SlideShare ist ein Scribd-Unternehmen logo
1 von 49
Downloaden Sie, um offline zu lesen
2006
  First Quarter




2006 Nationwide Financial® Statistical Supplement
Nationwide Financial Services, Inc.
          Statistical Supplement
             March 31, 2006




This Page Intentionally Left Blank.
Nationwide Financial Services, Inc.
                                                        Statistical Supplement
                                                            March 31, 2006

                                                              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 March 31, 2006                                                                5
               For the three months ended March 31, 2005                                                                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
                 Medium term notes 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 minimum death benefit reserve activity                       26
                   Individual variable annuity guaranteed minimum accumulation benefit embedded derivative 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
Nationwide Financial Services, Inc.
                                                                                  Statistical Supplement
                                                                                     March 31, 2006


                                                                        Quarterly Financial Highlights

($ in millions except for per share data)                                          Q1'05                   Q2'05                 Q3'05               Q4'05              Q1'06
Operating Revenues
    Individual investments                                                    $          371.8       $              377.3    $       385.3       $       380.1      $       382.6
    Retirement plans                                                                     263.7                      262.6            271.4               276.0              278.6
    Individual protection                                                                338.6                      338.8            331.4               339.7              338.4
    Corporate and other                                                                   87.9                       96.2             97.4               103.5              100.1
                                               Total operating revenues       $        1,062.0        $           1,074.9    $     1,085.5       $     1,099.3      $     1,099.7

      Net realized gains (losses) on investments, hedging
                                        (1)
       instruments and hedged items                                                       27.3                        1.7            (14.5)                3.7               (8.1)
                                                         Total revenues       $        1,089.3        $           1,076.6    $     1,071.0       $     1,103.0      $     1,091.6

Pre-tax Operating Earnings
   Individual investments                                                     $            61.3      $              66.1     $        56.2       $        53.4      $        56.4
   Retirement plans                                                                        47.1                     45.3              45.4                49.7               53.6
   Individual protection                                                                   71.8                     63.0              63.8                59.6               64.9
   Corporate and other                                                                     12.9                     21.3               (1.1)              22.6               11.6
                                              Pre-tax operating earnings      $           193.1       $            195.7     $       164.3       $       185.3      $       186.5
      Federal income tax expense                                                           50.7                     50.8               (8.0)              33.1               42.2
                                                 Net operating earnings       $           142.4       $            144.9     $       172.3       $       152.2      $       144.3

      Net realized gains (losses) on investments, hedging
                                                    (1)
       instruments and hedged items, net of taxes                                          17.8                       1.1                (9.4)                2.4               (5.3)

      Adjustment to DAC amortization related to net realized
       gains (losses), net of taxes                                                         (1.0)                    (2.5)                2.9                 0.1                3.3

      Discontinued operations, net of taxes                                                 1.3                     (2.3)              0.9                (24.4)              -
                                                            Net income        $           160.5       $            141.2     $       166.7       $       130.3      $       142.3

Per Diluted Share
  Net operating earnings                                                      $            0.93       $             0.94     $           1.12    $        0.99      $       0.94

      Net realized gains (losses) on investments, hedging
                                                    (1)
       instruments and hedged items, net of taxes                                          0.12                      0.01            (0.07)                  0.02           (0.03)

      Adjustment to DAC amortization related to net realized
       gains (losses), net of taxes                                                       (0.01)                    (0.02)               0.02                -                  0.02

      Discontinued operations, net of taxes                                                0.01                     (0.01)               0.01            (0.16)              -
                                                            Net income        $            1.05       $              0.92    $           1.08    $        0.85      $       0.93


Sales by Channel
   Non-affiliated
     Independent broker/dealers                                               $         1,485.6      $            1,292.1    $     1,280.4       $     1,207.9      $     1,487.8
     Wirehouse and regional firms                                                         501.9                     479.2            449.1               482.3              590.1
     Financial institutions                                                               514.4                     470.5            398.8               424.3              523.7
     Pension plan administrators                                                          139.9                     116.0            108.2               104.9              135.9
     Life specialists                                                                     126.6                     104.3             82.5                69.0              172.6
   Affiliated
     Nationwide Retirement Solutions                                                     959.5                      993.7          1,012.7               948.8            1,028.5
     Nationwide agents                                                                   176.9                      184.9            188.8               207.2              196.4
     Nationwide Financial Network                                                        160.9                      155.3            160.2               181.6              185.7
     The 401(k) Company                                                                  426.8                      323.7            303.5               288.3              535.9
     TBG Financial                                                                       108.5                       38.6             92.3                36.0              110.4
                                                                   Total      $        4,601.0        $           4,158.3    $     4,076.5       $     3,950.3      $     4,967.0



(1)
      Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses,
      and trading portfolio valuation changes).

Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations.


                                                                                            1
Nationwide Financial Services, Inc.
                                                                                         Statistical Supplement
                                                                                            March 31, 2006
                                                                                 Quarterly Financial Highlights

($ in millions except for per share data)                                                          Q1'05                  Q2'05               Q3'05               Q4'05             Q1'06
Balance Sheet Data
    Total assets                                                                             $      116,005.9       $      115,699.7      $   117,421.3      $     116,159.9   $    116,558.7

      Customer funds managed and administered                                                $      149,093.4       $      150,614.7      $   155,650.6      $     155,612.9   $    162,451.6

      Shareholders' equity
                                                                     (1)
        Including accumulated other comprehensive income (AOCI)                              $         5,147.3      $        5,434.9      $        5,375.6   $       5,350.4   $        5,126.2
        AOCI                                                                                             222.6                 395.7                 196.1             100.7              (77.9)
        Excluding AOCI                                                                       $         4,924.7      $        5,039.2      $        5,179.5   $       5,249.7   $        5,204.1

      Net operating return on average equity excluding AOCI                                              11.7%                 11.6%                13.5%             11.7%              11.0%

                                                                           (2)
      Adjusted net operating return on average equity excluding AOCI                                     11.7%                 11.6%                11.2%             11.7%              11.0%

      Statutory capital and surplus                                                          $         3,015.9      $        3,152.3      $        3,305.9   $       3,262.1   $        3,279.3


Stock Data
   Closing Price                                                                             $           35.90      $          37.94      $         40.05    $        44.00    $         43.02

      Weighted average shares outstanding
       Basic                                                                                             152.7                 153.0                153.1             152.9              152.3
       Diluted                                                                                           153.5                 153.7                153.9             153.6              152.9

      Book value per share
       Including AOCI                                                                        $           33.64      $          35.52      $         35.09    $        35.08    $         34.40
       Excluding AOCI                                                                        $           32.19      $          32.94      $         33.81    $        34.42    $         34.93


(1)
      Includes changes in fair value of certain investments and derivatives under SFAS 115 and SFAS 133.

(2)
      3Q 2005 return adjusted for $42.6 million impact of one-time tax adjustments associated with separate account dividend received deductions and $14.1 million
       charge related to calling of trust preferred securities.

Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations.



                                                                   NFS Operating Segment Reporting Structure



                                                           NATIONWIDE FINANCIAL
                                                               SERVICES, INC.


                  Individual                                     Retirement                                          Individual                                  Corporate
                 Investments                                       Plans                                             Protection                                  & Other

                Variable Annuities                                 Public Sector - 457                                   Fixed Life                               Medium Term Notes
                                                                                                                              Universal

                Fixed Annuities                                    Private Sector – 401(k)                                                                        Structured Products
                                                                                                                              Whole

                                                                                                                              Term
                In Retirement                                                                                                                                     Corporate Other
                                                                                                                         Investment Life
                       Income Products
                                                                                                                              Variable Universal
                Advisory Services
                                                                                                                              COLI




                                                                                                   2
Nationwide Financial Services, Inc.
          Statistical Supplement
             March 31, 2006




This Page Intentionally Left Blank.




                    3
Nationwide Financial Services, Inc.
                                                                                   Statistical Supplement
                                                                                      March 31, 2006

                                                                    Quarterly Consolidated Income Statements

($ in millions)                                                                           Q1'05                    Q2'05               Q3'05               Q4'05               Q1'06
Operating Revenues
  Asset fees                                                                         $           157.0      $          156.8       $      163.1        $       163.0       $       168.9
  Cost of insurance charges                                                                       96.4                  96.8               97.8                 97.5                98.9
  Administrative fees                                                                             30.6                  27.0               29.6                 27.7                30.2
  Surrender fees                                                                                  25.1                  26.4               24.1                 22.6                23.0
                                                           Total policy charges                  309.1                 307.0              314.6                310.8               321.0

      Traditional life and immediate annuity premiums                                            95.9                   99.7                97.2               107.1               107.8
      Net investment income                                                                     576.1                  587.1               592.8               587.9               577.3
      Operating realized gains (losses)                                                           0.2                    0.8                 0.5                 1.1                 1.3
      Other income                                                                               80.7                   80.3                80.4                92.4                92.3
                                                    Total operating revenues                  1,062.0                1,074.9             1,085.5             1,099.3             1,099.7

Benefits
 Interest credited                                                                               334.5                 348.1              350.6               347.7                342.1
 Life insurance and annuity benefits                                                             136.2                 145.9              142.9               149.9                156.1
 Policyholder dividends                                                                           26.9                  26.3               27.1                27.0                 20.2
                                                                 Total benefits                  497.6                 520.3              520.6               524.6                518.4

Expenses
 Commissions                                                                                      137.8                138.6               130.2               140.1               153.1
 General operating expenses                                                                       202.5                197.7               198.9               209.3               213.4
 Debt extinguishment costs                                                                          -                    -                  21.7                 -                   -
 Deferral of policy acquisition costs                                                            (128.9)              (126.9)             (112.4)             (120.8)             (135.1)
                                                                        Subtotal                  211.4                209.4               238.4               228.6               231.4

      Amortization of policy acquisition costs                                                   121.8                 111.0              122.9               123.7               125.7
      Amortization of value of business acquired                                                  12.0                  11.7               11.3                10.0                11.6
      Interest expense on debt                                                                    26.1                  26.8               28.0                27.1                26.1
                                                                Total expenses                   371.3                 358.9              400.6               389.4               394.8

                                                    Pre-tax operating earnings       $           193.1      $          195.7       $      164.3        $       185.3       $       186.5
Federal income tax expense                                                                        50.7                  50.8                (8.0)               33.1                42.2
                                                       Net operating earnings        $           142.4      $          144.9       $      172.3        $       152.2       $       144.3

Net realized gains (losses) on investments, hedging
 instruments and hedged items, net of taxes (1)
 Realized gains on sales, net of hedging                                                          24.7                      9.4                 8.4                20.5              7.3
 Realized losses on sales, net of hedging                                                         (3.0)                    (4.2)               (3.3)               (7.9)           (12.9)
 Other-than-temporary impairments, including mortgage loan
    valuation allowance adjustment                                                                 (3.0)                   (3.8)           (12.6)                  (7.5)               (0.6)
 Credit default swaps                                                                              (1.1)                   (0.5)            (2.8)                  (0.4)               (0.1)
 Derivatives, excluding hedging gains and losses on sales
   and credit default swaps                                                                        0.5                      0.8                 1.4                (1.9)                0.5
 Amounts credited to policyholder dividend obligation                                             (0.8)                    (0.7)               (2.1)                0.3                 0.1
 Adjustment to VOBA amortization                                                                   0.5                      0.1                 1.6                (0.7)                0.4
                                                                        Subtotal                  17.8                      1.1                (9.4)                2.4                (5.3)

Adjustment to DAC amortization related to net realized
 gains (losses), net of taxes                                                                      (1.0)                   (2.5)               2.9                  0.1                3.3

Discontinued operations, net of taxes                                                               1.3                    (2.3)               0.9             (24.4)                  -

                                                                    Net income       $           160.5      $          141.2       $      166.7        $       130.3       $       142.3



(1)
      Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses,
      and trading portfolio valuation changes).

Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations.




                                                                                             4
Nationwide Financial Services, Inc.
                                                                                      Statistical Supplement
                                                                                         March 31, 2006

                                                                           Combining Income Statement
                                                                     For the three months ended March 31, 2006

                                                                                        Individual               Retirement          Individual          Corporate
($ in millions)                                                                        Investments                 Plans             Protection          and Other         Total
Operating Revenues
  Asset fees                                                                          $          124.0       $          33.9     $          11.0     $          -      $       168.9
  Cost of insurance charges                                                                        -                     -                  98.9                -               98.9
  Administrative fees                                                                              4.6                   2.7                22.9                -               30.2
  Surrender fees                                                                                  15.2                   1.5                 6.3                -               23.0
                                                         Total policy charges                    143.8                  38.1               139.1                -              321.0

      Traditional life and immediate annuity premiums                                             31.9                   -                  75.9                 -             107.8
      Net investment income                                                                      206.4                 164.2               116.2                90.5           577.3
      Operating realized gains (losses)                                                            -                     -                   -                   1.3             1.3
      Other income                                                                                 0.5                  76.3                 7.2                 8.3            92.3
                                                  Total operating revenues                       382.6                 278.6               338.4               100.1         1,099.7

Benefits
 Interest credited                                                                               137.7                 113.2                45.6               45.6            342.1
 Life insurance and annuity benefits                                                              41.0                   -                 115.1                -              156.1
 Policyholder dividends                                                                            -                     -                  20.2                -               20.2
                                                               Total benefits                    178.7                 113.2               180.9               45.6            518.4

Expenses
 Commissions                                                                                         73.6               37.8                 35.6                6.1           153.1
 General operating expenses                                                                          48.4               72.2                 82.0               10.8           213.4
 Debt extinguishment costs                                                                            -                   -                   -                  -               -
 Deferral of policy acquisition costs                                                               (74.4)               (9.4)              (51.3)               -            (135.1)
                                                                    Subtotal                         47.6              100.6                 66.3               16.9           231.4

      Amortization of policy acquisition costs                                                    97.6                  10.1                18.0                -              125.7
      Amortization of value of business acquired                                                   2.3                   1.1                 8.1                0.1             11.6
      Interest expense on debt                                                                     -                     -                   0.2               25.9             26.1
                                                              Total expenses                     147.5                 111.8                92.6               42.9            394.8

                                                   Pre-tax operating earnings         $             56.4     $          53.6     $          64.9     $          11.6   $       186.5
Federal income tax expense                                                                                                                                                      42.2
                                                      Net operating earnings                                                                                           $       144.3

Net realized gains (losses) on investments, hedging
 instruments and hedged items, net of taxes (1)
 Realized gains on sales, net of hedging                                                                                                                                         7.3
 Realized losses on sales, net of hedging                                                                                                                                      (12.9)
 Other-than-temporary impairments, including mortgage loan
    valuation allowance adjustment                                                                                                                                                 (0.6)
 Credit default swaps                                                                                                                                                              (0.1)
 Derivatives, excluding hedging gains and losses on sales
   and credit default swaps                                                                                                                                                         0.5
 Amounts credited to policyholder dividend obligation                                                                                                                               0.1
 Adjustment to VOBA amortization                                                                                                                                                    0.4
                                                                    Subtotal                                                                                                       (5.3)

Adjustment to DAC amortization related to net realized
 gains (losses), net of taxes                                                                                                                                                      3.3

Discontinued operations, net of taxes                                                                                                                                              -

                                                                 Net income                                                                                            $       142.3




(1)
      Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses,
      and trading portfolio valuation changes).



                                                                                                5
Nationwide Financial Services, Inc.
                                                                                   Statistical Supplement
                                                                                      March 31, 2006

                                                                                 Combining Income Statement
                                                                           For the three months ended March 31, 2005

                                                                                      Individual               Retirement          Individual          Corporate
($ in millions)                                                                      Investments                 Plans             Protection          and Other         Total
Operating Revenues
  Asset fees                                                                        $            112.6     $          35.1     $           9.3     $          -      $       157.0
  Cost of insurance charges                                                                        -                   -                  96.4                -               96.4
  Administrative fees                                                                              4.2                 2.5                23.9                -               30.6
  Surrender fees                                                                                  15.7                 2.1                 7.3                -               25.1
                                                         Total policy charges                    132.5                39.7               136.9                -              309.1

      Traditional life and immediate annuity premiums                                             22.1                 -                  73.8                -               95.9
      Net investment income                                                                      216.8               166.3               119.1               73.9            576.1
      Operating realized gains (losses)                                                            -                   -                   -                  0.2              0.2
      Other income                                                                                 0.4                57.7                 8.8               13.8             80.7
                                                  Total operating revenues                       371.8               263.7               338.6               87.9          1,062.0

Benefits
 Interest credited                                                                               146.6               111.8                45.6               30.5            334.5
 Life insurance and annuity benefits                                                              33.8                 -                 102.4                -              136.2
 Policyholder dividends                                                                            -                   -                  26.9                -               26.9
                                                               Total benefits                    180.4               111.8               174.9               30.5            497.6

Expenses
 Commissions                                                                                      61.7                 33.7                35.8                6.6           137.8
 General operating expenses                                                                       44.5                 68.1                78.1               11.8           202.5
 Debt extinguishment costs                                                                         -                    -                   -                  -               -
 Deferral of policy acquisition costs                                                            (60.3)               (10.0)              (58.6)               -            (128.9)
                                                                    Subtotal                      45.9                 91.8                55.3               18.4           211.4

      Amortization of policy acquisition costs                                                    82.6                12.3                26.9                -              121.8
      Amortization of value of business acquired                                                   1.6                 0.7                 9.7                -               12.0
      Interest expense on debt                                                                     -                   -                   -                 26.1             26.1
                                                              Total expenses                     130.1               104.8                91.9               44.5            371.3

                                                   Pre-tax operating earnings       $             61.3     $          47.1     $          71.8     $          12.9   $       193.1
Federal income tax expense                                                                                                                                                    50.7
                                                      Net operating earnings                                                                                         $       142.4

Net realized gains (losses) on investments, hedging
 instruments and hedged items, net of taxes (1)
 Realized gains on sales, net of hedging                                                                                                                                         24.7
 Realized losses on sales, net of hedging                                                                                                                                        (3.0)
 Other-than-temporary impairments, including mortgage loan
    valuation allowance adjustment                                                                                                                                               (3.0)
 Credit default swaps                                                                                                                                                            (1.1)
 Derivatives, excluding hedging gains and losses on sales
   and credit default swaps                                                                                                                                                       0.5
 Amounts credited to policyholder dividend obligation                                                                                                                            (0.8)
 Adjustment to VOBA amortization                                                                                                                                                  0.5
                                                                    Subtotal                                                                                                     17.8

Adjustment to DAC amortization related to net realized
 gains (losses), net of taxes                                                                                                                                                    (1.0)

Discontinued operations, net of taxes                                                                                                                                             1.3

                                                                 Net income                                                                                          $       160.5



(1)
      Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses,
      and trading portfolio valuation changes).

Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations.


                                                                                             6
Nationwide Financial Services, Inc.
          Statistical Supplement
             March 31, 2006




This Page Intentionally Left Blank.




                    7
Nationwide Financial Services, Inc.
                                                                        Statistical Supplement
                                                                           March 31, 2006

                                                            Quarterly Consolidated Balance Sheets

($ in millions, except per share data)                                Q1'05                   Q2'05                Q3'05              Q4'05              Q1'06
Assets
  Investments
     Securities available-for-sale:
       Fixed maturity securities                                  $      31,188.2       $       31,778.5       $    31,092.2      $    30,106.0      $    28,645.0
       Equity securities                                                     77.5                   80.8                78.6               75.6               76.5
     Trading assets                                                          26.0                   28.5                34.7               34.4               27.8
     Mortgage loans                                                       9,127.8                9,214.7             9,332.5            9,148.6            9,048.3
     Real estate                                                            108.6                  103.8               107.7              108.7              108.6
     Policy loans                                                           921.9                  928.6               935.6              930.6              933.9
     Other long-term investments                                            581.8                  628.0               617.6              691.9              688.9
     Short-term investments                                               2,126.1                2,022.0             2,104.2            2,073.2            2,830.5
                                             Total investments           44,157.9               44,784.9            44,303.1           43,169.0           42,359.5

  Cash                                                                       38.3                   45.8                47.6               16.4               23.9
  Accrued investment income                                                 427.3                  409.6               436.8              396.3              398.9
  Deferred policy acquisition costs                                       3,706.0                3,581.0             3,710.4            3,685.4            3,794.7
  Value of business acquired                                                477.0                  458.9               457.7              449.7              443.3
  Other intangible assets                                                    48.6                   46.7                46.1               45.6               45.4
  Goodwill                                                                  400.5                  389.6               389.6              364.5              359.0
  Other assets                                                            2,383.5                2,214.1             2,227.5            2,069.2            2,200.3
  Assets held in separate accounts                                       64,366.8               63,769.1            65,802.5           65,963.8           66,933.7
                                                  Total assets    $     116,005.9        $     115,699.7       $   117,421.3      $   116,159.9      $   116,558.7

Liabilities and shareholders' equity
  Future policy benefits and claims                               $      40,816.2       $       40,842.3       $    40,787.4      $    39,748.1      $    39,519.4
  Short-term debt                                                           182.9                  352.1               391.2              252.3              147.4
  Long-term debt                                                          1,406.4                1,406.1             1,406.0            1,398.0            1,398.3
  Other liabilities                                                       4,086.3                3,895.2             3,658.6            3,447.3            3,433.7
  Liabilities related to separate accounts                               64,366.8               63,769.1            65,802.5           65,963.8           66,933.7
                                                                        110,858.6              110,264.8           112,045.7          110,809.5          111,432.5

  Shareholders' equity                                                    5,147.3                5,434.9             5,375.6            5,350.4            5,126.2
                  Total liabilities and shareholders' equity      $     116,005.9        $     115,699.7       $   117,421.3      $   116,159.9      $   116,558.7


                                                                       Capital Structure

                                                                      Q1'05                   Q2'05                Q3'05              Q4'05              Q1'06

    Total capital, including AOCI                                 $        6,553.7      $         6,841.0      $     6,781.6      $     6,748.4      $     6,524.5
    Less AOCI                                                                222.6                  395.7              196.1              100.7              (77.9)
    Total capital, excluding AOCI                                 $        6,331.1      $         6,445.3      $     6,585.5      $     6,647.7      $     6,602.4

    Leverage, including AOCI
     Long-term debt--to--total capital                                      21.5%                   20.6%             20.7%              20.7%               21.4%

    Leverage, excluding AOCI
     Long-term debt--to--total capital                                      22.2%                   21.8%             21.3%              21.0%               21.2%

    Ratio of pre-tax operating earnings before interest
         expense to interest expense                                          8.4X                      8.3X               6.9X               7.8X               8.1X




                                                                                  8
Nationwide Financial Services, Inc.
                                                                                               Statistical Supplement
                                                                                                  March 31, 2006



                                                                                         Individual Investments
                                                                                        Quarterly Earnings Trends

