,010.7 135.7 66.9 6,079.5 Mortgage-backed securities 7,142.5 40.3 108.2 7,074.6 Asset-backed securities 3,957.1 33.4 184.5 3,806.0 Total fixed maturity securities 27,263.9 467.7 542.4 27,189.2 Equity securities 117.5 8.3 1.6 124.2 Total $ 27,381.4 $ 476.0 $ 544.0 $ 27,313.4 Aging of Gross Unrealized Losses on Securities Available-For-Sale Less Than or Equal to One Year More Than One Year Total Gross Gross Gross Estimated Unrealized Estimated Unrealized Estimated Unrealized ($ in millions) Fair Value Losses Fair Value Losses Fair Value Losses June 30, 2008 Fixed maturity securities: U.S. Treasury securities & obligations of U.S. Government corporations $ 11.7 $ 0.3 $ 1.5 $ 0.3 $ 13.2 $ 0.6 Agencies not backed by the full faith and credit of the U.S. Government 16.1 0.5 - - 16.1 0.5 Obligations of states and political subdivisions 193.9 3.7 31.1 2.6 225.0 6.3 Debt securities issued by foreign governments 19.1 0.9 1.2 - 20.3 0.9 Corporate securities Public 4,002.0 182.3 1,446.1 147.0 5,448.1 329.3 Private 2,407.7 92.1 1,115.4 71.9 3,523.1 164.0 Mortgage-backed securities 2,950.8 164.7 1,825.7 225.0 4,776.5 389.7 Asset-backed securities 1,750.1 192.2 1,397.7 225.6 3,147.8 417.8 Total fixed maturity securities 11,351.4 636.7 5,818.7 672.4 17,170.1 1,309.1 Equity securities 74.2 8.7 0.1 0.1 74.3 8.8 Total $ 11,425.6 $ 645.4 $ 5,818.8 $ 672.5 $ 17,244.4 $ 1,317.9 Percentage of gross unrealized losses 49% 51% December 31, 2007 Fixed maturity securities: U.S. Treasury securities & obligations of U.S. Government corporations $ 23.7 $ 0.6 $ 4.2 $ 0.3 $ 27.9 $ 0.9 Agencies not backed by the full faith and credit of the U.S. Government - - 13.9 - 13.9 - Obligations of states and political subdivisions 23.9 0.2 154.3 2.6 178.2 2.8 Debt securities issued by foreign governments 26.4 0.3 1.2 - 27.6 0.3 Corporate securities Public 2,452.6 103.4 2,287.7 75.4 4,740.3 178.8 Private 740.4 18.8 2,076.6 48.1 2,817.0 66.9 Mortgage-backed securities 1,448.4 27.6 2,775.7 80.6 4,224.1 108.2 Asset-backed securities 1,515.3 132.3 1,211.6 52.2 2,726.9 184.5 Total fixed maturity securities 6,230.7 283.2 8,525.2 259.2 14,755.9 542.4 Equity securities 37.5 1.6 0.1 - 37.6 1.6 Total $ 6,268.2 $ 284.8 $ 8,525.3 $ 259.2 $ 14,793.5 $ 544.0 Percentage of gross unrealized losses 52% 48% 19
  • 21. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Credit Quality of Fixed Maturity Securities Available-For-Sale June 30, 2008 December 31, 2007 Amortized Est. Fair Amortized Est. Fair ($ in millions) Cost Value Cost Value NAIC Designation Rating Agency Equivalent Designation 1 Aaa/Aa/A $ 19,022.8 $ 18,235.4 $ 19,153.4 $ 19,056.5 2 Baa 6,385.2 6,322.0 6,445.9 6,512.7 3 Ba 1,175.8 1,118.3 1,194.0 1,166.7 4 B 385.0 359.8 348.2 341.6 5 Caa and lower 118.9 103.2 83.8 73.1 6 In or near default 72.0 71.1 38.6 38.6 Total fixed maturities $ 27,159.7 $ 26,209.8 $ 27,263.9 $ 27,189.2 Mortgage Loans by Region and Property Type ($ in millions) Apartment June 30, 2008 Office Warehouse Retail & Other Total New England $ 137.1 $ 26.7 $ 76.5 $ 100.8 $ 341.1 Middle Atlantic 158.7 265.7 373.5 118.1 916.0 East North Central 107.1 223.1 539.7 479.4 1,349.3 West North Central 32.6 68.6 65.7 139.2 306.1 South Atlantic 137.8 479.6 740.3 480.2 1,837.9 East South Central 22.6 44.1 119.9 127.5 314.1 West South Central 15.7 169.0 186.2 233.9 604.8 Mountain 112.3 135.5 140.5 350.1 738.4 Pacific 338.7 426.3 423.8 355.8 1,544.6 Subtotal - Principal $ 1,062.6 $ 1,838.6 $ 2,666.1 $ 2,385.0 $ 7,952.3 Valuation allowance (25.9) Unamortized premium 11.3 Lower of cost or market adjustment on mortgage loans held for sale (8.4) Change in fair value of hedged mortgage loans and commitments 11.3 Total mortgage loans on real estate, net $ 7,940.6 Apartment December 31, 2007 Office Warehouse Retail & Other Total New England $ 141.1 $ 27.1 $ 78.3 $ 92.5 $ 339.0 Middle Atlantic 172.9 278.0 355.5 164.0 970.4 East North Central 91.2 239.2 555.8 491.7 1,377.9 West North Central 34.9 70.7 77.0 152.3 334.9 South Atlantic 155.9 494.1 737.1 562.4 1,949.5 East South Central 25.8 45.0 122.0 154.0 346.8 West South Central 22.8 170.1 179.7 242.4 615.0 Mountain 123.0 138.1 168.4 359.4 788.9 Pacific 333.0 434.5 438.6 386.2 1,592.3 Subtotal - Principal $ 1,100.6 $ 1,896.8 $ 2,712.4 $ 2,604.9 $ 8,314.7 Valuation allowance (24.8) Unamortized premium 12.9 Lower of cost or market adjustment on mortgage loans held for sale (3.8) Change in fair value of hedged mortgage loans and commitments 17.1 Total mortgage loans on real estate, net $ 8,316.1 20
  • 22. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Deferred Policy Acquisition Costs Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Six Months Ended June 30, 2008 Balance, beginning of period $ 2,078.0 $ 292.9 $ 1,637.6 $ 87.1 $ 4,095.6 Capitalization 171.3 18.1 123.2 - 312.6 Amortization (159.7) (22.1) (67.3) - (249.1) Adjustments to unrealized gains and losses on securities available-for-sale and other 12.1 1.4 0.7 194.3 208.5 Balance, end of period $ 2,101.7 $ 290.3 $ 1,694.2 $ 281.4 $ 4,367.6 Year Ended December 31, 2007 Balance, beginning of period $ 1,945.0 $ 292.1 $ 1,530.5 $ 83.4 $ 3,851.0 Capitalization 398.6 36.1 196.6 - 631.3 Amortization (287.1) (27.4) (93.1) - (407.6) Adjustments to unrealized gains and losses on securities available-for-sale and other 21.5 (7.9) 3.6 3.7 20.9 Balance, end of period $ 2,078.0 $ 292.9 $ 1,637.6 $ 87.1 $ 4,095.6 Year Ended December 31, 2006 Balance, beginning of period $ 1,936.4 $ 294.5 $ 1,412.0 $ 42.5 $ 3,685.4 Capitalization 350.8 36.8 200.8 - 588.4 Amortization (352.7) (38.3) (81.6) - (472.6) Adjustments to unrealized gains and losses on securities available-for-sale and other 10.5 (0.9) (0.7) 40.9 49.8 Balance, end of period $ 1,945.0 $ 292.1 $ 1,530.5 $ 83.4 $ 3,851.0 Year Ended December 31, 2005 Balance, beginning of period $ 2,094.6 $ 304.9 $ 1,314.2 $ (152.6) $ 3,561.1 Capitalization 250.7 37.2 201.1 - 489.0 Amortization (329.3) (47.4) (102.7) - (479.4) Adjustments to unrealized gains and losses on securities available-for-sale and other (79.6) (0.2) (0.6) 195.1 114.7 Balance, end of period $ 1,936.4 $ 294.5 $ 1,412.0 $ 42.5 $ 3,685.4 Year Ended December 31, 2004 Balance, beginning of period $ 2,052.1 $ 303.3 $ 1,223.3 $ (248.8) $ 3,329.9 Capitalization 293.6 41.5 204.1 - 539.2 Amortization (276.1) (39.9) (114.4) - (430.4) Adjustments to unrealized gains and losses on securities available-for-sale and other 25.0 - 1.2 96.2 122.4 Balance, end of period $ 2,094.6 $ 304.9 $ 1,314.2 $ (152.6) $ 3,561.1 Year Ended December 31, 2003 Balance, beginning of period $ 1,885.6 $ 305.3 $ 1,144.0 $ (308.0) $ 3,026.9 Capitalization 376.8 43.8 199.5 - 620.1 Amortization (228.3) (45.7) (120.6) - (394.6) Adjustments to unrealized gains and losses on securities available-for-sale and other 18.0 (0.1) 0.4 59.2 77.5 Balance, end of period $ 2,052.1 $ 303.3 $ 1,223.3 $ (248.8) $ 3,329.9 21
  • 23. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Variable Annuity Deferred Acquisition Costs ($ in millions) June 30, 2008 December 31, 2007 Account DAC Annualized Account DAC Annualized Year Values Balance Lapse Rate Values Balance Lapse Rate 1 $ 2,187.9 $ 148.6 $ 5,368.6 $ 290.5 2 4,903.5 279.4 4,762.3 189.8 3 4,303.1 173.7 3,177.3 160.6 4 2,871.5 152.1 3,598.2 173.8 5 3,192.3 160.7 4,310.5 178.7 6 3,696.5 157.3 4,363.6 154.0 7 3,823.2 141.1 4,593.7 163.6 8 3,803.0 149.5 3,533.0 140.7 9 2,797.7 134.8 2,309.3 97.3 10 1,920.9 94.3 2,164.7 89.6 11-15 6,572.0 335.6 6,371.0 294.7 16-20 1,673.1 77.1 1,247.3 51.0 21-27 330.3 4.2 322.0 3.4 Total: $ 42,075.0 $ 2,008.4 15.4% $ 46,121.5 $ 1,987.7 14.9% December 31, 2006 December 31, 2005 Account DAC Annualized Account DAC Annualized Year Values Balance Lapse Rate Values Balance Lapse Rate 1 $ 4,633.0 $ 285.2 $ 3,000.3 $ 200.6 2 3,194.1 174.3 3,521.0 212.8 3 3,639.6 186.5 4,361.5 224.6 4 4,425.8 191.2 4,519.7 199.0 5 4,584.6 165.4 4,752.0 210.0 6 4,697.1 169.4 4,662.3 189.1 7 4,599.3 153.3 3,569.7 128.5 8 2,862.0 97.0 3,006.1 96.8 9 2,514.9 89.7 2,169.5 84.9 10 1,934.5 84.0 2,029.1 75.5 11-15 5,635.7 233.9 4,386.3 168.0 16-20 783.7 30.1 512.5 19.4 21-27 300.5 2.3 306.0 2.2 Total: $ 43,804.8 $ 1,862.3 14.6% $ 40,796.0 $ 1,811.4 13.5% December 31, 2004 December 31, 2003 Account DAC Annualized Account DAC Annualized Year Values Balance Lapse Rate Values Balance Lapse Rate 1 $ 3,748.9 $ 253.1 $ 4,500.3 $ 310.6 2 4,649.3 259.9 4,638.5 284.0 3 4,844.1 239.2 5,014.8 283.3 4 5,106.3 243.4 4,864.6 275.1 5 4,917.0 206.2 3,886.5 170.6 6 3,813.5 148.0 3,833.3 140.9 7 3,708.0 121.0 3,114.6 116.5 8 2,624.7 101.5 2,685.2 72.8 9 2,315.0 84.8 1,877.4 52.3 10 1,690.1 62.5 1,415.8 35.7 11-15 3,427.8 132.6 2,493.5 61.0 16-20 316.6 13.6 186.4 3.5 21-25 320.6 2.3 325.0 1.2 Total: $ 41,481.9 $ 1,868.1 12.5% $ 38,835.9 $ 1,807.5 12.5% 22