($ in millions)                                                                                  Q1'05                     Q2'05                Q3'05                Q4'05                Q1'06
Operating Revenues
  Asset fees                                                                              $              112.6      $             112.7     $        118.5       $        118.1       $        124.0
  Administrative fees                                                                                      4.2                      3.6                4.1                  4.3                  4.6
  Surrender fees                                                                                          15.7                     16.2               16.0                 14.2                 15.2
                                                                 Total policy charges                    132.5                    132.5              138.6                136.6                143.8
      Net Investment Income
       General account assets                                                                            223.1                    226.1              226.4                220.3                212.7
       Charge for invested capital                                                                         (6.3)                    (6.3)              (6.5)                (6.9)                (6.3)
                                                     Total net investment income                         216.8                    219.8              219.9                213.4                206.4
      Premiums on income products                                                                         22.1                    24.7                26.4                 29.7                 31.9
      Other income                                                                                         0.4                     0.3                 0.4                  0.4                  0.5
                                                            Total operating revenues                     371.8                   377.3               385.3                380.1                382.6
Benefits
 Interest credited                                                                                       146.6                     149.8             148.2                144.5                137.7
 Immediate annuity benefits                                                                               19.7                      21.1              22.7                 25.7                 28.5
 Policy benefits                                                                                          14.1                      21.2              14.6                 16.3                 12.5
                                                                       Total benefits                    180.4                     192.1             185.5                186.5                178.7
Expenses
 Commissions                                                                                              61.7                      67.7                 62.4                 65.7                 73.6
 General operating expenses                                                                               44.5                      47.2                 47.3                 50.7                 48.4
 Deferral of policy acquisition costs                                                                    (60.3)                    (68.5)               (59.9)               (62.0)               (74.4)
                                                                             Subtotal                     45.9                      46.4                 49.8                 54.4                 47.6

      Amortization of policy acquisition costs                                                            82.6                      70.8              92.2                 83.7                 97.6
      Amortization of value of business acquired                                                           1.6                       1.9               1.6                  2.1                  2.3
                                                                      Total expenses                     130.1                     119.1             143.6                140.2                147.5
                                                           Pre-tax operating earnings     $               61.3       $              66.1    $           56.2     $           53.4     $           56.4

Key Ratios/Statistics
 Average Account Values:
   General account                                                                        $          16,300.2       $          16,223.7     $     16,110.5       $     15,515.1       $     14,825.4
   Separate account                                                                                  35,430.3                  35,060.4           35,669.0             35,975.9             36,504.3
   Advisory services program                                                                            222.2                     281.5              345.3                393.7                443.3
                        Total average individual investments account values               $          51,952.7        $         51,565.6     $     52,124.8       $     51,884.7       $     51,773.0

      Earned rate                                                                                       5.47%                     5.57%              5.62%                5.68%                5.74%
      Credited rate                                                                                     3.60%                     3.69%              3.68%                3.73%                3.72%
                          Interest spread on average general account values                             1.87%                     1.88%              1.94%                1.95%                2.02%
      Prepayment penalties and bond call premium income                                                 0.17%                     0.17%              0.30%                0.19%                0.11%
                          Base interest spread on average general account values                        1.70%                     1.71%              1.64%                1.76%                1.91%
      Asset fees to average separate account values                                                     1.27%                     1.29%              1.33%                1.31%                1.36%
      General operating expenses to average account values                                              0.34%                     0.37%              0.36%                0.39%                0.37%
      Pre-tax operating earnings to average account values                                              0.47%                     0.51%              0.43%                0.41%                0.44%
      Pre-tax operating earnings to operating revenues                                                  16.5%                     17.5%              14.6%                14.0%                14.7%
      Average allocated capital                                                           $           1,685.5       $           1,678.2     $      1,689.8       $      1,649.3       $      1,563.0
      Return on average allocated capital                                                               11.1%                     12.0%              16.7%                12.1%                11.9%
                                                     (1)
      Adjusted return on average allocated capital                                                      11.1%                     12.0%              10.9%                12.1%                11.9%

(1)
      3Q 2005 return adjusted for $24.3 million impact of one-time tax adjustments associated with separate account dividend received deductions.

Note: All prior periods have been reclassified to reflect NFS Bermuda as discontinued operations.

                                                                                         Individual Investments
                                                                                         Account Value Activity

($ in millions)                                                                                  Q1'05                     Q2'05                Q3'05                Q4'05                Q1'06
Individual Variable Annuities
  Balance, beginning of period                                                            $          41,481.9        $         40,441.0     $     40,726.4       $     41,651.8       $     40,796.0
       Deposits                                                                                         944.4                     943.1              870.2                 903.5             1,045.0
       Withdrawals and surrenders                                                                    (1,299.2)                 (1,388.7)          (1,429.5)             (1,456.8)           (1,535.4)
                                                                           Net flows                  (354.8)                   (445.6)            (559.3)               (553.3)              (490.4)
       Investment performance/interest credited                                                        (513.6)                    848.7            1,615.9                 971.1             1,903.4
       Policy charges                                                                                  (133.4)                   (133.5)            (138.9)               (137.6)             (140.6)
       Benefits and other                                                                                (39.1)                    15.8                7.7                  24.6                 3.1
       Acquisitions/(terminations), net                                                                    -                        -                  -                (1,160.6)                -
      Balance, end of period                                                              $          40,441.0        $         40,726.4     $     41,651.8       $     40,796.0       $     42,071.5


Individual Fixed Annuities
  Balance, beginning of period                                                            $           8,902.5        $          8,817.6     $      8,731.8       $      8,559.3       $      8,041.8
       Deposits                                                                                          50.1                      52.4               27.4                 31.0                 38.6
       Withdrawals and surrenders                                                                      (210.0)                   (230.0)            (274.0)              (330.0)              (400.9)
                                                                           Net flows                   (159.9)                   (177.6)            (246.6)              (299.0)              (362.3)

       Policyholder interest credited                                                                    83.6                      83.7               82.8                 77.6                 73.4
       Policy charges                                                                                     (2.7)                     (2.9)              (3.2)                (2.6)                (2.8)
       Benefits and other                                                                                 (5.9)                    11.0                (5.5)                (3.9)                (3.5)
       Acquisitions/(terminations), net                                                                     -                        -                  -                (289.6)                  -
      Balance, end of period                                                              $           8,817.6        $          8,731.8     $      8,559.3       $      8,041.8       $      7,746.6


      Income Products                                                                     $           1,916.3        $          1,935.0     $      1,954.7       $      1,978.3       $      2,025.1
      Advisory services program                                                           $             248.4        $            314.6     $        375.9       $        411.5       $        475.0
                               Total individual investment account values                 $          51,423.3        $         51,707.8     $     52,541.7       $     51,227.6       $     52,318.2




                                                                                                         9
Nationwide Financial Services, Inc.
                                                                         Statistical Supplement
                                                                            March 31, 2006
                                                                        Individual Investments
                                                                       Account Values by Product

($ in millions)                                                          Q1'05                 Q2'05              Q3'05              Q4'05              Q1'06
Individual Variable Annuities
    BEST of AMERICA products                                       $       32,801.3        $    33,119.9      $    33,989.0      $    32,937.0      $    34,117.5
    Private label annuities                                                 7,119.5              7,110.0            7,178.4            7,398.9            7,505.5
    Nationwide Financial Network and other                                    520.2                496.5              484.4              460.1              448.5
                            Total individual variable annuities    $       40,441.0        $    40,726.4      $    41,651.8      $    40,796.0      $    42,071.5

Individual Fixed Annuities                                         $        8,817.6        $     8,731.8      $     8,559.3      $     8,041.8      $     7,746.6
Income Products                                                    $        1,916.3        $     1,935.0      $     1,954.7      $     1,978.3      $     2,025.1
Advisory Services Program                                          $          248.4        $       314.6      $       375.9      $       411.5      $       475.0
               Total individual investment account values          $       51,423.3        $    51,707.8      $    52,541.7      $    51,227.6      $    52,318.2


                                                                        Individual Investments
                                                                           Sales by Product

($ in millions)                                                          Q1'05                 Q2'05              Q3'05              Q4'05              Q1'06
Individual Variable Annuities
    BEST of AMERICA products                                       $         815.4         $       832.4      $       720.1      $       767.6      $       912.5
    Private label annuities                                                   89.2                  95.3               79.8               82.3               73.0
    Nationwide Financial Network and other                                     1.2                   1.3                1.1                1.1                0.9
                            Total individual variable annuities    $         905.8         $       929.0      $       801.0      $       851.0      $       986.4

Individual Fixed Annuities                                         $           62.7        $         67.6     $       31.5       $       32.6       $        39.5
Income Products                                                    $           44.9        $         47.7     $       49.3       $       54.8       $        58.5
Advisory Services Program                                          $           53.2        $         63.8     $       65.1       $       49.2       $        62.6
                         Total individual investment sales         $        1,066.6        $      1,108.1     $      946.9       $      987.6       $     1,147.0


                                                                        Individual Investments
                                                                           Sales by Channel

($ in millions)                                                          Q1'05                 Q2'05              Q3'05              Q4'05              Q1'06
Individual Variable Annuities
    Non-affiliated
      Independent broker/dealers                                   $          327.9        $        355.5     $       309.4      $       311.5      $       347.7
      Wirehouse and regional firms                                            208.2                 217.6             198.3              197.8              220.8
      Financial institutions                                                  289.2                 267.2             224.8              250.3              318.2
      Life specialists                                                          0.3                   -                 -                  -                  0.8
    Affiliated
      Nationwide agents                                                       58.5                  63.2               48.1               60.5               63.6
      Nationwide Financial Network                                            21.7                  25.5               20.4               30.9               35.3
                             Total individual variable annuities   $         905.8         $       929.0      $       801.0      $       851.0      $       986.4

Individual Fixed Annuities
  Non-affiliated
    Independent broker/dealers                                     $              1.6      $            1.9   $            1.9   $           1.6    $            2.6
    Wirehouse and regional firms                                                  1.7                   3.4                1.2               1.9                 1.0
    Financial institutions                                                       50.8                  53.5               16.3               8.8                14.7
    Pension plan administrators                                                   -                     -                  -                 -                   -
  Affiliated
    Nationwide agents                                                          7.5                    7.9                 11.0           17.9                   17.4
    Nationwide Financial Network                                               1.1                    0.9                  1.1            2.4                    3.8
                            Total individual fixed annuities       $          62.7         $         67.6     $           31.5   $       32.6       $           39.5

Income Products
   Non-affiliated
    Independent broker/dealers                                     $             22.3      $           16.6   $           17.6   $           20.4   $           28.1
    Wirehouse and regional firms                                                 10.7                  15.5               19.0               18.2               17.0
    Financial institutions                                                        6.8                   9.0                4.8                8.6                6.1
   Affiliated
    Nationwide agents                                                          2.0                    3.1              3.7                3.9                    3.6
    Nationwide Financial Network                                               3.1                    3.5              4.2                3.7                    3.7
                                       Total income products       $          44.9         $         47.7     $       49.3       $       54.8       $           58.5

Advisory Services Program
  Non-affiliated
    Independent broker/dealers                                     $             48.3      $           54.9   $           57.7   $           44.4   $           48.0
    Financial institutions                                                        0.5                   2.9                1.5                3.2                4.0
  Affiliated
    Nationwide Financial Network                                               4.4                    6.0                  5.9            1.6                   10.6
                           Total advisory services program         $          53.2         $         63.8     $           65.1   $       49.2       $           62.6

                           Total individual investment sales       $        1,066.6        $      1,108.1     $      946.9       $      987.6       $     1,147.0



                                                                                      10
Nationwide Financial Services, Inc.
                                                                                               Statistical Supplement
                                                                                                  March 31, 2006


                                                                                          Retirement Plans
                                                                                      Quarterly Earnings Trends

($ in millions)                                                                          Q1'05                       Q2'05                   Q3'05                Q4'05                 Q1'06
Operating Revenues
    Asset fees                                                                    $                35.1         $               34.1     $           34.2     $            34.4     $            33.9
    Administrative fees                                                                             2.5                          2.0                  1.8                   2.4                   2.7
    Surrender fees                                                                                  2.1                          2.5                  1.7                   1.9                   1.5
                                                           Total policy charges                    39.7                         38.6                 37.7                  38.7                  38.1

      Net investment income                                                                      166.3                         162.3                 165.7                167.1                 164.2
      Other income                                                                                57.7                          61.7                  68.0                 70.2                  76.3
                                                     Total operating revenues                    263.7                         262.6                 271.4                276.0                 278.6

Benefits
  Interest credited                                                                               111.8                        112.2                 115.4                115.6                 113.2

Expenses
  Commissions                                                                                      33.7                         31.6                 33.7                  34.3                  37.8
  General operating expenses                                                                       68.1                         70.7                 72.6                  72.8                  72.2
  Deferral of policy acquisition costs                                                            (10.0)                        (9.2)                 (9.1)                 (8.9)                 (9.4)
                                                                      Subtotal                     91.8                         93.1                 97.2                  98.2                 100.6

      Amortization of policy acquisition costs                                                     12.3                         11.1                  12.1                 11.9                  10.1
      Amortization of value of business acquired                                                    0.7                          0.9                   1.3                  0.6                   1.1
                                                                Total expenses                    104.8                        105.1                 110.6                110.7                 111.8
                                                 Pre-tax operating earnings       $                47.1         $               45.3     $           45.4     $            49.7     $            53.6

Key Ratios/Statistics
  Average Account Values:
    General account                                                               $           10,589.9          $         10,795.0       $      11,010.1      $      11,151.0       $      11,241.2
    Separate account                                                                          20,206.2                    19,582.4              19,342.2             19,737.8              19,298.8
    Non insurance assets                                                                      10,987.4                    11,914.9              13,023.6             14,056.6              15,258.6
    Administration only                                                                       35,093.1                    35,400.4              36,725.4             37,508.5              39,690.3
                        Total average retirement plan account values              $           76,876.6          $         77,692.7       $      80,101.3      $      82,453.9       $      85,488.9

      Earned rate                                                                                6.28%                         6.01%                 6.02%                5.99%                 5.84%
      Credited rate                                                                              4.22%                         4.16%                 4.19%                4.15%                 4.03%
                    Interest spread on average general account values                            2.06%                         1.85%                 1.83%                1.84%                 1.81%
      Prepayment penalties and bond call premium income                                          0.25%                         0.19%                 0.18%                0.19%                 0.09%
                    Base interest spread on average general account values                       1.81%                         1.66%                 1.65%                1.65%                 1.72%
      Asset fees to average separate account values                                               0.69%                        0.70%                 0.71%                0.70%                 0.70%
      General operating expenses to average account values                                        0.35%                        0.36%                 0.36%                0.35%                 0.34%
      Pre-tax operating earnings to average account values                                       0.25%                         0.23%                 0.23%                0.24%                 0.25%
      Pre-tax operating earnings to operating revenue                                            17.9%                         17.3%                 16.7%                18.0%                 19.2%
      Average allocated capital                                                   $               745.5         $              753.6     $           784.1    $           806.5     $           816.2
      Return on average allocated capital                                                        18.6%                         17.7%                 25.1%                20.1%                 19.4%
                                                     (1)
      Adjusted return on average allocated capital                                               18.6%                         17.7%                 17.7%                20.1%                 19.4%


(1)
      3Q 2005 return adjusted for $14.6 million impact of one-time tax adjustments associated with separate account dividend received deductions.


                                                                                          Retirement Plans
                                                                                        Account Value Activity

($ in millions)                                                                          Q1'05                       Q2'05                   Q3'05                Q4'05                 Q1'06
Private Sector Pension Plans
    Balance, beginning of period                                                  $           37,736.0          $          38,109.3      $      39,324.9      $      41,235.7       $      42,906.5
        New deposits/sales                                                                      2,255.2                     1,682.4               1,833.3              1,676.4               2,327.7
        Participant withdrawals and surrenders                                                 (1,497.8)                   (1,308.3)             (1,464.6)            (1,601.7)             (1,855.7)
                                                                     Net flows                    757.4                       374.1                 368.7                 74.7                 472.0

        Investment performance/interest credited                                                 (361.0)                       811.6             1,591.8              1,027.6               2,112.0
        Policy and other charges                                                                  (52.3)                       (52.9)              (53.5)               (57.8)                (25.2)
        Case acquisitions/(terminations), net                                                      29.2                         82.8                 3.8                626.3                 784.6
      Balance, end of period                                                      $           38,109.3          $         39,324.9       $      41,235.7      $      42,906.5       $      46,249.9


Public Sector Pension Plans
  Balance, beginning of period                                                    $           38,925.2          $         38,982.5       $      38,968.6      $      40,673.4       $      40,092.0
        New deposits/sales                                                                        952.3                         984.8            1,004.2                   940.3            1,020.0
        Participant withdrawals and surrenders                                                   (739.1)                       (640.6)            (634.2)                 (625.0)            (694.2)
                                                                     Net flows                    213.2                         344.2              370.0                   315.3              325.8

        Investment performance/interest credited                                                 (208.0)                        575.5            1,359.3                 850.3              1,376.2
        Policy and other charges                                                                  (17.2)                        (17.3)             (17.5)                (17.4)               (18.0)
        Case acquisitions/(terminations), net                                                      69.3                        (916.3)              (7.0)             (1,729.6)               (46.8)
      Balance, end of period                                                      $           38,982.5          $         38,968.6       $      40,673.4      $      40,092.0       $      41,729.2

                                     Total retirement plan account values         $           77,091.8          $         78,293.5       $      81,909.1      $      82,998.5       $      87,979.1


                                                                                                           11
Nationwide Financial Services, Inc.
                                                                          Statistical Supplement
                                                                             March 31, 2006

                                                                       Retirement Plans
                                                                   Account Values by Product

($ in millions)                                                        Q1'05                   Q2'05             Q3'05           Q4'05           Q1'06
Private Sector Pension Plans
    BEST of AMERICA annuity products                  $                    8,204.6        $       7,995.6    $     7,969.2   $     7,791.9   $     7,738.8
    BEST of AMERICA trust products                                        11,416.3               12,413.4         13,633.7        14,479.5        16,037.7
                             Subtotal BEST of AMERICA                     19,620.9               20,409.0         21,602.9        22,271.4        23,776.5
   The 401(k) Company                                                     11,328.9               11,712.4         12,215.3        13,147.7        16,349.9
   Nationwide Financial Network products                                   1,429.2                1,411.2          1,372.3         1,378.4         1,316.5
   Nationwide employee and agent benefit plans                             5,097.7                5,155.2          5,426.4         5,504.2         4,207.1
   Other                                                                     632.6                  637.1            618.8           604.8           599.9
                           Total private sector pension plans $           38,109.3        $      39,324.9    $    41,235.7   $    42,906.5   $    46,249.9

Public Sector Pension Plans
  IRC Section 457 annuities                                   $           15,394.0        $      14,797.6    $    15,321.2   $    15,790.2   $    16,148.1
  Administration only agreements                                          23,588.5               24,171.0         25,352.2        24,301.8        25,581.1
                            Total public sector pension plans $           38,982.5        $      38,968.6    $    40,673.4   $    40,092.0   $    41,729.2


                        Total retirement plan account values $            77,091.8        $      78,293.5    $    81,909.1   $    82,998.5   $    87,979.1


                                                                         Retirement Plans
                                                                         Sales by Product

($ in millions)                                                        Q1'05                   Q2'05             Q3'05           Q4'05           Q1'06
Private Sector Pension Plans
    BEST of AMERICA annuity products                  $                      392.6        $          357.5   $       361.0   $       296.7   $       351.0
    BEST of AMERICA trust products                                         1,167.0                   888.7           948.0           971.2         1,277.5
                             Subtotal BEST of AMERICA                      1,559.6                 1,246.2         1,309.0         1,267.9         1,628.5
   The 401(k) Company                                                        426.8                   323.7           303.5           288.3           535.9
   Nationwide Financial Network products                                      53.2                    41.7            52.6            58.4            56.5
   Other                                                                      23.1                    16.0             -               -              12.6
                            Total private sector pension plan $            2,062.7        $        1,627.6   $     1,665.1   $     1,614.6   $     2,233.5

Public Sector Pension Plans
  IRC Section 457 annuities                                   $              373.8        $          394.4   $       397.6   $       379.0   $       407.3
  Administration only agreements                                             578.5                   590.4           606.7           561.3           612.6
                            Total public sector pension plans $              952.3        $          984.8   $     1,004.3   $       940.3   $     1,019.9

                                    Total retirement plan sales $          3,015.0        $        2,612.4   $     2,669.4   $     2,554.9   $     3,253.4


                                                                         Retirement Plans
                                                                         Sales by Channel

($ in millions)                                                        Q1'05                   Q2'05             Q3'05           Q4'05           Q1'06
Private Sector Pension Plans
    Non-affiliated
      Independent broker/dealers                                $          1,019.9        $          793.2   $       828.6   $       770.3   $       994.7
      Wirehouse and regional firms                                           264.9                   225.1           215.3           248.4           337.0
      Financial institutions                                                 154.5                   125.7           133.8           137.2           167.7
      Pension plan administrators                                            139.9                   116.0           108.2           104.9           135.9
    Affiliated
      Nationwide Retirement Solutions                                          7.2                     8.9             8.4             8.5             8.6
      Nationwide agents                                                       20.8                    16.5            39.0            19.2            24.0
      Nationwide Financial Network                                            28.7                    18.5            28.3            37.8            29.7
      The 401(k) Company                                                     426.8                   323.7           303.5           288.3           535.9
                             Total private sector pension plans $          2,062.7        $        1,627.6   $     1,665.1   $     1,614.6   $     2,233.5

Public Sector Pension Plans
  Nationwide Retirement Solutions                              $              952.3       $          984.8   $     1,004.3   $       940.3   $     1,019.9

                                    Total retirement plan sales $          3,015.0        $        2,612.4   $     2,669.4   $     2,554.9   $     3,253.4


                                                                                     12
Nationwide Financial Services, Inc.
                                                                              Statistical Supplement
                                                                                 March 31, 2006


                                                                          Individual Protection
                                                                        Quarterly Earnings Trends

($ in millions)                                                         Q1'05                    Q2'05              Q3'05             Q4'05              Q1'06
Operating Revenues
  Asset fees                                                        $           9.3       $            10.0     $        10.4     $        10.5      $            11.0
  Administrative fees                                                          23.9                    21.4              23.7              21.0                   22.9
  Surrender fees                                                                7.3                     7.7               6.4               6.5                    6.3
  Cost of insurance                                                            96.4                    96.8              97.8              97.5                   98.9
                                          Total policy charges                136.9                   135.9             138.3             135.5                  139.1

      Net Investment Income
       General account assets                                                 123.4                   125.7             121.3             122.3                  120.5
       Charge for invested capital                                             (4.3)                   (4.4)             (4.2)             (4.7)                  (4.3)
                              Total net investment income                     119.1                   121.3             117.1             117.6                  116.2

      Traditional life premiums                                                73.8                   75.0               70.8              77.4                   75.9
      Other income                                                              8.8                    6.6                5.2               9.2                    7.2
                                    Total operating revenues                  338.6                  338.8              331.4             339.7                  338.4

Benefits
 Interest credited                                                             45.6                    49.6              48.0              47.5                   45.6
 Life benefits                                                                102.4                   103.6             105.6             107.9                  115.1
 Policyholder dividends                                                        26.9                    26.3              27.1              27.0                   20.2
                                                 Total benefits               174.9                   179.5             180.7             182.4                  180.9

Expenses
 Commissions                                                                    35.8                   32.8               27.9              33.8                  35.6
 General operating expenses                                                     78.1                   74.6               75.3              78.4                  82.0
 Deferral of policy acquisition costs                                          (58.6)                 (49.2)             (43.4)            (49.9)                (51.3)
                                                         Subtotal               55.3                   58.2               59.8              62.3                  66.3

      Amortization of policy acquisition costs                                  26.9                   29.1              18.6              28.1                   18.0
      Amortization of value of business acquired                                 9.7                    8.9               8.4               7.2                    8.1
      Interest expense on debt                                                   -                      0.1               0.1               0.1                    0.2
                                               Total expenses                   91.9                   96.3              86.9              97.7                   92.6
                                   Pre-tax operating earnings       $           71.8         $         63.0     $        63.8     $        59.6      $            64.9


Key Ratios/Statistics
 General operating expenses to operating revenues                             23.1%                  22.0%               22.7%             23.1%                24.2%
 Pre-tax operating earnings to operating revenues                             21.2%                  18.6%               19.3%             17.5%                19.2%
 Average allocated capital                                          $       1,764.1       $        1,782.5      $      1,798.5    $      1,817.9     $        1,829.6
 Return on average allocated capital                                          11.0%                   9.6%               10.9%              9.5%                 9.8%
      Adjusted return on average allocated capital (1)                        11.0%                      9.6%           10.0%                 9.5%                9.8%

(1)
      3Q 2005 return adjusted for $3.7 million impact of one-time tax adjustments associated with separate account dividend received deductions.