  • 24. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Value of Business Acquired Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Six Months Ended June 30, 2008 Balance, beginning of period $ 13.5 $ 5.8 $ 329.5 $ 6.0 $ 354.8 Amortization (4.2) (0.8) (6.6) (0.1) (11.7) Adjustments to realized and unrealized gains and losses on securities available-for-sale - 1.1 1.5 - 2.6 Balance, end of period $ 9.3 $ 6.1 $ 324.4 $ 5.9 $ 345.7 Year Ended December 31, 2007 Balance, beginning of period $ 14.1 $ 4.9 $ 367.5 $ 6.2 $ 392.7 Amortization (5.3) (2.2) (39.3) (0.2) (47.0) Adjustments to realized and unrealized gains and losses on securities available-for-sale 4.7 3.1 1.3 - 9.1 Balance, end of period $ 13.5 $ 5.8 $ 329.5 $ 6.0 $ 354.8 Year Ended December 31, 2006 Balance, beginning of period $ 29.4 $ 15.7 $ 398.2 $ 6.4 $ 449.7 Amortization (6.5) (6.9) (32.6) - (46.0) Adjustments to realized and unrealized gains and losses on securities available-for-sale (8.8) (3.9) 1.9 (0.2) (11.0) Balance, end of period $ 14.1 $ 4.9 $ 367.5 $ 6.2 $ 392.7 Year Ended December 31, 2005 Balance, beginning of period $ 27.1 $ 16.5 $ 430.4 $ 6.4 $ 480.4 Amortization (7.2) (3.5) (34.3) - (45.0) Adjustments to realized and unrealized gains and losses on securities available-for-sale 9.5 2.7 2.1 - 14.3 Balance, end of period $ 29.4 $ 15.7 $ 398.2 $ 6.4 $ 449.7 Year Ended December 31, 2004 Balance, beginning of period $ 33.0 $ 19.6 $ 463.6 $ 6.8 $ 523.0 Amortization (7.5) (4.7) (40.1) - (52.3) Adjustments to realized and unrealized gains and losses on securities available-for-sale 1.6 1.6 6.9 (0.4) 9.7 Balance, end of period $ 27.1 $ 16.5 $ 430.4 $ 6.4 $ 480.4 Year Ended December 31, 2003 Balance, beginning of period $ 41.9 $ 23.1 $ 497.7 $ 6.6 $ 569.3 Amortization (6.3) (2.0) (38.0) - (46.3) Adjustments to realized and unrealized gains and losses on securities available-for-sale and other (2.6) (1.5) 3.9 0.2 - Balance, end of period $ 33.0 $ 19.6 $ 463.6 $ 6.8 $ 523.0 23
  • 25. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Variable Annuity Guaranteed Minimum Death Benefits ($ in millions) June 30, 2008 December 31, 2007 Account Net Amount at Risk Account Net Amount at Risk GMDB Benefit Type Values Gross Net Values Gross Net Return of premium $ 8,117.1 $ 45.4 $ 37.7 $ 9,086.7 $ 23.4 $ 18.7 Reset 16,200.1 468.3 365.0 18,055.4 120.7 62.1 Ratchet 15,104.6 1,118.6 920.4 15,931.7 224.4 133.3 Roll-up 409.2 85.4 11.2 492.2 61.7 8.4 Combo 2,244.0 179.1 177.9 2,555.5 48.0 47.0 Subtotal $ 42,075.0 1,896.8 1,512.2 $ 46,121.5 478.2 269.5 Earnings enhancement $ 467.1 $ 34.5 $ 34.5 $ 519.2 $ 49.8 $ 49.8 Total $ 1,931.3 $ 1,546.7 $ 528.0 $ 319.3 GAAP GMDB reserves $ 59.5 $ 47.6 Statutory GMDB reserves $ 76.8 $ 34.4 December 31, 2006 December 31, 2005 Account Net Amount at Risk Account Net Amount at Risk GMDB Benefit Type Values Gross Net Values Gross Net Return of premium $ 9,243.7 $ 42.9 $ 33.9 $ 9,272.7 $ 83.3 $ 32.5 Reset 17,752.7 177.3 49.3 17,130.4 388.0 61.8 Ratchet 13,651.6 195.2 31.7 11,233.2 410.3 31.6 Roll-up 568.1 87.7 11.3 629.1 143.8 8.4 Combo 2,588.7 30.1 28.9 2,530.6 45.7 22.3 Subtotal $ 43,804.8 533.2 155.1 $ 40,796.0 1,071.1 156.6 Earnings enhancement $ 477.8 $ 41.1 $ 41.1 $ 418.5 $ 27.6 $ 27.6 Total $ 574.3 $ 196.2 $ 1,098.7 $ 184.2 GAAP GMDB reserves $ 29.6 $ 27.2 Statutory GMDB reserves $ 27.3 $ 38.4 December 31, 2004 December 31, 2003 Account Net Amount at Risk Account Net Amount at Risk GMDB Benefit Type Values Gross Net Values Gross Net Return of premium $ 9,848.6 $ 136.8 $ 54.1 $ 9,713.8 $ 247.8 $ 199.8 Reset 18,084.1 751.7 158.1 17,834.0 1,313.4 579.6 Ratchet 10,322.1 644.5 46.3 8,433.7 1,008.3 147.8 Roll-up 707.2 167.5 9.7 725.7 195.8 22.3 Combo 2,519.9 39.8 19.2 2,128.7 42.0 39.6 Subtotal $ 41,481.9 1,740.3 287.4 $ 38,835.9 2,807.3 989.1 Earnings enhancement $ 310.1 $ 18.0 $ 18.0 $ 314.1 $ 10.9 $ 10.9 Total $ 1,758.3 $ 305.4 $ 2,818.2 $ 1,000.0 Net Amount at Risk, Net of Reinsurance by Benefit Type and Age at June 30, 2008 Wghtd. Avg. GMDB Benefit Type 0 to 50 51 to 60 61 to 70 71 to 80 Over 81 Total Attained Age Return of premium $ 7.9 $ 12.2 $ 11.6 $ 3.9 $ 2.1 $ 37.7 61 Reset 45.7 110.2 122.1 67.4 19.6 365.0 63 Ratchet 84.4 225.7 297.1 209.3 103.9 920.4 66 Roll-up 0.9 1.8 3.0 3.2 2.3 11.2 71 Combo 11.6 33.5 58.8 50.5 23.5 177.9 67 Subtotal 150.5 383.4 492.6 334.3 151.4 1,512.2 65 Earnings enhancement 3.0 9.2 14.5 7.8 - 34.5 63 Total $ 153.5 $ 392.6 $ 507.1 $ 342.1 $ 151.4 $ 1,546.7 65 Definition of GMDB Benefit Types Return of premium: provides the greater of account value or total deposits made to the contract less any partial withdrawals and assessments, which is referred to as quot;net premiums.quot; In general, there is no lock in age for this benefit, however for some contracts, the GMDB reverts to the account value at a specified age, typically age 75. Reset: provides the greater of a return of premium death benefit or the most recent five-year anniversary (prior to lock in age) account value adjusted for withdrawals. For most contracts, this GMDB locks in at age 86 or 90 and for others the GMDB reverts to the account value at age 75, 85, 86 or 90. Ratchet: provides the greater of a return of premium death benefit or the highest quot;anniversaryquot; account value (prior to age 86) adjusted for withdrawals. Currently, there are three versions of ratchet, with the difference being based on the definition of anniversary: monthaversary - evaluated monthly, annual - evaluated annually, and five-year - evaluated every fifth year. The majority of the business is an annual ratchet. Rollup: provides the greater of a return of premium death benefit or premiums adjusted for withdrawals accumulated at generally 5% simple interest up to the earlier of age 86 or 200% of adjusted premiums. There are two variations of this benefit. For certain contracts, this GMDB locks in at age 86 and for others the GMDB reverts to the account value at age 75. Combo: provides the greater of annual ratchet death benefit or the rollup death benefit. This benefit locks in at either age 81 or 86. Earnings enhancement: provides an enhancement to the death benefit that is a specified percentage of the adjusted earnings accumulated on the contract at the date of death. There are two versions of this benefit, one where the benefit expires at age 86 and a credit of 4% of account value is deposited into the contract and the second where the benefit doesn't have an end age, but has a cap on the payout and is paid upon the first death in a spousal situation. Both benefits have age limitations. This benefit is paid in addition to any other death benefits paid under the contract. 24
  • 26. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Variable Annuity Guaranteed Minimum Accumulation Benefits ($ in millions) June 30, 2008 December 31, 2007 Account Net Amount at Risk Account Net Amount at Risk GMAB Benefit Type Values Gross Net Values Gross Net 5 Year $ 3,100.0 $ 70.0 $ 70.0 $ 2,985.6 $ 4.6 $ 4.6 7 Year 2,664.2 73.2 73.2 2,644.1 6.2 6.2 10 Year 873.5 13.2 13.2 927.3 1.3 1.3 Total $ 6,637.7 $ 156.4 $ 156.4 $ 6,557.0 $ 12.1 $ 12.1 CPPLI included in totals $ 5,053.7 $ 156.3 $ 156.3 $ 4,772.4 $ 12.1 $ 12.1 December 31, 2006 December 31, 2005 Account Net Amount at Risk Account Net Amount at Risk GMAB Benefit Type Values Gross Net Values Gross Net 5 Year $ 2,131.1 $ 0.1 $ 0.1 $ 1,041.8 $ 0.5 $ 0.5 7 Year 1,865.7 0.1 0.1 1,103.5 0.2 0.2 10 Year 784.0 - - 595.5 0.1 0.1 Total $ 4,780.8 $ 0.2 $ 0.2 $ 2,740.8 $ 0.8 $ 0.8 CPPLI included in totals $ 2,946.4 $ 0.2 $ 0.2 $ 939.1 $ 0.6 $ 0.6 December 31, 2004 Account Net Amount at Risk GMAB Benefit Type Values Gross Net 5 Year $ 512.2 $ 0.1 $ 0.1 7 Year 647.5 - - 10 Year 332.4 - - Total $ 1,492.1 $ 0.1 $ 0.1 CPPLI included in totals - - - Individual Variable Annuity Guaranteed Minimum Income Benefits ($ in millions) June 30, 2008 December 31, 2007 Account Net Amount at Risk Account Net Amount at Risk GMIB Benefit Type Values Gross Net Values Gross Net Ratchet $ 359.3 $ 0.2 $ - $ 425.2 $ 0.1 $ - Roll-up 950.7 3.8 - 1,119.9 1.8 - Combo 0.2 - - 0.3 - - Total $ 1,310.2 $ 4.0 $ - $ 1,545.4 $ 1.9 $ - December 31, 2006 December 31, 2005 Account Net Amount at Risk Account Net Amount at Risk GMIB Benefit Type Values Gross Net Values Gross Net Ratchet $ 450.6 $ 0.2 $ - $ 444.7 $ 0.3 $ - Roll-up 1,187.1 3.3 - 1,189.3 5.0 - Combo 0.5 - - 0.5 - - Total $ 1,638.2 $ 3.5 $ - $ 1,634.5 $ 5.3 $ - December 31, 2004 December 31, 2003 Account Net Amount at Risk Account Net Amount at Risk GMIB Benefit Type Values Gross Net Values Gross Net Ratchet $ 439.7 $ 0.7 $ - $ 418.0 $ 1.0 $ - Roll-up 1,188.7 7.2 - 1,132.2 8.6 - Combo 1.0 - - 1.1 - - Total $ 1,629.4 $ 7.9 $ - $ 1,551.3 $ 9.6 $ - Definition of Benefit Types 5 Year, 7 Year, 10 Year: the waiting period required to receive the guaranteed accumulation benefit. Ratchet: provides an annuitization value equal to the greater of account value, net premiums paid or the highest one-year anniversary account value (prior to age 86) adjusted for withdrawals. Rollup: provides an annuitization value equal to the greater of account value and premiums adjusted for withdrawals accumulated at 5% compound interest up to the earlier of age 86 or 200% of adjusted premiums. Combo: provides an annuitization value equal to the greater of account value, ratchet GMIB benefit or rollup GMIB benefit. CPPLI: Capital Preservation Plus Lifetime Income is a living benefit rider that combines a GMAB feature in its first five to 10 years with a lifetime withdrawal benefit which begins upon the maturity of the GMAB and extends for the duration of the insured's life. 25