Note: All prior periods have been reclassified to reflect NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations.

                                                                             Individual Protection
                                                                               Policy Reserves

                                                                        Q1'05                    Q2'05              Q3'05             Q4'05              Q1'06
($ in millions)
  Individual investment life                                        $      4,892.1        $        4,994.9      $     5,209.5     $     5,329.5      $        5,573.1
  Corporate investment life - general account                              5,106.4                 5,173.7            5,499.4           5,613.8               5,997.2
  Corporate investment life - separate account                             1,161.5                 1,164.4            1,143.6           1,130.8               1,143.6
                                 Subtotal investment life                11,160.0                 11,333.0           11,852.5          12,074.1              12,713.9
      Traditional life                                                      4,234.5                4,227.9            4,229.8           4,225.2               4,210.3
      Universal life                                                        1,022.4                1,043.4            1,067.7           1,089.3               1,108.1
                                             Subtotal fixed life            5,256.9                5,271.3            5,297.5           5,314.5               5,318.4
                  Total individual protection policy reserves       $      16,416.9          $    16,604.3      $     17,150.0    $    17,388.6      $       18,032.3



                                                                             Individual Protection
                                                                              Insurance In Force

($ in millions)                                                         Q1'05                    Q2'05              Q3'05             Q4'05              Q1'06
  Individual investment life                                        $    56,772.8         $       56,756.8      $    56,739.3     $    57,021.7      $       57,164.1
  Corporate investment life - general account                              9,777.4                 9,840.0           10,310.4          10,305.0              10,633.5
  Corporate investment life - separate account                           13,344.9                 13,344.9           13,336.2          13,330.5              13,330.5
                                 Subtotal investment life                79,895.1                 79,941.7           80,385.9          80,657.2              81,128.1
      Traditional life                                                    33,596.4                34,628.5           35,500.1          36,589.3              37,678.6
      Universal life                                                       8,510.3                 8,776.5            8,887.1           9,114.6               9,192.6
                                             Subtotal fixed life          42,106.7                43,405.0           44,387.2          45,703.9              46,871.2
              Total individual protection insurance in force        $    122,001.8           $   123,346.7      $    124,773.1    $    126,361.1     $      127,999.3




                                                                                        13
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement
nationwide 	1Q06 Statistical Supplement

Weitere ähnliche Inhalte

Andere mochten auch

Sessió 10
Sessió 10Sessió 10
Sessió 10mguilla4
 
tech data Annual report 2005
tech data  Annual report 2005tech data  Annual report 2005
tech data Annual report 2005finance11
 
Using Wiki Technology to build Communites of Practice
Using Wiki Technology to build Communites of PracticeUsing Wiki Technology to build Communites of Practice
Using Wiki Technology to build Communites of PracticeH3 HR Advisors, Inc.
 
A M B I A Collection2 23 Show
A M B I A  Collection2 23 ShowA M B I A  Collection2 23 Show
A M B I A Collection2 23 Showdouginport
 
Uni 2.0 | VT Microblogging
Uni 2.0 | VT MicrobloggingUni 2.0 | VT Microblogging
Uni 2.0 | VT MicrobloggingThomas Bernhardt
 
01 APA ICS Paulo Santos ADENE 17 02 09.ppt
01 APA ICS Paulo Santos ADENE 17 02 09.ppt01 APA ICS Paulo Santos ADENE 17 02 09.ppt
01 APA ICS Paulo Santos ADENE 17 02 09.pptken.nunes
 

Andere mochten auch (8)

Sessió 10
Sessió 10Sessió 10
Sessió 10
 
tech data Annual report 2005
tech data  Annual report 2005tech data  Annual report 2005
tech data Annual report 2005
 
Using Wiki Technology to build Communites of Practice
Using Wiki Technology to build Communites of PracticeUsing Wiki Technology to build Communites of Practice
Using Wiki Technology to build Communites of Practice
 
Era digital
Era digitalEra digital
Era digital
 
A M B I A Collection2 23 Show
A M B I A  Collection2 23 ShowA M B I A  Collection2 23 Show
A M B I A Collection2 23 Show
 
PrivacióN Desarrollo
PrivacióN  DesarrolloPrivacióN  Desarrollo
PrivacióN Desarrollo
 
Uni 2.0 | VT Microblogging
Uni 2.0 | VT MicrobloggingUni 2.0 | VT Microblogging
Uni 2.0 | VT Microblogging
 
01 APA ICS Paulo Santos ADENE 17 02 09.ppt
01 APA ICS Paulo Santos ADENE 17 02 09.ppt01 APA ICS Paulo Santos ADENE 17 02 09.ppt
01 APA ICS Paulo Santos ADENE 17 02 09.ppt
 

Ähnlich wie nationwide 1Q06 Statistical Supplement

Q3 2009 Earning Report of First Horizon National Corporation
Q3 2009 Earning Report of First Horizon National CorporationQ3 2009 Earning Report of First Horizon National Corporation
Q3 2009 Earning Report of First Horizon National Corporationearningreport earningreport
 
Supplemental First Quarter 2007 Financial Information
Supplemental First Quarter 2007 Financial InformationSupplemental First Quarter 2007 Financial Information
Supplemental First Quarter 2007 Financial InformationQuarterlyEarningsReports3
 
prudential financial 4Q01 QFS
prudential financial 4Q01 QFSprudential financial 4Q01 QFS
prudential financial 4Q01 QFSfinance8
 
prudential financial 2Q02 QFS
prudential financial 	 2Q02 QFSprudential financial 	 2Q02 QFS
prudential financial 2Q02 QFSfinance8
 
Sample report with_scenarios_and_survivor_needs[1]
Sample report with_scenarios_and_survivor_needs[1]Sample report with_scenarios_and_survivor_needs[1]
Sample report with_scenarios_and_survivor_needs[1]Tom DeVol
 
citigroup April 17, 2006 - First Quarter Financial Supplement
citigroup April 17, 2006 - First Quarter Financial Supplementcitigroup April 17, 2006 - First Quarter Financial Supplement
citigroup April 17, 2006 - First Quarter Financial SupplementQuarterlyEarningsReports
 
citigroup January 17, 2002 - Fourth Quarter Financial Supplement
citigroup January 17, 2002 - Fourth Quarter  Financial Supplementcitigroup January 17, 2002 - Fourth Quarter  Financial Supplement
citigroup January 17, 2002 - Fourth Quarter Financial SupplementQuarterlyEarningsReports
 
citigroup Financial Supplement Reclassifications for 1Q05
citigroup Financial Supplement Reclassifications for 1Q05citigroup Financial Supplement Reclassifications for 1Q05
citigroup Financial Supplement Reclassifications for 1Q05QuarterlyEarningsReports
 
prudential financial 2Q03 QFS
prudential financial 2Q03 QFSprudential financial 2Q03 QFS
prudential financial 2Q03 QFSfinance8
 
citigroup April 16, 2007 - First Quarter Financial Supplement
citigroup April 16, 2007 - First Quarter Financial Supplementcitigroup April 16, 2007 - First Quarter Financial Supplement
citigroup April 16, 2007 - First Quarter Financial SupplementQuarterlyEarningsReports
 
prudential financial 2Q06 QFS
prudential financial 	 2Q06 QFSprudential financial 	 2Q06 QFS
prudential financial 2Q06 QFSfinance8
 
citigroup Financial Supplement April 18, 2008 - First Quarter
citigroup  Financial Supplement April 18, 2008 - First Quartercitigroup  Financial Supplement April 18, 2008 - First Quarter
citigroup Financial Supplement April 18, 2008 - First QuarterQuarterlyEarningsReports
 
citigroup April 15, 2002 - First Quarter Financial Supplement
citigroup April 15, 2002 - First Quarter Financial Supplementcitigroup April 15, 2002 - First Quarter Financial Supplement
citigroup April 15, 2002 - First Quarter Financial SupplementQuarterlyEarningsReports
 
prudential financial 4Q05 QFS
prudential financial 4Q05 QFSprudential financial 4Q05 QFS
prudential financial 4Q05 QFSfinance8
 
prudential financial 3Q06 QFS
prudential financial 3Q06 QFSprudential financial 3Q06 QFS
prudential financial 3Q06 QFSfinance8
 
prudential financial 2Q02 Financial Supplement - Revised Structure
prudential financial 2Q02 Financial Supplement - Revised Structureprudential financial 2Q02 Financial Supplement - Revised Structure
prudential financial 2Q02 Financial Supplement - Revised Structurefinance8
 
prudential financial 3Q04 QFS
prudential financial 3Q04 QFSprudential financial 3Q04 QFS
prudential financial 3Q04 QFSfinance8
 
prudential financial 3Q03 QFS
prudential financial 	 3Q03 QFSprudential financial 	 3Q03 QFS
prudential financial 3Q03 QFSfinance8
 
prudential financial 2Q05 QFS
 prudential financial 2Q05 QFS prudential financial 2Q05 QFS
prudential financial 2Q05 QFSfinance8
 

Ähnlich wie nationwide 1Q06 Statistical Supplement (20)

Q3 2009 Earning Report of First Horizon National Corporation
Q3 2009 Earning Report of First Horizon National CorporationQ3 2009 Earning Report of First Horizon National Corporation
Q3 2009 Earning Report of First Horizon National Corporation
 
Supplemental First Quarter 2007 Financial Information
Supplemental First Quarter 2007 Financial InformationSupplemental First Quarter 2007 Financial Information
Supplemental First Quarter 2007 Financial Information
 
prudential financial 4Q01 QFS
prudential financial 4Q01 QFSprudential financial 4Q01 QFS
prudential financial 4Q01 QFS
 
prudential financial 2Q02 QFS
prudential financial 	 2Q02 QFSprudential financial 	 2Q02 QFS
prudential financial 2Q02 QFS
 
Sample report with_scenarios_and_survivor_needs[1]
Sample report with_scenarios_and_survivor_needs[1]Sample report with_scenarios_and_survivor_needs[1]
Sample report with_scenarios_and_survivor_needs[1]
 
citigroup April 17, 2006 - First Quarter Financial Supplement
citigroup April 17, 2006 - First Quarter Financial Supplementcitigroup April 17, 2006 - First Quarter Financial Supplement
citigroup April 17, 2006 - First Quarter Financial Supplement
 
citigroup January 17, 2002 - Fourth Quarter Financial Supplement
citigroup January 17, 2002 - Fourth Quarter  Financial Supplementcitigroup January 17, 2002 - Fourth Quarter  Financial Supplement
citigroup January 17, 2002 - Fourth Quarter Financial Supplement
 
citigroup Financial Supplement Reclassifications for 1Q05
citigroup Financial Supplement Reclassifications for 1Q05citigroup Financial Supplement Reclassifications for 1Q05
citigroup Financial Supplement Reclassifications for 1Q05
 
prudential financial 2Q03 QFS
prudential financial 2Q03 QFSprudential financial 2Q03 QFS
prudential financial 2Q03 QFS
 
citigroup April 16, 2007 - First Quarter Financial Supplement
citigroup April 16, 2007 - First Quarter Financial Supplementcitigroup April 16, 2007 - First Quarter Financial Supplement
citigroup April 16, 2007 - First Quarter Financial Supplement
 
prudential financial 2Q06 QFS
prudential financial 	 2Q06 QFSprudential financial 	 2Q06 QFS
prudential financial 2Q06 QFS
 
citigroup Financial Supplement April 18, 2008 - First Quarter
citigroup  Financial Supplement April 18, 2008 - First Quartercitigroup  Financial Supplement April 18, 2008 - First Quarter
citigroup Financial Supplement April 18, 2008 - First Quarter
 
citigroup April 15, 2002 - First Quarter Financial Supplement
citigroup April 15, 2002 - First Quarter Financial Supplementcitigroup April 15, 2002 - First Quarter Financial Supplement
citigroup April 15, 2002 - First Quarter Financial Supplement
 
prudential financial 4Q05 QFS
prudential financial 4Q05 QFSprudential financial 4Q05 QFS
prudential financial 4Q05 QFS
 
prudential financial 3Q06 QFS
prudential financial 3Q06 QFSprudential financial 3Q06 QFS
prudential financial 3Q06 QFS
 
prudential financial 2Q02 Financial Supplement - Revised Structure
prudential financial 2Q02 Financial Supplement - Revised Structureprudential financial 2Q02 Financial Supplement - Revised Structure
prudential financial 2Q02 Financial Supplement - Revised Structure
 
prudential financial 3Q04 QFS
prudential financial 3Q04 QFSprudential financial 3Q04 QFS
prudential financial 3Q04 QFS
 
citigroupFinancial Supplement
citigroupFinancial SupplementcitigroupFinancial Supplement
citigroupFinancial Supplement
 
prudential financial 3Q03 QFS
prudential financial 	 3Q03 QFSprudential financial 	 3Q03 QFS
prudential financial 3Q03 QFS
 
prudential financial 2Q05 QFS
 prudential financial 2Q05 QFS prudential financial 2Q05 QFS
prudential financial 2Q05 QFS
 

Mehr von finance11

AMR Merrill Lynch Pres.
AMR Merrill Lynch Pres.AMR Merrill Lynch Pres.
AMR Merrill Lynch Pres.finance11
 
Calyon Conference Slides
	Calyon Conference Slides	Calyon Conference Slides
Calyon Conference Slidesfinance11
 
Credit Suisse Group Global Airline Conference Presentation
	Credit Suisse Group Global Airline Conference Presentation	Credit Suisse Group Global Airline Conference Presentation
Credit Suisse Group Global Airline Conference Presentationfinance11
 
AMR 2004 Proxy Statement
AMR 2004 Proxy StatementAMR 2004 Proxy Statement
AMR 2004 Proxy Statementfinance11
 
AMR 2005 Proxy Statement
AMR 	2005 Proxy StatementAMR 	2005 Proxy Statement
AMR 2005 Proxy Statementfinance11
 
AMR 2006 Proxy Statement
AMR 	2006 Proxy StatementAMR 	2006 Proxy Statement
AMR 2006 Proxy Statementfinance11
 
AMR 2006 Shareholders’ Meeting Voting Results
AMR 	2006 Shareholders’ Meeting Voting ResultsAMR 	2006 Shareholders’ Meeting Voting Results
AMR 2006 Shareholders’ Meeting Voting Resultsfinance11
 
AMR 2007 Proxy Statement
AMR 	2007 Proxy StatementAMR 	2007 Proxy Statement
AMR 2007 Proxy Statementfinance11
 
AMR 2007 Shareholders’ Meeting Voting Results
AMR 2007 Shareholders’ Meeting Voting ResultsAMR 2007 Shareholders’ Meeting Voting Results
AMR 2007 Shareholders’ Meeting Voting Resultsfinance11
 
AMR 2008 Proxy Statement
AMR 	2008 Proxy StatementAMR 	2008 Proxy Statement
AMR 2008 Proxy Statementfinance11
 
AMR 2008 Shareholders’ Meeting Voting Results
AMR 2008 Shareholders’ Meeting Voting ResultsAMR 2008 Shareholders’ Meeting Voting Results
AMR 2008 Shareholders’ Meeting Voting Resultsfinance11
 
AMR Annual Report 1997
AMR Annual Report 1997AMR Annual Report 1997
AMR Annual Report 1997finance11
 
AMR Annual Report 1998
AMR Annual Report 1998AMR Annual Report 1998
AMR Annual Report 1998finance11
 
AMR Annual Report 1999
AMR Annual Report 1999AMR Annual Report 1999
AMR Annual Report 1999finance11
 
AMR Annual Report 2000
AMR Annual Report 2000AMR Annual Report 2000
AMR Annual Report 2000finance11
 
AMR Annual Report 2001
AMR Annual Report 2001AMR Annual Report 2001
AMR Annual Report 2001finance11
 
AMR Annual Report 2002
AMR Annual Report 2002AMR Annual Report 2002
AMR Annual Report 2002finance11
 
AMR Annual Report 2003
AMR Annual Report 2003AMR Annual Report 2003
AMR Annual Report 2003finance11
 
AMR Annual Report 2004
AMR Annual Report 2004AMR Annual Report 2004
AMR Annual Report 2004finance11
 
AMR Annual Report 2005
AMR Annual Report 2005AMR Annual Report 2005
AMR Annual Report 2005finance11
 

Mehr von finance11 (20)

AMR Merrill Lynch Pres.
AMR Merrill Lynch Pres.AMR Merrill Lynch Pres.
AMR Merrill Lynch Pres.
 
Calyon Conference Slides
	Calyon Conference Slides	Calyon Conference Slides
Calyon Conference Slides
 
Credit Suisse Group Global Airline Conference Presentation
	Credit Suisse Group Global Airline Conference Presentation	Credit Suisse Group Global Airline Conference Presentation
Credit Suisse Group Global Airline Conference Presentation
 
AMR 2004 Proxy Statement
AMR 2004 Proxy StatementAMR 2004 Proxy Statement
AMR 2004 Proxy Statement
 
AMR 2005 Proxy Statement
AMR 	2005 Proxy StatementAMR 	2005 Proxy Statement
AMR 2005 Proxy Statement
 
AMR 2006 Proxy Statement
AMR 	2006 Proxy StatementAMR 	2006 Proxy Statement
AMR 2006 Proxy Statement
 
AMR 2006 Shareholders’ Meeting Voting Results
AMR 	2006 Shareholders’ Meeting Voting ResultsAMR 	2006 Shareholders’ Meeting Voting Results
AMR 2006 Shareholders’ Meeting Voting Results
 
AMR 2007 Proxy Statement
AMR 	2007 Proxy StatementAMR 	2007 Proxy Statement
AMR 2007 Proxy Statement
 
AMR 2007 Shareholders’ Meeting Voting Results
AMR 2007 Shareholders’ Meeting Voting ResultsAMR 2007 Shareholders’ Meeting Voting Results
AMR 2007 Shareholders’ Meeting Voting Results
 
AMR 2008 Proxy Statement
AMR 	2008 Proxy StatementAMR 	2008 Proxy Statement
AMR 2008 Proxy Statement
 
AMR 2008 Shareholders’ Meeting Voting Results
AMR 2008 Shareholders’ Meeting Voting ResultsAMR 2008 Shareholders’ Meeting Voting Results
AMR 2008 Shareholders’ Meeting Voting Results
 
AMR Annual Report 1997
AMR Annual Report 1997AMR Annual Report 1997
AMR Annual Report 1997
 
AMR Annual Report 1998
AMR Annual Report 1998AMR Annual Report 1998
AMR Annual Report 1998
 
AMR Annual Report 1999
AMR Annual Report 1999AMR Annual Report 1999
AMR Annual Report 1999
 
AMR Annual Report 2000
AMR Annual Report 2000AMR Annual Report 2000
AMR Annual Report 2000
 
AMR Annual Report 2001
AMR Annual Report 2001AMR Annual Report 2001
AMR Annual Report 2001
 
AMR Annual Report 2002
AMR Annual Report 2002AMR Annual Report 2002
AMR Annual Report 2002
 
AMR Annual Report 2003
AMR Annual Report 2003AMR Annual Report 2003
AMR Annual Report 2003
 
AMR Annual Report 2004
AMR Annual Report 2004AMR Annual Report 2004
AMR Annual Report 2004
 
AMR Annual Report 2005
AMR Annual Report 2005AMR Annual Report 2005
AMR Annual Report 2005
 

Kürzlich hochgeladen

The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?Stephen Perrenod
 
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation2024.03 Strategic Resources Presentation
2024.03 Strategic Resources PresentationAdnet Communications
 
Buy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptxBuy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptxPrecize Formely Leadoff
 
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for  Intermediate Accounting, 11th Edition by David Spiceland...Solution manual for  Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...mwangimwangi222
 
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Guillaume Ⓥ Sarlat
 
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAM
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAMZakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAM
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAMFaisal834049
 
The CBR Covered Bond Investor Roundtable 2024
The CBR Covered Bond Investor Roundtable 2024The CBR Covered Bond Investor Roundtable 2024
The CBR Covered Bond Investor Roundtable 2024Neil Day
 
Taipei, A Hidden Jewel in East Asia - PR Strategy for Tourism
Taipei, A Hidden Jewel in East Asia - PR Strategy for TourismTaipei, A Hidden Jewel in East Asia - PR Strategy for Tourism
Taipei, A Hidden Jewel in East Asia - PR Strategy for TourismBrian Lin
 
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINT
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINTACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINT
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINTindexPub
 
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESKumarJayaraman3
 
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfStock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfMichael Silva
 
CLMV-Outlook-March-2024-ENG-20240327.pdf
CLMV-Outlook-March-2024-ENG-20240327.pdfCLMV-Outlook-March-2024-ENG-20240327.pdf
CLMV-Outlook-March-2024-ENG-20240327.pdfSCBEICSCB
 
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdfLundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdfAdnet Communications
 
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfStock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfMichael Silva
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoCoinGecko
 
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxLIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxsonamyadav7097
 

Kürzlich hochgeladen (20)

The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?The Power Laws of Bitcoin: How can an S-curve be a power law?
The Power Laws of Bitcoin: How can an S-curve be a power law?
 
2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation2024.03 Strategic Resources Presentation
2024.03 Strategic Resources Presentation
 
Buy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptxBuy and Sell Urban Tots unlisted shares.pptx
Buy and Sell Urban Tots unlisted shares.pptx
 
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for  Intermediate Accounting, 11th Edition by David Spiceland...Solution manual for  Intermediate Accounting, 11th Edition by David Spiceland...
Solution manual for Intermediate Accounting, 11th Edition by David Spiceland...
 