  • 27. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Variable Annuity Guaranteed Lifetime Withdrawal Benefits ($ in millions) June 30, 2008 December 31, 2007 Account Net Amount at Risk Account Net Amount at Risk GLWB Benefit Type Values Gross Net Values Gross Net L.INC $ 3,485.0 $ - $ - $ 2,865.8 $ - $ - Total $ 3,485.0 $ - $ - $ 2,865.8 $ - $ - December 31, 2006 Account Net Amount at Risk GLWB Benefit Type Values Gross Net L.INC $ 993.8 $ - $ - Total $ 993.8 $ - $ - Individual Variable Annuity Guaranteed Minimum Death Benefit Reserve Activity ($ in millions) Q2'07 Q3'07 Q4'07 Q1'08 Q2'08 Balance, beginning of period $ 32.4 $ 40.7 $ 43.4 $ 47.6 $ 57.0 Expense provision 11.6 6.2 7.6 17.1 8.6 Net claims paid (3.3) (3.5) (3.4) (7.7) (6.1) Balance, end of period $ 40.7 $ 43.4 $ 47.6 $ 57.0 $ 59.5 Individual Fixed Annuity and Fixed Option of Variable Annuity Summary of Crediting Rate Detail as of June 30, 2008 Ratchet Reset Account Wtd. Avg. Account Wtd. Avg. ($ in millions) Value Crediting Rate Value Crediting Rate Minimum interest rate of 3.50% or greater $ - - $ 948.7 3.77% Minimum interest rate of 3.0% to 3.49% 1,151.2 4.06% 2,826.2 3.13% Minimum interest rate lower than 3.00% 800.0 3.43% 482.0 3.63% MVA with no minimum interest rate guarantee - - - - Total $ 1,951.2 3.80% $ 4,256.9 3.33% MVA & Other Total Account Wtd. Avg. Account Wtd. Avg. Value Crediting Rate Value Crediting Rate Minimum interest rate of 3.50% or greater $ - - 948.7 3.77% Minimum interest rate of 3.0% to 3.49% - - 3,977.4 3.40% Minimum interest rate lower than 3.00% 36.7 3.97% 1,318.7 3.52% MVA with no minimum interest rate guarantee 1,662.2 2.45% 1,662.2 2.45% Total $ 1,698.9 2.48% $ 7,907.0 3.26% Definition of Benefit Types L.INC: Lifetime Income is a living benefit rider that provides a lifetime withdrawal benefit to the insured. The withdrawal percent is based on the insured's age at the time of the first withdrawal. 26
  • 28. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Historical Financial Highlights ($ in millions except for per share data) 2003 2004 2005 2006 2007 Operating Revenues Individual investments $ 1,404.5 $ 1,487.0 $ 1,528.2 $ 1,526.6 $ 1,469.8 Retirement plans 934.1 982.5 1,045.2 1,115.6 1,146.2 Individual protection 1,317.1 1,318.2 1,321.1 1,321.0 1,349.7 Corporate and other 367.2 421.1 503.5 599.9 716.0 Total operating revenues $ 4,022.9 $ 4,208.8 $ 4,398.0 $ 4,563.1 $ 4,681.7 (1) Net realized investment gains/(losses) (86.3) (40.9) 18.2 (0.6) (152.8) Total revenues $ 3,936.6 $ 4,167.9 $ 4,416.2 $ 4,562.5 $ 4,528.9 Pre-tax Operating Earnings (Loss) Individual investments $ 194.6 $ 244.0 $ 250.7 $ 223.1 $ 300.7 Retirement plans 156.4 183.3 191.3 221.2 252.6 Individual protection 225.5 247.3 266.1 280.8 299.8 Corporate and other 52.6 66.8 54.9 65.1 74.6 Pre-tax operating earnings $ 629.1 $ 741.4 $ 763.0 $ 790.2 $ 927.7 Federal income tax expense 158.6 190.3 135.1 69.0 235.2 Net operating earnings $ 470.5 $ 551.1 $ 627.9 $ 721.2 $ 692.5 (2) Net realized investment gains/(losses), net of taxes (56.2) (26.6) 11.1 5.9 (82.8) Discontinued operations, net of taxes (6.3) (4.7) (28.6) (3.1) 23.1 Cumulative effect of adoption of accounting principles, net of taxes (0.6) (3.4) - - (6.0) Net income $ 407.4 $ 516.4 $ 610.4 $ 724.0 $ 626.8 Per Common Diluted Share Net operating earnings $ 3.09 $ 3.60 $ 4.09 $ 4.79 $ 4.83 (2) Net realized investment gains/(losses), net of taxes (0.38) (0.17) 0.07 0.03 (0.58) Discontinued operations, net of taxes (0.04) (0.03) (0.19) (0.02) 0.16 Cumulative effect of adoption of accounting principles, net of taxes - (0.02) - - (0.04) Net income $ 2.67 $ 3.38 $ 3.97 $ 4.80 $ 4.37 Sales by Channel Non-affiliated Independent broker/dealers $ 4,615.0 $ 5,223.2 $ 5,266.0 $ 5,758.2 $ 6,354.7 Wirehouse and regional firms 1,995.0 1,992.1 1,912.5 2,433.6 2,879.0 Financial institutions 3,758.2 2,618.5 1,808.0 2,295.1 2,501.2 Pension plan administrators 574.8 476.1 469.0 532.8 507.7 Life specialists 387.5 382.8 382.4 580.6 329.6 Affiliated Nationwide Retirement Solutions 3,209.9 3,665.9 3,914.7 4,050.2 4,299.9 Nationwide Financial Network 1,479.9 1,475.2 1,415.8 1,486.5 1,468.9 Mullin TBG 160.9 184.2 275.4 226.1 223.2 Total $ 16,181.2 $ 16,018.0 $ 15,443.8 $ 17,363.1 $ 18,564.2 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations). (2) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial and The 401(k) Company are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) are reflected as discontinued operations for 2005 and all prior years. 27
  • 29. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Historical Financial Highlights ($ in millions except for per share data) 2003 2004 2005 2006 2007 Balance Sheet Data Total assets $ 111,237.8 $ 117,121.2 $ 116,361.2 $ 119,531.1 $ 119,207.1 Total customer funds managed and administered $ 127,699.0 $ 140,296.6 $ 145,484.8 $ 156,909.9 $ 162,365.4 Shareholder's equity Including AOCI $ 4,868.9 $ 5,234.0 $ 5,387.6 $ 5,622.7 $ 5,324.6 AOCI 504.9 432.2 100.7 31.9 (81.5) Excluding AOCI $ 4,364.0 $ 4,801.8 $ 5,286.9 $ 5,590.8 $ 5,406.1 Net operating return on average equity excluding AOCI 11.2% 12.1% 12.4% 13.2% 12.5% Adjusted net operating return on average equity excluding AOCI (1) 11.2% 12.1% 11.7% 11.3% 12.5% Statutory capital and surplus $ 2,730.0 $ 2,967.5 $ 3,262.1 $ 3,336.6 $ 3,175.1 Stock Data Closing Price $ 33.06 $ 38.23 $ 44.00 $ 54.20 $ 45.01 Weighted average common shares outstanding Basic 151.8 152.1 152.9 149.9 142.5 Diluted 152.3 152.9 153.6 150.7 143.5 Book value per share Including AOCI $ 32.05 $ 34.32 $ 35.33 $ 38.51 $ 38.44 Excluding AOCI $ 28.73 $ 31.49 $ 34.67 $ 38.29 $ 39.03 (1) 2005 return adjusted for $37.9 million impact of one-time tax adjustments associated with separate account dividend received deductions. 2006 return adjusted for $113.1 million of released tax reserves and associated tax-related adjustments relating to prior tax years. Note: The results of operations of TBG Financial and The 401(k) Company are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) are reflected as discontinued operations for 2005 and all prior years. 28
  • 30. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Historical Consolidated Earnings Trends ($ in millions) 2003 2004 2005 2006 2007 Operating Revenues Asset fees $ 547.2 $ 620.7 $ 639.9 $ 691.2 $ 773.2 Cost of insurance charges 371.3 379.7 388.5 402.0 420.5 Administrative fees 107.7 117.9 114.9 139.1 119.4 Surrender fees 94.2 104.3 98.2 83.7 70.8 Total policy charges 1,120.4 1,222.6 1,241.5 1,316.0 1,383.9 Premiums 426.2 402.7 399.9 441.5 432.7 Net investment income 2,198.0 2,231.7 2,344.1 2,300.2 2,276.7 Operating realized gains and (losses) 15.7 8.7 2.6 9.7 (12.4) Other income 262.6 343.1 409.9 495.7 600.8 Total operating revenues 4,022.9 4,208.8 4,398.0 4,563.1 4,681.7 Benefits Interest credited to policyholder accounts 1,367.5 1,328.3 1,380.9 1,381.5 1,342.0 Life insurance and annuity benefits 581.7 548.6 574.9 646.8 682.9 Policyholder dividends 105.7 101.4 107.3 90.7 83.1 Total benefits 2,054.9 1,978.3 2,063.1 2,119.0 2,108.0 Expenses Commissions 597.2 573.2 557.5 658.3 738.8 General operating expenses 825.1 870.0 849.7 962.3 963.1 Debt extinguishment costs - - 21.7 - 10.2 Deferral of policy acquisition costs (620.1) (539.2) (489.0) (588.4) (631.3) Subtotal 802.2 904.0 939.9 1,032.2 1,080.8 Amortization of policy acquisition costs 394.6 430.4 479.4 472.6 407.6 Amortization of value of business acquired 46.3 52.3 45.0 46.0 47.0 Interest expense 95.8 102.4 107.6 103.1 110.6 Total expenses 1,338.9 1,489.1 1,571.9 1,653.9 1,646.0 Pre-tax operating earnings $ 629.1 $ 741.4 $ 763.0 $ 790.2 $ 927.7 Federal income tax expense 158.6 190.3 135.1 69.0 235.2 Net operating earnings $ 470.5 $ 551.1 $ 627.9 $ 721.2 $ 692.5 Net realized investment gains/(losses), net of taxes (1) Realized gains/(losses) on sales, net of hedging 48.2 45.3 43.8 17.1 8.5 Other-than-temporary impairments, including mortgage loan valuation allowance adjustment (110.7) (67.1) (26.9) (11.0) (76.1) Credit default swaps 8.6 0.3 (4.8) (0.8) (3.9) Derivatives, excluding hedging gains and losses on sales and credit default swaps 0.8 (3.4) 0.8 (0.4) (10.4) Amounts credited to policyholder dividend obligation (3.5) (4.7) (3.3) - (1.7) Adjustment to VOBA amortization 0.4 3.0 1.5 1.0 0.8 Subtotal (56.2) (26.6) 11.1 5.9 (82.8) Discontinued operations, net of taxes (6.3) (4.7) (28.6) (3.1) 23.1 Cumulative effect of adoption of accounting principles, net of taxes (0.6) (3.4) - - (6.0) Net income $ 407.4 $ 516.4 $ 610.4 $ 724.0 $ 626.8 (1) Excluding operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), and net of adjustment to amortization related to net realized gains/(losses). Note: The results of operations of TBG Financial and The 401(k) Company are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) are reflected as discontinued operations for 2005 and all prior years. 29