E-levy and Merchant Payment Exemption in Ghana
E-levy and Merchant Payment Exemption in GhanaE-levy and Merchant Payment Exemption in Ghana
E-levy and Merchant Payment Exemption in Ghana
 
Digital Financial Services Taxation in Africa
Digital Financial Services Taxation in AfricaDigital Financial Services Taxation in Africa
Digital Financial Services Taxation in Africa
 
Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024Sarlat Advisory - Corporate Brochure - 2024
Sarlat Advisory - Corporate Brochure - 2024
 
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAM
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAMZakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAM
Zakat and it’s Social Benefits - THE FORGOTTEN PILLAR OF ISLAM
 
The CBR Covered Bond Investor Roundtable 2024
The CBR Covered Bond Investor Roundtable 2024The CBR Covered Bond Investor Roundtable 2024
The CBR Covered Bond Investor Roundtable 2024
 
Taipei, A Hidden Jewel in East Asia - PR Strategy for Tourism
Taipei, A Hidden Jewel in East Asia - PR Strategy for TourismTaipei, A Hidden Jewel in East Asia - PR Strategy for Tourism
Taipei, A Hidden Jewel in East Asia - PR Strategy for Tourism
 
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINT
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINTACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINT
ACADEMIC BANK OF CREDIT: A WORLDWIDE VIEWPOINT
 
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTESACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
ACCOUNTING FOR BUSINESS.II BRANCH ACCOUNTS NOTES
 
Stock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdfStock Market Brief Deck for March 26.pdf
Stock Market Brief Deck for March 26.pdf
 
CLMV-Outlook-March-2024-ENG-20240327.pdf
CLMV-Outlook-March-2024-ENG-20240327.pdfCLMV-Outlook-March-2024-ENG-20240327.pdf
CLMV-Outlook-March-2024-ENG-20240327.pdf
 
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdfLundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
Lundin Gold March 2024 Corporate Presentation - PDAC v1.pdf
 
Monthly Economic Monitoring of Ukraine No.230, March 2024
Monthly Economic Monitoring of Ukraine No.230, March 2024Monthly Economic Monitoring of Ukraine No.230, March 2024
Monthly Economic Monitoring of Ukraine No.230, March 2024
 
Stock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdfStock Market Brief Deck for 3/22/2024.pdf
Stock Market Brief Deck for 3/22/2024.pdf
 
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGeckoRWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
RWA Report 2024: Rise of Real-World Assets in Crypto | CoinGecko
 
Commercial Bank Economic Capsule - March 2024
Commercial Bank Economic Capsule - March 2024Commercial Bank Economic Capsule - March 2024
Commercial Bank Economic Capsule - March 2024
 
LIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptxLIC PRIVATISATION its a bane or boon.pptx
LIC PRIVATISATION its a bane or boon.pptx
 