  • 31. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Historical Consolidated Balance Sheet ($ in millions, except per share data) 2003 2004 2005 2006 2007 Assets Investments Securities available-for-sale at fair value: Fixed maturity securities $ 30,787.1 $ 31,516.8 $ 30,106.0 $ 28,160.0 $ 27,189.2 Equity securities 128.7 87.0 75.6 67.6 124.2 Trading assets 4.9 15.9 34.4 24.3 37.7 Mortgage loans on real estate, net 8,964.7 9,267.5 9,148.6 8,909.8 8,316.1 Real estate 123.4 108.3 108.7 59.1 21.8 Policy loans 963.2 987.2 930.6 966.9 1,018.3 Other long-term investments 194.6 604.2 691.9 856.0 1,187.2 Short-term investments 1,970.3 2,009.9 2,073.2 2,215.6 1,173.6 Total investments 43,136.9 44,596.8 43,169.0 41,259.3 39,068.1 Cash 15.3 60.3 49.5 84.1 73.6 Accrued investment income 439.6 428.7 396.3 373.8 368.4 Deferred policy acquisition costs 3,329.9 3,561.1 3,685.4 3,851.0 4,095.6 Value of business acquired 523.0 480.4 449.7 392.7 354.8 Other intangible assets 52.3 48.7 45.6 47.6 44.3 Goodwill 406.7 382.3 364.5 359.0 301.2 Other assets 2,396.5 2,659.7 2,237.4 2,468.9 2,046.1 Separate account assets 60,937.6 64,903.2 65,963.8 70,694.7 72,855.0 Total assets $ 111,237.8 $ 117,121.2 $ 116,361.2 $ 119,531.1 $ 119,207.1 Liabilities and shareholders' equity Future policy benefits and claims $ 40,049.3 $ 41,077.2 $ 39,748.1 $ 38,097.8 $ 35,441.5 Short-term debt 205.3 230.8 252.3 85.2 309.3 Long-term debt 1,405.6 1,406.0 1,398.0 1,398.5 1,565.1 Other liabilities 3,771.1 4,270.0 3,611.4 3,632.2 3,711.6 Separate account liabilities 60,937.6 64,903.2 65,963.8 70,694.7 72,855.0 106,368.9 111,887.2 110,973.6 113,908.4 113,882.5 Shareholders' equity 4,868.9 5,234.0 5,387.6 5,622.7 5,324.6 Total liabilities and shareholders' equity $ 111,237.8 $ 117,121.2 $ 116,361.2 $ 119,531.1 $ 119,207.1 Capital Structure 2003 2004 2005 2006 2007 Total capital, including AOCI $ 6,274.5 $ 6,640.0 $ 6,785.6 $ 7,021.2 $ 6,889.7 Less AOCI 504.9 432.2 100.7 31.9 (81.5) Total capital, excluding AOCI $ 5,769.6 $ 6,207.8 $ 6,684.9 $ 6,989.3 $ 6,971.2 Leverage including AOCI Long-term debt--to--total capital 22.4% 21.2% 20.6% 19.9% 22.7% Leverage excluding AOCI Long-term debt--to--total capital 24.4% 22.6% 20.9% 20.0% 22.5% Ratio of pre-tax operating earnings before interest expense to interest expense 7.6X 8.2X 8.1X 8.7X 9.4X 30
  • 32. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Investments Historical Earnings Trends ($ in millions) 2003 2004 2005 2006 2007 Operating Revenues Asset fees $ 370.9 $ 435.5 $ 461.9 $ 511.4 $ 587.6 Administrative fees 12.1 15.7 16.2 20.4 27.1 Surrender fees 56.0 62.2 62.1 56.6 47.9 Total policy charges 439.0 513.4 540.2 588.4 662.6 Net Investment Income General account assets 886.5 895.3 895.9 806.3 671.8 Charge for invested capital (26.1) (22.5) (26.0) (25.2) (28.9) Total net investment income 860.4 872.8 869.9 781.1 642.9 Premiums 93.4 90.8 102.9 142.5 133.3 Other income 11.7 10.0 15.2 14.6 31.0 Total operating revenues 1,404.5 1,487.0 1,528.2 1,526.6 1,469.8 Benefits Interest credited to policyholder accounts 637.5 606.1 589.1 528.3 444.3 Immediate annuity benefits 82.0 76.1 89.2 126.9 119.6 Policy benefits 78.5 63.1 66.2 75.5 113.9 Total benefits 798.0 745.3 744.5 730.7 677.8 Expenses Commissions 345.5 288.3 257.5 340.5 398.1 General operating expenses 208.6 219.4 189.7 223.9 199.4 Deferral of policy acquisition costs (376.8) (293.6) (250.7) (350.8) (398.6) Subtotal 177.3 214.1 196.5 213.6 198.9 Amortization of policy acquisition costs 228.3 276.1 329.3 352.7 287.1 Amortization of value of business acquired 6.3 7.5 7.2 6.5 5.3 Total expenses 411.9 497.7 533.0 572.8 491.3 Pre-tax operating earnings (loss) $ 194.6 $ 244.0 $ 250.7 $ 223.1 $ 300.7 Key Ratios/Statistics Average Account Values: General account $ 15,340.9 $ 16,211.1 $ 15,966.7 $ 14,041.3 $ 11,814.2 Separate account 29,170.6 34,198.8 35,600.5 37,223.3 41,366.0 Advisory services program 7.8 99.1 309.3 508.1 634.9 Total average individual investment account values $ 44,519.3 $ 50,509.0 $ 51,876.5 $ 51,772.7 $ 53,815.1 Earned rate 5.78% 5.52% 5.61% 5.74% 5.69% Credited rate 4.16% 3.74% 3.69% 3.76% 3.76% Interest spread on average general account values 1.62% 1.78% 1.92% 1.98% 1.93% Income from mortgage loan prepayments and bond call premiums 0.05% 0.12% 0.21% 0.15% 0.15% Base interest spread on average general account values 1.57% 1.66% 1.71% 1.83% 1.78% Total asset fees to average separate account values 1.27% 1.27% 1.30% 1.37% 1.42% General operating expenses to average account values 0.47% 0.43% 0.37% 0.43% 0.37% Pre-tax operating earnings (loss) to average account values 0.44% 0.48% 0.48% 0.43% 0.56% Pre-tax operating earnings (loss) to operating revenues 13.9% 16.4% 16.4% 14.6% 20.5% Average allocated capital $ 1,805.6 $ 1,747.0 $ 1,671.0 $ 1,499.3 $ 1,420.5 Return on average allocated capital 8.6% 10.7% 13.5% 12.3% 16.7% Note: The results of operations of NFS Bermuda are reflected as discontinued operations for 2005 and all prior years. Individual Investments Account Value Activity ($ in millions) 2003 2004 2005 2006 2007 Individual Variable Annuities Balance, beginning of period $ 31,881.9 $ 38,835.9 $ 41,481.9 $ 40,796.0 $ 43,804.8 Deposits 5,023.8 4,409.2 3,661.2 5,034.9 5,984.7 Withdrawals and surrenders (4,347.8) (4,964.4) (5,574.2) (6,133.3) (6,783.9) Net flows 676.0 (555.2) (1,913.0) (1,098.4) (799.2) Investment performance/interest credited to policyholder accounts 6,757.7 3,681.9 2,922.1 4,742.3 3,739.9 Policy charges (437.2) (515.0) (543.4) (576.2) (653.3) Benefits and other (42.5) 34.3 9.0 (58.9) 29.3 Acquisitions/(terminations), net - - (1,160.6) - - Balance, end of period $ 38,835.9 $ 41,481.9 $ 40,796.0 $ 43,804.8 $ 46,121.5 Individual Fixed Annuities Balance, beginning of period $ 7,338.1 $ 8,630.7 $ 8,902.5 $ 8,041.8 $ 6,536.1 Deposits 1,553.4 672.9 160.9 178.2 192.3 Withdrawals and surrenders (605.1) (753.6) (1,044.0) (1,893.8) (2,203.6) Net flows 948.3 (80.7) (883.1) (1,715.6) (2,011.3) Policyholder interest credited 364.8 362.7 327.7 284.4 207.3 Policy charges (8.1) (9.9) (11.4) (10.6) (7.3) Benefits and other (12.4) (0.3) (4.3) (63.9) (7.5) Acquisitions/(terminations), net - - (289.6) - - Balance, end of period $ 8,630.7 $ 8,902.5 $ 8,041.8 $ 6,536.1 $ 4,717.3 Income Products $ 1,840.7 $ 1,901.6 $ 1,978.3 $ 2,025.6 $ 2,101.0 Advisory Services Program $ 26.6 $ 195.9 $ 411.5 $ 597.1 $ 647.2 Total individual investment account values $ 49,333.9 $ 52,481.9 $ 51,227.6 $ 52,963.6 $ 53,587.0 31
  • 33. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Investments Account Values by Product ($ in millions) 2003 2004 2005 2006 2007 Individual Variable Annuities BEST of AMERICA products $ 31,058.5 $ 33,573.0 $ 32,937.0 $ 36,106.8 $ 38,371.2 Private label annuities 7,123.4 7,350.9 7,398.9 7,319.7 7,438.1 Nationwide Financial Network and other 654.0 558.0 460.1 378.3 312.2 Total individual variable annuities $ 38,835.9 $ 41,481.9 $ 40,796.0 $ 43,804.8 $ 46,121.5 Individual Fixed Annuities $ 8,630.7 $ 8,902.5 $ 8,041.8 $ 6,536.1 $ 4,717.3 Income Products $ 1,840.7 $ 1,901.6 $ 1,978.3 $ 2,025.6 $ 2,101.0 Advisory Services Program $ 26.6 $ 195.9 $ 411.5 $ 597.1 $ 647.2 Total individual investment account values $ 49,333.9 $ 52,481.9 $ 51,227.6 $ 52,963.6 $ 53,587.0 Individual Investments Sales by Product ($ in millions) 2003 2004 2005 2006 2007 Individual Variable Annuities BEST of AMERICA products $ 4,066.8 $ 3,674.3 $ 3,135.5 $ 4,390.9 $ 5,169.0 Private label annuities 659.3 449.0 346.6 356.6 434.6 Nationwide Financial Network and other 9.3 7.0 4.7 3.6 2.8 Total individual variable annuities $ 4,735.4 $ 4,130.3 $ 3,486.8 $ 4,751.1 $ 5,606.4 Individual Fixed Annuities $ 1,824.5 $ 858.8 $ 194.4 $ 186.5 $ 156.3 Income Products $ 153.2 $ 168.4 $ 196.7 $ 230.7 $ 216.7 Advisory Services Program $ 25.7 $ 181.0 $ 231.3 $ 222.8 $ 147.2 Total individual investment sales $ 6,738.8 $ 5,338.5 $ 4,109.2 $ 5,391.1 $ 6,126.6 Individual Investments Sales by Channel ($ in millions) 2003 2004 2005 2006 2007 Individual Variable Annuities Non-affiliated Independent broker/dealers $ 1,683.7 $ 1,534.6 $ 1,304.3 $ 1,606.5 $ 1,843.9 Wirehouse and regional firms 1,086.4 991.6 821.9 1,171.8 1,558.0 Financial institutions 1,657.0 1,270.8 1,031.5 1,558.8 1,788.4 Life specialists 3.4 2.3 0.3 0.8 0.1 Affiliated Nationwide Financial Network 304.9 331.0 328.8 413.2 416.0 Total individual variable annuities $ 4,735.4 $ 4,130.3 $ 3,486.8 $ 4,751.1 $ 5,606.4 Individual Fixed Annuities Non-affiliated Independent broker/dealers $ 48.7 $ 17.1 $ 7.0 $ 13.4 $ 20.7 Wirehouse and regional firms 58.0 20.6 8.2 9.8 10.9 Financial institutions 1,628.7 774.3 129.4 72.4 55.0 Affiliated Nationwide Financial Network 89.1 46.8 49.8 90.9 69.7 Total individual fixed annuities $ 1,824.5 $ 858.8 $ 194.4 $ 186.5 $ 156.3 Income Products Non-affiliated Independent broker/dealers $ 75.6 $ 70.8 $ 76.9 $ 98.1 $ 101.8 Wirehouse and regional firms 44.9 52.2 63.4 84.7 68.4 Financial institutions 15.5 23.4 29.2 30.7 30.3 Affiliated Nationwide Financial Network 17.2 22.0 27.2 17.2 16.2 Total income products $ 153.2 $ 168.4 $ 196.7 $ 230.7 $ 216.7 Advisory Services Program Non-affiliated Independent broker/dealers $ 21.2 $ 160.0 $ 205.3 $ 180.5 $ 98.6 Financial institutions 3.0 8.9 8.1 15.5 11.6 Affiliated Nationwide Financial Network 1.5 12.1 17.9 26.8 37.0 Total advisory services program $ 25.7 $ 181.0 $ 231.3 $ 222.8 $ 147.2 Total individual investment sales $ 6,738.8 $ 5,338.5 $ 4,109.2 $ 5,391.1 $ 6,126.6 32
  • 34. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Retirement Plans Historical Earnings Trends ($ in millions) 2003 2004 2005 2006 2007 Operating Revenues Asset fees $ 146.9 $ 150.8 $ 137.8 $ 134.0 $ 132.5 Administrative fees 8.8 8.9 8.7 36.0 11.8 Surrender fees 5.7 12.1 8.2 4.5 3.0 Total policy charges 161.4 171.8 154.7 174.5 147.3 Net investment income 662.9 647.6 661.4 652.2 655.2 Other income 109.8 163.1 229.1 288.9 343.7 Total operating revenues 934.1 982.5 1,045.2 1,115.6 1,146.2 Benefits Interest credited to policyholder accounts 458.9 446.1 455.0 451.6 443.3 Expenses Commissions 92.7 111.3 133.3 151.6 171.0 General operating expenses 222.2 238.7 251.9 282.8 285.8 Deferral of policy acquisition costs (43.8) (41.5) (37.2) (36.8) (36.1) Subtotal 271.1 308.5 348.0 397.6 420.7 Amortization of policy acquisition costs 45.7 39.9 47.4 38.3 27.4 Amortization of value of business acquired 2.0 4.7 3.5 6.9 2.2 Total expenses 318.8 353.1 398.9 442.8 450.3 Pre-tax operating earnings $ 156.4 $ 183.3 $ 191.3 $ 221.2 $ 252.6 Key Ratios/Statistics Average Account Values: General account $ 9,786.0 $ 10,175.6 $ 10,881.2 $ 11,093.0 $ 11,135.3 Separate account 18,743.7 20,287.9 19,792.0 18,512.4 17,723.6 Non insurance assets 4,312.4 8,315.6 12,500.3 16,515.0 20,747.9 Administration only 17,184.0 21,995.8 24,289.9 25,904.7 29,844.5 Total average retirement plan account values $ 50,026.1 $ 60,774.9 $ 67,463.4 $ 72,025.1 $ 79,451.3 Earned rate 6.77% 6.36% 6.08% 5.88% 5.88% Credited rate 4.69% 4.38% 4.18% 4.07% 3.98% Interest spread on average general account values 2.08% 1.98% 1.90% 1.81% 1.90% Income from mortgage loan prepayments and bond call premiums 0.21% 0.18% 0.20% 0.09% 0.11% Base interest spread on average general account values 1.87% 1.80% 1.70% 1.72% 1.79% Total asset fees to average separate account values 0.78% 0.74% 0.70% 0.72% 0.75% General operating expenses to average account values 0.44% 0.39% 0.37% 0.39% 0.36% Pre-tax operating earnings to average account values 0.31% 0.30% 0.28% 0.31% 0.32% Pre-tax operating earnings to operating revenues 16.7% 18.7% 18.3% 19.8% 22.0% Average allocated capital $ 689.2 $ 724.4 $ 773.9 $ 815.1 $ 770.4 Return on average allocated capital 17.4% 18.9% 20.7% 19.8% 23.4% Note: The results of operations of The 401(k) Company are reflected as discontinued operations for 2007 and all prior years. Retirement Plans Account Value Activity ($ in millions) 2003 2004 2005 2006 2007 Private Sector Pension Plans Balance, beginning of period $ 18,170.0 $ 22,789.2 $ 26,503.1 $ 29,758.8 $ 32,645.3 New deposits/sales 4,825.5 5,619.9 6,104.9 6,203.8 6,629.9 Participant withdrawals and surrenders (3,824.9) (4,308.0) (4,721.0) (5,266.4) (5,803.0) Net flows 1,000.6 1,311.9 1,383.9 937.4 826.9 Investment performance/interest credited to policyholder accounts 3,811.9 2,596.3 2,083.3 3,654.9 2,497.5 Policy charges and other (193.3) (194.3) (211.5) (226.9) (265.5) Net, case acquisitions/(terminations) - - - (1,478.9) (3,417.7) Balance, end of period $ 22,789.2 $ 26,503.1 $ 29,758.8 $ 32,645.3 $ 32,286.5 Public Sector Pension Plans Balance, beginning of period $ 23,537.6 $ 34,545.4 $ 38,925.2 $ 40,092.0 $ 43,951.8 New deposits/sales 3,178.9 3,637.1 3,881.6 4,018.4 4,268.1 Participant withdrawals and surrenders (1,878.3) (2,242.5) (2,638.9) (2,412.8) (3,057.8) Net flows 1,300.6 1,394.6 1,242.7 1,605.6 1,210.3 Investment performance/interest credited 4,781.0 2,869.6 2,577.1 3,802.9 3,648.4 Policy charges and other (57.6) (65.8) (69.4) (94.8) (82.3) Net, case acquisitions/(terminations) 4,983.8 181.4 (2,583.6) (1,453.9) (468.1) Balance, end of period $ 34,545.4 $ 38,925.2 $ 40,092.0 $ 43,951.8 $ 48,260.1 Total retirement plan account values $ 57,334.6 $ 65,428.3 $ 69,850.8 $ 76,597.1 $ 80,546.6 33
  • 35. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Retirement Plans Account Values by Product ($ in millions) 2003 2004 2005 2006 2007 Private Sector Pension Plans BEST of AMERICA annuity products $ 9,818.1 $ 8,845.8 $ 7,791.9 $ 7,557.1 $ 7,178.6 BEST of AMERICA trust products 6,212.3 10,558.4 14,479.5 18,834.1 21,814.6 Subtotal BEST of AMERICA 16,030.4 19,404.2 22,271.4 26,391.2 28,993.2 Nationwide Financial Network products 1,584.1 1,483.7 1,378.4 1,268.2 1,014.5 Nationwide employee and agent benefit plans 4,530.2 4,985.3 5,504.2 4,435.6 1,795.4 Other 644.5 629.9 604.8 550.3 483.4 Total private sector pension plans $ 22,789.2 $ 26,503.1 $ 29,758.8 $ 32,645.3 $ 32,286.5 Public Sector Pension Plans IRC Section 457 annuities $ 13,916.9 $ 14,889.2 $ 15,790.2 $ 15,979.5 $ 17,096.3 Administration only agreements 20,628.5 24,036.0 24,301.8 27,972.3 31,163.8 Total public sector pension plans $ 34,545.4 $ 38,925.2 $ 40,092.0 $ 43,951.8 $ 48,260.1 Total retirement plan account values $ 57,334.6 $ 65,428.3 $ 69,850.8 $ 76,597.1 $ 80,546.6 Retirement Plans Sales by Product ($ in millions) 2003 2004 2005 2006 2007 Private Sector Pension Plans BEST of AMERICA annuity products $ 2,034.9 $ 1,679.7 $ 1,371.1 $ 1,230.2 $ 1,064.7 BEST of AMERICA trust products 2,110.2 3,232.0 3,974.9 4,504.0 5,126.3 Subtotal BEST of AMERICA 4,145.1 4,911.7 5,346.0 5,734.2 6,191.0 Nationwide Financial Network products 366.4 335.8 205.9 188.2 149.4 Other 31.0 28.1 75.8 69.4 82.7 Total private sector pension plans $ 4,542.5 $ 5,275.6 $ 5,627.7 $ 5,991.8 $ 6,423.1 Public Sector Pension Plans IRC Section 457 annuities $ 1,442.4 $ 1,514.2 $ 1,544.8 $ 1,533.3 $ 1,548.5 Administration only agreements 1,735.0 2,122.9 2,336.9 2,484.9 2,719.6 Total public sector pension plans $ 3,177.4 $ 3,637.1 $ 3,881.7 $ 4,018.2 $ 4,268.1 Total retirement plan sales $ 7,719.9 $ 8,912.7 $ 9,509.4 $ 10,010.0 $ 10,691.2 Retirement Plans Sales by Channel ($ in millions) 2003 2004 2005 2006 2007 Private Sector Pension Plans Non-affiliated Independent broker/dealers $ 2,534.6 $ 3,154.4 $ 3,412.0 $ 3,594.0 $ 4,011.0 Wirehouse and regional firms 742.2 863.7 953.7 1,104.7 1,162.0 Financial institutions 411.4 493.3 551.2 559.8 546.9 Pension plan administrators 574.8 476.1 469.0 532.8 507.7 Affiliated Nationwide Retirement Solutions 32.5 28.8 33.0 32.0 31.8 Nationwide Financial Network 247.0 259.3 208.8 168.5 163.7 Total private sector pension plans $ 4,542.5 $ 5,275.6 $ 5,627.7 $ 5,991.8 $ 6,423.1 Public Sector Pension Plans Nationwide Retirement Solutions $ 3,177.4 $ 3,637.1 $ 3,881.7 $ 4,018.2 $ 4,268.1 Total retirement plan sales $ 7,719.9 $ 8,912.7 $ 9,509.4 $ 10,010.0 $ 10,691.2 34
  • 36. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Protection Historical Earnings Trends 2003 2004 2005 2006 2007 ($ in millions) Operating Revenues Asset fees $ 29.4 $ 34.4 $ 40.2 $ 45.8 $ 53.1 Cost of insurance charges 371.3 379.7 388.5 402.0 420.5 Administrative fees 86.8 93.3 90.0 82.7 80.5 Surrender fees 32.5 30.0 27.9 22.6 19.9 Total policy charges 520.0 537.4 546.6 553.1 574.0 Net Investment Income General account assets 486.1 487.2 492.7 484.5 489.4 Charge for invested capital (23.5) (19.3) (17.6) (16.4) (17.1) Total net investment income 462.6 467.9 475.1 468.1 472.3 Premiums 332.8 311.9 297.0 299.0 299.4 Other income 1.7 1.0 2.4 0.8 4.0 Total operating revenues 1,317.1 1,318.2 1,321.1 1,321.0 1,349.7 Benefits Interest credited to policyholder accounts 193.3 189.4 190.7 191.7 192.0 Life benefits 421.2 409.4 419.5 444.4 449.4 Policyholder dividends 105.7 101.4 107.3 90.7 83.1 Total benefits 720.2 700.2 717.5 726.8 724.5 Expenses Commissions 137.2 148.9 140.2 137.8 140.8 General operating expenses 275.1 271.4 261.4 262.2 248.8 Deferral of policy acquisition costs (199.5) (204.1) (201.1) (200.8) (196.6) Subtotal 212.8 216.2 200.5 199.2 193.0 Amortization of policy acquisition costs 120.6 114.4 102.7 81.6 93.1 Amortization of value of business acquired 38.0 40.1 34.3 32.6 39.3 Total expenses 371.4 370.7 337.5 313.4 325.4 Pre-tax operating earnings $ 225.5 $ 247.3 $ 266.1 $ 280.8 $ 299.8 Key Ratios/Statistics 20.9% 20.6% 19.8% 19.8% 18.4% General operating expenses to operating revenues 17.1% 18.8% 20.1% 21.3% 22.2% Pre-tax operating earnings to operating revenues Average allocated capital $ 1,722.4 $ 1,731.1 $ 1,788.9 $ 1,849.2 $ 1,965.2 Return on average allocated capital 8.8% 9.7% 10.5% 10.5% 10.6% Note: The results of operations of TBG Financial are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) are reflected as discontinued operations for 2005 and all prior years. Individual Protection Policy Reserves 2003 2004 2005 2006 2007 ($ in millions) Individual investment life $ 4,443.8 $ 4,962.1 $ 5,329.5 $ 5,842.5 $ 6,298.2 Corporate investment life - excluding experience rated BOLI 4,401.5 5,063.0 5,613.8 6,600.9 7,192.9 Corporate investment life - experience rated BOLI - 381.1 1,130.8 1,913.5 2,085.9 Subtotal investment life 8,845.3 10,406.2 12,074.1 14,356.9 15,577.0 Traditional life 4,155.0 4,278.9 4,225.2 4,170.9 4,156.4 Universal life 896.8 997.9 1,089.3 1,159.0 1,257.1 Subtotal fixed life 5,051.8 5,276.8 5,314.5 5,329.9 5,413.5 Total individual protection policy reserves $ 13,897.1 $ 15,683.0 $ 17,388.6 $ 19,686.8 $ 20,990.5 Individual Protection Insurance In Force 2003 2004 2005 2006 2007 ($ in millions) Individual investment life $ 56,478.4 $ 56,836.7 $ 57,021.7 $ 57,536.7 $ 57,772.0 Corporate investment life - excluding experience rated BOLI 9,263.3 9,774.3 10,305.0 11,451.7 11,980.3 Corporate investment life - experience rated BOLI - 1,129.8 13,330.5 13,312.7 13,311.2 Subtotal investment life 65,741.7 67,740.8 80,657.2 82,301.1 83,063.5 Traditional life 33,671.2 32,979.4 36,589.3 41,061.3 43,970.7 Universal life 8,407.4 8,505.5 9,114.6 9,950.3 10,484.5 Subtotal fixed life 42,078.6 41,484.9 45,703.9 51,011.6 54,455.2 Total individual protection insurance in force $ 107,820.3 $ 109,225.7 $ 126,361.1 $ 133,312.7 $ 137,518.7 35
  • 37. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Individual Protection Sales by Product 2003 2004 2005 2006 2007 ($ in millions) BEST of AMERICA Variable Life Series First year sales $ 131.1 $ 131.7 $ 121.9 $ 138.0 $ 141.9 Renewal sales 304.3 307.9 304.1 299.3 307.0 Total BEST of AMERICA variable life series 435.4 439.6 426.0 437.3 448.9 Nationwide Financial Network Variable Life Products First year sales 35.1 32.0 24.0 21.0 6.7 Renewal sales 229.1 223.8 205.0 180.7 183.7 Total Nationwide Financial Network variable life products 264.2 255.8 229.0 201.7 190.4 Corporate Owned Life Insurance (COLI) First year sales 173.2 157.0 227.8 396.6 181.9 Renewal sales 371.8 407.5 429.7 409.3 370.8 Total COLI 545.0 564.5 657.5 805.9 552.7 Traditional/Universal life First year sales 77.6 114.6 111.4 102.6 120.9 Renewal sales 400.3 392.3 401.3 414.5 433.5 Total traditional/universal life 477.9 506.9 512.7 517.1 554.4 Total individual protection sales $ 1,722.5 $ 1,766.8 $ 1,825.2 $ 1,962.0 $ 1,746.4 Individual Protection Sales by Channel 2003 2004 2005 2006 2007 ($ in millions) Non-affiliated Independent broker/dealers $ 251.2 $ 286.3 $ 260.5 $ 265.7 $ 278.7 Wirehouse and regional firms 63.5 64.0 65.3 62.6 79.7 Financial institutions 42.6 47.8 58.6 57.9 69.0 Life specialists 384.1 380.5 382.1 579.8 329.5 Affiliated Nationwide Financial Network 820.2 804.0 783.3 769.9 766.3 Mullin TBG 160.9 184.2 275.4 226.1 223.2 Total individual protection sales $ 1,722.5 $ 1,766.8 $ 1,825.2 $ 1,962.0 $ 1,746.4 36
  • 38. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Investment Life Historical Earnings Trends 2003 2004 2005 2006 2007 ($ in millions) Operating Revenues Asset fees $ 29.4 $ 34.4 $ 40.2 $ 45.8 $ 53.1 Cost of insurance charges 331.2 334.9 339.0 344.3 353.1 Administrative fees 75.6 79.4 75.7 67.7 58.3 Surrender fees 31.7 29.2 26.3 20.2 17.3 Total policy charges 467.9 477.9 481.2 478.0 481.8 Net Investment Income General account assets 152.7 150.2 157.2 150.8 152.4 Charge for invested capital (23.5) (19.3) (17.6) (16.4) (17.1) Total net investment income 129.2 130.9 139.6 134.4 135.3 Other income 1.7 1.0 2.4 0.8 4.0 Total operating revenues 598.8 609.8 623.2 613.2 621.1 Benefits Interest credited to policyholder accounts 120.7 117.0 116.3 112.4 113.5 Life benefits 118.2 128.1 128.4 141.8 144.3 Total benefits 238.9 245.1 244.7 254.2 257.8 Expenses Commissions 108.6 106.4 105.5 97.4 94.4 General operating expenses 161.1 150.4 133.8 135.0 127.5 Deferral of policy acquisition costs (161.7) (149.1) (142.8) (133.1) (130.4) Subtotal 108.0 107.7 96.5 99.3 91.5 Amortization of policy acquisition costs 91.7 85.1 85.7 80.2 57.2 Amortization of value of business acquired 27.4 22.5 25.2 23.5 30.3 Total expenses 227.1 215.3 207.4 203.0 179.0 Pre-tax operating earnings $ 132.8 $ 149.4 $ 171.1 $ 156.0 $ 184.3 Key Ratios/Statistics (1) $ 5.84 $ 5.88 $ 6.01 $ 6.10 $ 6.27 Cost of insurance per $1,000 of average net amount at risk (1) $ 2.08 $ 2.25 $ 2.28 $ 2.51 $ 2.56 Life benefits per $1,000 of average net amount at risk 26.9% 24.7% 21.5% 22.0% 20.5% General operating expenses to operating revenues 22.2% 24.5% 27.5% 25.4% 29.7% Pre-tax operating earnings to operating revenues Average allocated capital $ 1,143.4 $ 1,191.5 $ 1,246.1 $ 1,273.2 $ 1,303.2 Return on average allocated capital 8.0% 8.8% 10.2% 8.9% 10.3% (1) Excludes experience rated BOLI corporate investment life. Note: The results of operations of TBG Financial are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) are reflected as discontinued operations for 2005 and all prior years. Investment Life Policy Reserve Activity ($ in millions) 2003 2004 2005 2006 2007 Balance, beginning of period $ 7,167.6 $ 8,845.3 $ 10,406.2 $ 12,074.1 $ 14,356.9 Deposits 1,242.4 1,642.7 2,153.8 2,208.6 1,265.6 Withdrawals and surrenders (464.4) (467.4) (780.8) (576.7) (639.7) Net flows 778.0 1,175.3 1,373.0 1,631.9 625.9 Investment performance/interest credited to policyholder accounts 1,357.0 842.8 731.6 1,290.5 1,064.1 Policy charges (468.0) (478.0) (481.4) (477.9) (481.1) Benefits and other 10.7 20.8 46.2 (161.7) 11.2 Acquired business - - (1.5) - - Balance, end of period $ 8,845.3 $ 10,406.2 $ 12,074.1 $ 14,356.9 $ 15,577.0 37
  • 39. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Fixed Life Historical Earnings Trends 2003 2004 2005 2006 2007 ($ in millions) Operating Revenues Cost of insurance charges 40.1 44.8 49.5 57.7 67.4 Administrative fees $ 11.2 $ 13.9 $ 14.3 $ 15.0 $ 22.2 Surrender fees 0.8 0.8 1.6 2.4 2.6 Total policy charges 52.1 59.5 65.4 75.1 92.2 Net investment income 333.4 337.0 335.5 333.7 337.0 Premiums 332.8 311.9 297.0 299.0 299.4 Total operating revenues 718.3 708.4 697.9 707.8 728.6 Benefits Interest credited to policyholder accounts 72.6 72.4 74.4 79.3 78.5 Life benefits 303.0 281.3 291.1 302.6 305.1 Policyholder dividends 105.7 101.4 107.3 90.7 83.1 Total benefits 481.3 455.1 472.8 472.6 466.7 Expenses Commissions 28.6 42.5 34.7 40.4 46.4 General operating expenses 114.0 121.0 127.6 127.2 121.3 Deferral of policy acquisition costs (37.8) (55.0) (58.3) (67.7) (66.2) Subtotal 104.8 108.5 104.0 99.9 101.5 Amortization of policy acquisition costs 28.9 29.3 17.0 1.4 35.9 Amortization of value of business acquired 10.6 17.6 9.1 9.1 9.0 Total expenses 144.3 155.4 130.1 110.4 146.4 Pre-tax operating earnings $ 92.7 $ 97.9 $ 95.0 $ 124.8 $ 115.5 Key Ratios/Statistics $ 7.15 $ 6.77 $ 6.70 $ 6.25 $ 5.87 Life benefits per $1,000 of average life insurance in force 15.9% 17.1% 18.3% 18.0% 16.6% General operating expenses to operating revenues 12.9% 13.8% 13.6% 17.6% 15.9% Pre-tax operating earnings to operating revenues Average allocated capital $ 579.0 $ 539.6 $ 542.9 $ 576.1 $ 662.0 Return on average allocated capital 10.4% 11.8% 11.4% 14.1% 11.3% Fixed Life Policy Reserve Activity ($ in millions) 2003 2004 2005 2006 2007 Traditional/Universal Life Balance, beginning of period $ 4,991.3 $ 5,051.8 $ 5,276.8 $ 5,314.5 $ 5,329.9 Deposits 441.0 457.6 448.6 455.9 492.9 Withdrawals and surrenders (188.9) (196.9) (214.0) (214.5) (236.9) Net flows 252.1 260.7 234.6 241.4 256.0 Interest credited to policyholder accounts 72.6 72.4 74.4 83.9 80.7 Policy charges (52.1) (59.5) (65.4) (74.8) (93.4) Benefits and other (212.1) (48.6) (205.9) (235.1) (159.7) Balance, end of period $ 5,051.8 $ 5,276.8 $ 5,314.5 $ 5,329.9 $ 5,413.5 38
  • 40. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 This Page Intentionally Left Blank. 39
  • 41. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Corporate and Other Historical Earnings Trends 2003 2004 2005 2006 2007 ($ in millions) Operating Revenues Net investment income General account assets $ 219.0 $ 247.6 $ 337.8 $ 400.2 $ 507.2 Periodic net coupon settlements on non-qualifying derivatives (6.9) (4.2) (0.1) (1.4) (0.9) Total net investment income 212.1 243.4 337.7 398.8 506.3 Operating realized gains (losses) 15.7 8.7 2.6 9.7 (12.4) Other income 139.4 169.0 163.2 191.4 222.1 Total operating revenues 367.2 421.1 503.5 599.9 716.0 Benefits Interest credited Products 69.0 84.2 144.9 209.9 262.3 Periodic net coupon settlements on non-qualifying derivatives 8.8 2.5 1.2 - 0.1 Total benefits 77.8 86.7 146.1 209.9 262.4 Expenses Commissions 21.8 24.7 26.5 28.4 28.9 General operating expenses 119.2 140.5 146.7 193.4 229.1 Amortization of value of business acquired - - - - 0.2 Debt extinguishment costs - - 21.7 - 10.2 Interest expense 95.8 102.4 107.6 103.1 110.6 Total expenses 236.8 267.6 302.5 324.9 379.0 Pre-tax operating earnings (loss) $ 52.6 $ 66.8 $ 54.9 $ 65.1 $ 74.6 Note: The results of operations of TBG Financial are reflected as discontinued operations for 2007 and all prior years. In addition, the results of operations of Cap Pro Holding, Inc. and NFS Bermuda are reflected as discontinued operations for 2005 and all prior years. Medium Term Notes ($ in millions) 2003 2004 2005 2006 2007 Key Ratios/Statistics Daily Average Account Values: General account $ 4,447.2 $ 4,701.8 $ 4,048.7 $ 4,055.9 $ 4,323.7 Earned rate 3.08% 3.09% 4.87% 6.29% 6.43% Credited rate 1.55% 1.79% 3.58% 5.14% 5.35% Interest spread on daily average general account values 1.53% 1.30% 1.29% 1.15% 1.08% Income from mortgage loan prepayments and bond call premiums 0.16% 0.20% 0.14% 0.07% 0.19% Base interest spread on daily average general account values 1.37% 1.10% 1.15% 1.08% 0.89% Corporate and Other Account Value Activity ($ in millions) 2003 2004 2005 2006 2007 Medium Term Notes Balance, beginning of period $ 4,273.6 $ 4,606.3 $ 4,401.6 $ 3,998.2 $ 4,599.5 Deposits 725.0 900.0 900.0 1,775.0 1,349.8 Maturities (389.7) (1,115.2) (1,305.4) (1,180.3) (1,420.0) Net flows 335.3 (215.2) (405.4) 594.7 (70.2) Interest credited to policyholder accounts and amortization 69.6 88.4 151.2 213.4 232.6 Other benefits - interest payments (72.2) (77.9) (149.2) (206.8) (236.2) Balance, end of period $ 4,606.3 $ 4,401.6 $ 3,998.2 $ 4,599.5 $ 4,525.7 Nationwide Bank $ - $ - $ - $ 222.3 $ 798.3 Nationwide Funds Group $ 2,527.1 $ 2,301.8 $ 3,019.6 $ 2,840.6 $ 1,917.3 Total corporate and other account values $ 7,133.4 $ 6,703.4 $ 7,017.8 $ 7,662.4 $ 7,241.3 40
  • 42. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Glossary Advisory services program - Investment products, including mutual funds, separately managed accounts and variable annuities, provided with advice services, such as asset allocation profiling, through an asset-based fee compensation model. Allocated capital - A non-GAAP financial measure that is calculated by adding target surplus (calculated as 225% of NAIC defined risk based capital), to the following after-tax amounts: unamortized DAC, the difference between statutory benefit reserves and GAAP benefit reserves, the difference between GAAP invested assets and statutory invested assets, unamortized VOBA, unamortized deferred software costs, unamortized intangible assets, unamortized goodwill, unamortized debt issue costs, unamortized deferred revenue, less deferred premiums. Annuity - A contract that provides a periodic stream of cash flows at regular intervals for a specified period of time, such as number of years or for life. Asset fees to average separate account values - A financial measure that is calculated by dividing asset fees by average separate account values. Average allocated capital - A non-GAAP financial measure that is calculated by taking the mean average of the beginning and ending allocated capital amounts of a quarter for a quarterly average, or the mean average of the beginning of the year allocated capital amount and the ending allocated capital amounts for each of the four quarters for a yearly average. Average equity - A non-GAAP financial measure that is calculated by taking the mean average of the beginning and ending shareholder’s equity, excluding accumulated other comprehensive income for a quarterly average, or the mean average of the beginning of the year shareholder’s equity excluding accumulated other comprehensive income and the ending shareholder’s equity, excluding accumulated other comprehensive income for each of the four quarters for a yearly average. Average in force - A metric that is calculated by taking the mean average of the beginning and ending in force amounts of a quarter for a quarterly average, or the mean average of the beginning of the year in force amount and the ending in force amounts for each of the four quarters for a yearly average. BOLI (Bank Owned Life Insurance) - Generally refers to a large single premium purchase of a Modified Endowment Contract to informally fund a block of employee benefit liabilities. Book value per common share excluding accumulated other comprehensive income (AOCI) - A non-GAAP financial measure that is calculated by dividing total shareholders's equity less AOCI by the number of common shares outstanding as of the date indicated. COLI (Corporate Owned Life Insurance) - Broadly describes the use of life insurance to informally fund a block of employee benefits. In its truest form refers to corporate owned life insurance but could also refer to other ownership arrangements such as split-dollar. Cost of Insurance per $1,000 of average net amount at risk - A non-GAAP financial measure that is calculated by annualizing the cost of insurance and dividing by the net amount at risk divided by one thousand. Credited Rate - A financial measure that is calculated by dividing interest credited by average general account values. Deferred Annuity - An annuity that can be paid either with a single premium or a series of installments, providing for the income payments to begin at some future date. Deferred Compensation Plan - A benefit plan that allows an employee to save pre-tax dollars. Many are set up similar to a 401(k) plan, including multiple investment options, but without regulated limits on the amount that can be deposited. Deferred Policy Acquisition Costs - The unamortized policy acquisition costs which are capitalized and charged to expense in proportion to premiums or estimated gross profits depending on the type of underlying contract. See Policy Acquisition Costs. 41
  • 43. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Glossary Defined Benefit Plan - A qualified pension plan under Section 401 of the Internal Revenue code which defines the retirement benefit to plan participants. The definition of the retirement benefit may include such variables as age, length of service, and compensation, but it would not reflect the investment experience of the assets held to fund these benefits. Defined Contribution Plan - A benefit plan under which contributions are fixed in advance by formula, and benefits to retiring employees may vary. Deposits - Premiums received for interest sensitive life insurance, annuities or life insurance products. Dollar Cost Averaging - Paying a fixed amount of premium at regular intervals regardless of the unit values of the selected variable accounts or the current interest rate on new premiums paid into the guaranteed account. Earned Rate - A financial measure that is calculated by dividing net investment income by average general account values. Fixed Annuity - An annuity contract in which premiums paid are credited with a fixed rate of return by the life insurance company. GAAP - Refers to accounting principles generally accepted in the United States of America. General Account - An undivided account in which all investments are held that are not held in the separate account. General operating expenses to average account values - A GAAP financial measure that is calculated by dividing general operating expenses by average account values. Group Annuity - A pension plan providing annuities at retirement to a group of people under a master contract. It usually is issued to an employer for the benefit of employees. Immediate Annuity - An annuity providing for payment to begin immediately after a single premium is paid. Internal Replacement - Transaction whereby a policyholder's existing insurance product or investment contract is replaced with a similar product issued by the same entity. Interest spread on average general account assets - A financial measure that is calculated by subtracting the credited rate from the earned rate. Lapse - Termination of a policy because of failure to pay the premium. Leverage, excluding AOCI - A non-GAAP financial measure that is calculated by dividing long-term debt by total capital, excluding accumulated other comprehensive income (AOCI). Leverage, including AOCI - A financial measure that is calculated by dividing long-term debt by total capital. Life benefits per $1,000 of average net amount at risk - A metric that is calculated by annualizing the life insurance benefit amount and dividing by the average net amount at risk divided by one thousand, excluding separate account corporate investment life business. Life benefits per $1,000 of average in force - A metric that is calculated by annualizing the life insurance benefit amount and dividing by the average in force amount divided by one thousand, excluding separate account corporate investment life business. Life Insurance In Force - The sum of the face amounts, plus dividend additions, of life insurance policies outstanding at a given time. Nationwide Financial Network - Refers to the affiliated distribution channel that was formerly referred to as Nationwide Provident Producers. Net Amount at Risk - Insurance in force less accumulated account value. Pertains to investment life products and is the amount for which cost of life insurance is assessed. 42
  • 44. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Glossary Net operating earnings - A non-GAAP financial measure that is calculated by adjusting net income to exclude net realized gains and losses on investments not related to operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations), hedging instruments and hedged items, adjustment to amortization related to net realized gains and losses, discontinued operations and cumulative effect of adoption of accounting principles, if any, all net of tax. Net operating earnings per common diluted share - A non-GAAP financial measure that is calculated by dividing net operating earnings by the number of weighted average common diluted shares outstanding for the period indicated. Non-GAAP financial measures - Key performance indicators used by management that have not been calculated in accordance with GAAP. None of these non-GAAP financial measures should be viewed as substitutes for any GAAP financial measures. Operating realized gains and (losses) - A non-GAAP financial measure that represents net realized gains and (losses) on investments, hedging instruments and hedged items that are related to operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations). Operating return on average equity - A non-GAAP financial measure that is calculated by annualizing net operating earnings and dividing by average shareholders' equity excluding accumulated other comprehensive income. Operating revenues - A non-GAAP financial measure that is calculated by adjusting total revenues to include only net realized gains and losses on investments, hedging instruments and hedged items that are related to operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations). Persistency - Percentage of life insurance policies or annuity contracts remaining in force from one period to another. Policy Acquisition Costs - Expenses that vary with and are primarily related to the acquisition of new and renewal insurance contracts. Pre-tax operating earnings - A non-GAAP financial measure that is calculated by adjusting earnings from continuing operations before federal income taxes and cumulative effect of adoption of accounting principles, if any, to exclude adjustment to amortization related to net realized gains and losses, and net realized gains and losses on investments, hedging instruments and hedged items, except for operating items (periodic net amounts paid or received on interest rate swaps that do not qualify for hedge accounting treatment, trading portfolio realized gains and losses, trading portfolio valuation changes, and net realized gains and losses related to securitizations). Pre-tax operating earnings to average account values - A non-GAAP financial measure that is calculated by dividing pre-tax operating earnings by average account values. Pre-tax operating earnings to operating revenues - A non-GAAP financial measure that is calculated by dividing pre- tax operating earnings by operating revenues. Qualified Plan - A plan purchased with pre-tax dollars, generally under a pension plan, specially sponsored program, or individual retirement account that the Internal Revenue Service approves as meeting the requirements of Section 401(a) of the 1986 Internal Revenue Code, as amended. Such plans receive tax advantages. Ratio of pre-tax operating earnings before interest to interest expense - A non-GAAP financial measure that is calculated by subtracting interest expense from pre-tax operating earnings and dividing the product by interest expense. Return on average allocated capital - A non-GAAP financial measure that is calculated by dividing annualized after-tax operating earnings by average allocated capital. 43
  • 45. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Glossary Sales - Sales refers to a production volume metric that Nationwide Financial regularly monitors and reports. Sales or similar measures are commonly used in the insurance industry as a measure of the volume of new and renewal business generated in a period. Sales are not derived from any specific GAAP income statement accounts or line items and should not be viewed as a substitute for any financial measure determined in accordance with GAAP, including sales as it relates to non-insurance companies. Additionally, Nationwide Financial’s definition of sales may differ from that used by other companies. As used in the insurance industry, sales, or similarly titled measures, generate customer funds managed and administered, which ultimately drive revenues. As calculated and analyzed by management, statutory premiums and deposits on individual and group annuities and life insurance products calculated in accordance with accounting practices prescribed or permitted by regulatory authorities and deposits on administration-only group retirement plans and the advisory services program are adjusted as described below to arrive at sales. Life insurance premiums determined on a GAAP basis are significantly different than statutory premiums and deposits. Life insurance premiums determined on a GAAP basis are recognized as revenue when due, as calculated on an accrual basis in proportion to the service provided and performance rendered under the contract. In addition, many life insurance and annuity products involve an initial deposit or a series of deposits from customers. These deposits are accounted for as such on a GAAP basis and therefore are not reflected in the GAAP income statement. On a statutory basis, life insurance premiums collected (cash basis) and deposits received (cash basis) are aggregated and reported as statutory premiums and annuity consideration revenues. Sales, as reported by Nationwide Financial, are stated net of internal replacements, which management believes provides a more meaningful disclosure of production in a given period. In addition, Nationwide Financial’s definition of sales excludes funding agreements issued under its medium term note program; asset transfers associated with large case bank- owned life insurance and large case retirement plan acquisitions; and deposits into Nationwide employee and agent benefit plans. Although these products contribute to asset and earnings growth, their production flows potentially can mask trends in the underlying business and thus do not provide meaningful comparisons and analyses. Management believes that the presentation of sales as measured for management purposes enhances the understanding of the Company’s business and helps depict longer-term trends that may not be apparent in the results of operations due to differences between the timing of sales and revenue recognition. Separate Account - A separate investment account established and maintained by an insurance enterprise used primarily for variable products. This arrangement permits wider latitude in the choice of investments for contract holders. Surrender Charges - Charges made against withdrawals from the contract value of most variable annuities for a period of time, typically four to seven years. Statutory capital and surplus - A financial measure that is calculated based on accounting practices prescribed or permitted by the department of insurance of the state of domicile. Each of the states in which the Company’s insurance companies are domiciled has adopted the National Association of Insurance Commissioners (NAIC) statutory accounting practices (NAIC SAP) as the basis of its statutory accounting practices. The Company’s insurance subsidiaries have no statutory accounting practices that differ from NAIC SAP. Universal Life Insurance - A flexible premium, adjustable benefit life insurance contract that accumulates cash values through the receipt of contractually determined interest credited. Variable Annuity - An annuity contract in which the funds are invested in investments for which the underlying values can fluctuate. Variable Life Insurance - A securities-based whole life insurance policy that employs a fixed premium and provides variable cash values and death benefit, dependent upon the performance of the separate account investment election. Variable Universal Life Insurance - A type of variable life insurance that has flexible premiums. Value of Business Acquired (VOBA) - Reflects the estimated fair value of the Nationwide Provident business in-force and represents the portion of the purchase price that is allocated to the value of the right to receive future cash flows from the life insurance and annuity contracts existing as of the closing date of the Nationwide Financial Network Merger. 44
  • 46. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Shareholder Information Corporate Offices Upcoming Events Nationwide Financial 3rd Quarter 2008 Earnings One Nationwide Plaza Quiet Period - October 16 to November 6 Columbus, OH 43215 Earnings Release - November 6 Conference Call - November 7 Inquiries (614) 249-8437 Mark Barnett Vice President, Investor Relations barnetj5@nationwide.com Financial Strength Ratings A.M. Best . A+ Moody's Aa3 Standard & Poors AA- Stock Symbol Nationwide Financial's common stock is traded on the New York Stock Exchange under the symbol quot;NFSquot; Nationwide Financial's trust-preferred securities are traded on the New York Stock Exchange under the symbol quot;NFS Aquot; This report is for information purposes only. It should be read in conjunction with documents filed by Nationwide Financial Services, Inc. with the U.S. Securities and Exchange Commission, including the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. 45
  • 47. Nationwide Financial Services, Inc. Statistical Supplement June 30, 2008 Notes 46