nationwide 1Q06 Statistical Supplement

  • 1. 2006 First Quarter 2006 Nationwide Financial® Statistical Supplement
  • 2. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 This Page Intentionally Left Blank.
  • 3. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 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 March 31, 2006 5 For the three months ended March 31, 2005 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 Medium term notes 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 minimum death benefit reserve activity 26 Individual variable annuity guaranteed minimum accumulation benefit embedded derivative 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
  • 4. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Quarterly Financial Highlights ($ in millions except for per share data) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Operating Revenues Individual investments $ 371.8 $ 377.3 $ 385.3 $ 380.1 $ 382.6 Retirement plans 263.7 262.6 271.4 276.0 278.6 Individual protection 338.6 338.8 331.4 339.7 338.4 Corporate and other 87.9 96.2 97.4 103.5 100.1 Total operating revenues $ 1,062.0 $ 1,074.9 $ 1,085.5 $ 1,099.3 $ 1,099.7 Net realized gains (losses) on investments, hedging (1) instruments and hedged items 27.3 1.7 (14.5) 3.7 (8.1) Total revenues $ 1,089.3 $ 1,076.6 $ 1,071.0 $ 1,103.0 $ 1,091.6 Pre-tax Operating Earnings Individual investments $ 61.3 $ 66.1 $ 56.2 $ 53.4 $ 56.4 Retirement plans 47.1 45.3 45.4 49.7 53.6 Individual protection 71.8 63.0 63.8 59.6 64.9 Corporate and other 12.9 21.3 (1.1) 22.6 11.6 Pre-tax operating earnings $ 193.1 $ 195.7 $ 164.3 $ 185.3 $ 186.5 Federal income tax expense 50.7 50.8 (8.0) 33.1 42.2 Net operating earnings $ 142.4 $ 144.9 $ 172.3 $ 152.2 $ 144.3 Net realized gains (losses) on investments, hedging (1) instruments and hedged items, net of taxes 17.8 1.1 (9.4) 2.4 (5.3) Adjustment to DAC amortization related to net realized gains (losses), net of taxes (1.0) (2.5) 2.9 0.1 3.3 Discontinued operations, net of taxes 1.3 (2.3) 0.9 (24.4) - Net income $ 160.5 $ 141.2 $ 166.7 $ 130.3 $ 142.3 Per Diluted Share Net operating earnings $ 0.93 $ 0.94 $ 1.12 $ 0.99 $ 0.94 Net realized gains (losses) on investments, hedging (1) instruments and hedged items, net of taxes 0.12 0.01 (0.07) 0.02 (0.03) Adjustment to DAC amortization related to net realized gains (losses), net of taxes (0.01) (0.02) 0.02 - 0.02 Discontinued operations, net of taxes 0.01 (0.01) 0.01 (0.16) - Net income $ 1.05 $ 0.92 $ 1.08 $ 0.85 $ 0.93 Sales by Channel Non-affiliated Independent broker/dealers $ 1,485.6 $ 1,292.1 $ 1,280.4 $ 1,207.9 $ 1,487.8 Wirehouse and regional firms 501.9 479.2 449.1 482.3 590.1 Financial institutions 514.4 470.5 398.8 424.3 523.7 Pension plan administrators 139.9 116.0 108.2 104.9 135.9 Life specialists 126.6 104.3 82.5 69.0 172.6 Affiliated Nationwide Retirement Solutions 959.5 993.7 1,012.7 948.8 1,028.5 Nationwide agents 176.9 184.9 188.8 207.2 196.4 Nationwide Financial Network 160.9 155.3 160.2 181.6 185.7 The 401(k) Company 426.8 323.7 303.5 288.3 535.9 TBG Financial 108.5 38.6 92.3 36.0 110.4 Total $ 4,601.0 $ 4,158.3 $ 4,076.5 $ 3,950.3 $ 4,967.0 (1) Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses, and trading portfolio valuation changes). Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations. 1
  • 5. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Quarterly Financial Highlights ($ in millions except for per share data) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Balance Sheet Data Total assets $ 116,005.9 $ 115,699.7 $ 117,421.3 $ 116,159.9 $ 116,558.7 Customer funds managed and administered $ 149,093.4 $ 150,614.7 $ 155,650.6 $ 155,612.9 $ 162,451.6 Shareholders' equity (1) Including accumulated other comprehensive income (AOCI) $ 5,147.3 $ 5,434.9 $ 5,375.6 $ 5,350.4 $ 5,126.2 AOCI 222.6 395.7 196.1 100.7 (77.9) Excluding AOCI $ 4,924.7 $ 5,039.2 $ 5,179.5 $ 5,249.7 $ 5,204.1 Net operating return on average equity excluding AOCI 11.7% 11.6% 13.5% 11.7% 11.0% (2) Adjusted net operating return on average equity excluding AOCI 11.7% 11.6% 11.2% 11.7% 11.0% Statutory capital and surplus $ 3,015.9 $ 3,152.3 $ 3,305.9 $ 3,262.1 $ 3,279.3 Stock Data Closing Price $ 35.90 $ 37.94 $ 40.05 $ 44.00 $ 43.02 Weighted average shares outstanding Basic 152.7 153.0 153.1 152.9 152.3 Diluted 153.5 153.7 153.9 153.6 152.9 Book value per share Including AOCI $ 33.64 $ 35.52 $ 35.09 $ 35.08 $ 34.40 Excluding AOCI $ 32.19 $ 32.94 $ 33.81 $ 34.42 $ 34.93 (1) Includes changes in fair value of certain investments and derivatives under SFAS 115 and SFAS 133. (2) 3Q 2005 return adjusted for $42.6 million impact of one-time tax adjustments associated with separate account dividend received deductions and $14.1 million charge related to calling of trust preferred securities. Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations. NFS Operating Segment Reporting Structure NATIONWIDE FINANCIAL SERVICES, INC. Individual Retirement Individual Corporate Investments Plans Protection & Other Variable Annuities Public Sector - 457 Fixed Life Medium Term Notes Universal Fixed Annuities Private Sector – 401(k) Structured Products Whole Term In Retirement Corporate Other Investment Life Income Products Variable Universal Advisory Services COLI 2
  • 6. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 This Page Intentionally Left Blank. 3
  • 7. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Quarterly Consolidated Income Statements ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Operating Revenues Asset fees $ 157.0 $ 156.8 $ 163.1 $ 163.0 $ 168.9 Cost of insurance charges 96.4 96.8 97.8 97.5 98.9 Administrative fees 30.6 27.0 29.6 27.7 30.2 Surrender fees 25.1 26.4 24.1 22.6 23.0 Total policy charges 309.1 307.0 314.6 310.8 321.0 Traditional life and immediate annuity premiums 95.9 99.7 97.2 107.1 107.8 Net investment income 576.1 587.1 592.8 587.9 577.3 Operating realized gains (losses) 0.2 0.8 0.5 1.1 1.3 Other income 80.7 80.3 80.4 92.4 92.3 Total operating revenues 1,062.0 1,074.9 1,085.5 1,099.3 1,099.7 Benefits Interest credited 334.5 348.1 350.6 347.7 342.1 Life insurance and annuity benefits 136.2 145.9 142.9 149.9 156.1 Policyholder dividends 26.9 26.3 27.1 27.0 20.2 Total benefits 497.6 520.3 520.6 524.6 518.4 Expenses Commissions 137.8 138.6 130.2 140.1 153.1 General operating expenses 202.5 197.7 198.9 209.3 213.4 Debt extinguishment costs - - 21.7 - - Deferral of policy acquisition costs (128.9) (126.9) (112.4) (120.8) (135.1) Subtotal 211.4 209.4 238.4 228.6 231.4 Amortization of policy acquisition costs 121.8 111.0 122.9 123.7 125.7 Amortization of value of business acquired 12.0 11.7 11.3 10.0 11.6 Interest expense on debt 26.1 26.8 28.0 27.1 26.1 Total expenses 371.3 358.9 400.6 389.4 394.8 Pre-tax operating earnings $ 193.1 $ 195.7 $ 164.3 $ 185.3 $ 186.5 Federal income tax expense 50.7 50.8 (8.0) 33.1 42.2 Net operating earnings $ 142.4 $ 144.9 $ 172.3 $ 152.2 $ 144.3 Net realized gains (losses) on investments, hedging instruments and hedged items, net of taxes (1) Realized gains on sales, net of hedging 24.7 9.4 8.4 20.5 7.3 Realized losses on sales, net of hedging (3.0) (4.2) (3.3) (7.9) (12.9) Other-than-temporary impairments, including mortgage loan valuation allowance adjustment (3.0) (3.8) (12.6) (7.5) (0.6) Credit default swaps (1.1) (0.5) (2.8) (0.4) (0.1) Derivatives, excluding hedging gains and losses on sales and credit default swaps 0.5 0.8 1.4 (1.9) 0.5 Amounts credited to policyholder dividend obligation (0.8) (0.7) (2.1) 0.3 0.1 Adjustment to VOBA amortization 0.5 0.1 1.6 (0.7) 0.4 Subtotal 17.8 1.1 (9.4) 2.4 (5.3) Adjustment to DAC amortization related to net realized gains (losses), net of taxes (1.0) (2.5) 2.9 0.1 3.3 Discontinued operations, net of taxes 1.3 (2.3) 0.9 (24.4) - Net income $ 160.5 $ 141.2 $ 166.7 $ 130.3 $ 142.3 (1) Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses, and trading portfolio valuation changes). Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations. 4
  • 8. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Combining Income Statement For the three months ended March 31, 2006 Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Operating Revenues Asset fees $ 124.0 $ 33.9 $ 11.0 $ - $ 168.9 Cost of insurance charges - - 98.9 - 98.9 Administrative fees 4.6 2.7 22.9 - 30.2 Surrender fees 15.2 1.5 6.3 - 23.0 Total policy charges 143.8 38.1 139.1 - 321.0 Traditional life and immediate annuity premiums 31.9 - 75.9 - 107.8 Net investment income 206.4 164.2 116.2 90.5 577.3 Operating realized gains (losses) - - - 1.3 1.3 Other income 0.5 76.3 7.2 8.3 92.3 Total operating revenues 382.6 278.6 338.4 100.1 1,099.7 Benefits Interest credited 137.7 113.2 45.6 45.6 342.1 Life insurance and annuity benefits 41.0 - 115.1 - 156.1 Policyholder dividends - - 20.2 - 20.2 Total benefits 178.7 113.2 180.9 45.6 518.4 Expenses Commissions 73.6 37.8 35.6 6.1 153.1 General operating expenses 48.4 72.2 82.0 10.8 213.4 Debt extinguishment costs - - - - - Deferral of policy acquisition costs (74.4) (9.4) (51.3) - (135.1) Subtotal 47.6 100.6 66.3 16.9 231.4 Amortization of policy acquisition costs 97.6 10.1 18.0 - 125.7 Amortization of value of business acquired 2.3 1.1 8.1 0.1 11.6 Interest expense on debt - - 0.2 25.9 26.1 Total expenses 147.5 111.8 92.6 42.9 394.8 Pre-tax operating earnings $ 56.4 $ 53.6 $ 64.9 $ 11.6 $ 186.5 Federal income tax expense 42.2 Net operating earnings $ 144.3 Net realized gains (losses) on investments, hedging instruments and hedged items, net of taxes (1) Realized gains on sales, net of hedging 7.3 Realized losses on sales, net of hedging (12.9) Other-than-temporary impairments, including mortgage loan valuation allowance adjustment (0.6) Credit default swaps (0.1) Derivatives, excluding hedging gains and losses on sales and credit default swaps 0.5 Amounts credited to policyholder dividend obligation 0.1 Adjustment to VOBA amortization 0.4 Subtotal (5.3) Adjustment to DAC amortization related to net realized gains (losses), net of taxes 3.3 Discontinued operations, net of taxes - Net income $ 142.3 (1) Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses, and trading portfolio valuation changes). 5
  • 9. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Combining Income Statement For the three months ended March 31, 2005 Individual Retirement Individual Corporate ($ in millions) Investments Plans Protection and Other Total Operating Revenues Asset fees $ 112.6 $ 35.1 $ 9.3 $ - $ 157.0 Cost of insurance charges - - 96.4 - 96.4 Administrative fees 4.2 2.5 23.9 - 30.6 Surrender fees 15.7 2.1 7.3 - 25.1 Total policy charges 132.5 39.7 136.9 - 309.1 Traditional life and immediate annuity premiums 22.1 - 73.8 - 95.9 Net investment income 216.8 166.3 119.1 73.9 576.1 Operating realized gains (losses) - - - 0.2 0.2 Other income 0.4 57.7 8.8 13.8 80.7 Total operating revenues 371.8 263.7 338.6 87.9 1,062.0 Benefits Interest credited 146.6 111.8 45.6 30.5 334.5 Life insurance and annuity benefits 33.8 - 102.4 - 136.2 Policyholder dividends - - 26.9 - 26.9 Total benefits 180.4 111.8 174.9 30.5 497.6 Expenses Commissions 61.7 33.7 35.8 6.6 137.8 General operating expenses 44.5 68.1 78.1 11.8 202.5 Debt extinguishment costs - - - - - Deferral of policy acquisition costs (60.3) (10.0) (58.6) - (128.9) Subtotal 45.9 91.8 55.3 18.4 211.4 Amortization of policy acquisition costs 82.6 12.3 26.9 - 121.8 Amortization of value of business acquired 1.6 0.7 9.7 - 12.0 Interest expense on debt - - - 26.1 26.1 Total expenses 130.1 104.8 91.9 44.5 371.3 Pre-tax operating earnings $ 61.3 $ 47.1 $ 71.8 $ 12.9 $ 193.1 Federal income tax expense 50.7 Net operating earnings $ 142.4 Net realized gains (losses) on investments, hedging instruments and hedged items, net of taxes (1) Realized gains on sales, net of hedging 24.7 Realized losses on sales, net of hedging (3.0) Other-than-temporary impairments, including mortgage loan valuation allowance adjustment (3.0) Credit default swaps (1.1) Derivatives, excluding hedging gains and losses on sales and credit default swaps 0.5 Amounts credited to policyholder dividend obligation (0.8) Adjustment to VOBA amortization 0.5 Subtotal 17.8 Adjustment to DAC amortization related to net realized gains (losses), net of taxes (1.0) Discontinued operations, net of taxes 1.3 Net income $ 160.5 (1) Excluding operating items (periodic net coupon settlements on non-qualifying derivatives, trading portfolio realized gains and losses, and trading portfolio valuation changes). Note: All prior periods have been reclassified to reflect Cap Pro Holding, Inc., NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations. 6
  • 10. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 This Page Intentionally Left Blank. 7
  • 11. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Quarterly Consolidated Balance Sheets ($ in millions, except per share data) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Assets Investments Securities available-for-sale: Fixed maturity securities $ 31,188.2 $ 31,778.5 $ 31,092.2 $ 30,106.0 $ 28,645.0 Equity securities 77.5 80.8 78.6 75.6 76.5 Trading assets 26.0 28.5 34.7 34.4 27.8 Mortgage loans 9,127.8 9,214.7 9,332.5 9,148.6 9,048.3 Real estate 108.6 103.8 107.7 108.7 108.6 Policy loans 921.9 928.6 935.6 930.6 933.9 Other long-term investments 581.8 628.0 617.6 691.9 688.9 Short-term investments 2,126.1 2,022.0 2,104.2 2,073.2 2,830.5 Total investments 44,157.9 44,784.9 44,303.1 43,169.0 42,359.5 Cash 38.3 45.8 47.6 16.4 23.9 Accrued investment income 427.3 409.6 436.8 396.3 398.9 Deferred policy acquisition costs 3,706.0 3,581.0 3,710.4 3,685.4 3,794.7 Value of business acquired 477.0 458.9 457.7 449.7 443.3 Other intangible assets 48.6 46.7 46.1 45.6 45.4 Goodwill 400.5 389.6 389.6 364.5 359.0 Other assets 2,383.5 2,214.1 2,227.5 2,069.2 2,200.3 Assets held in separate accounts 64,366.8 63,769.1 65,802.5 65,963.8 66,933.7 Total assets $ 116,005.9 $ 115,699.7 $ 117,421.3 $ 116,159.9 $ 116,558.7 Liabilities and shareholders' equity Future policy benefits and claims $ 40,816.2 $ 40,842.3 $ 40,787.4 $ 39,748.1 $ 39,519.4 Short-term debt 182.9 352.1 391.2 252.3 147.4 Long-term debt 1,406.4 1,406.1 1,406.0 1,398.0 1,398.3 Other liabilities 4,086.3 3,895.2 3,658.6 3,447.3 3,433.7 Liabilities related to separate accounts 64,366.8 63,769.1 65,802.5 65,963.8 66,933.7 110,858.6 110,264.8 112,045.7 110,809.5 111,432.5 Shareholders' equity 5,147.3 5,434.9 5,375.6 5,350.4 5,126.2 Total liabilities and shareholders' equity $ 116,005.9 $ 115,699.7 $ 117,421.3 $ 116,159.9 $ 116,558.7 Capital Structure Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Total capital, including AOCI $ 6,553.7 $ 6,841.0 $ 6,781.6 $ 6,748.4 $ 6,524.5 Less AOCI 222.6 395.7 196.1 100.7 (77.9) Total capital, excluding AOCI $ 6,331.1 $ 6,445.3 $ 6,585.5 $ 6,647.7 $ 6,602.4 Leverage, including AOCI Long-term debt--to--total capital 21.5% 20.6% 20.7% 20.7% 21.4% Leverage, excluding AOCI Long-term debt--to--total capital 22.2% 21.8% 21.3% 21.0% 21.2% Ratio of pre-tax operating earnings before interest expense to interest expense 8.4X 8.3X 6.9X 7.8X 8.1X 8
  • 12. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Individual Investments Quarterly Earnings Trends ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Operating Revenues Asset fees $ 112.6 $ 112.7 $ 118.5 $ 118.1 $ 124.0 Administrative fees 4.2 3.6 4.1 4.3 4.6 Surrender fees 15.7 16.2 16.0 14.2 15.2 Total policy charges 132.5 132.5 138.6 136.6 143.8 Net Investment Income General account assets 223.1 226.1 226.4 220.3 212.7 Charge for invested capital (6.3) (6.3) (6.5) (6.9) (6.3) Total net investment income 216.8 219.8 219.9 213.4 206.4 Premiums on income products 22.1 24.7 26.4 29.7 31.9 Other income 0.4 0.3 0.4 0.4 0.5 Total operating revenues 371.8 377.3 385.3 380.1 382.6 Benefits Interest credited 146.6 149.8 148.2 144.5 137.7 Immediate annuity benefits 19.7 21.1 22.7 25.7 28.5 Policy benefits 14.1 21.2 14.6 16.3 12.5 Total benefits 180.4 192.1 185.5 186.5 178.7 Expenses Commissions 61.7 67.7 62.4 65.7 73.6 General operating expenses 44.5 47.2 47.3 50.7 48.4 Deferral of policy acquisition costs (60.3) (68.5) (59.9) (62.0) (74.4) Subtotal 45.9 46.4 49.8 54.4 47.6 Amortization of policy acquisition costs 82.6 70.8 92.2 83.7 97.6 Amortization of value of business acquired 1.6 1.9 1.6 2.1 2.3 Total expenses 130.1 119.1 143.6 140.2 147.5 Pre-tax operating earnings $ 61.3 $ 66.1 $ 56.2 $ 53.4 $ 56.4 Key Ratios/Statistics Average Account Values: General account $ 16,300.2 $ 16,223.7 $ 16,110.5 $ 15,515.1 $ 14,825.4 Separate account 35,430.3 35,060.4 35,669.0 35,975.9 36,504.3 Advisory services program 222.2 281.5 345.3 393.7 443.3 Total average individual investments account values $ 51,952.7 $ 51,565.6 $ 52,124.8 $ 51,884.7 $ 51,773.0 Earned rate 5.47% 5.57% 5.62% 5.68% 5.74% Credited rate 3.60% 3.69% 3.68% 3.73% 3.72% Interest spread on average general account values 1.87% 1.88% 1.94% 1.95% 2.02% Prepayment penalties and bond call premium income 0.17% 0.17% 0.30% 0.19% 0.11% Base interest spread on average general account values 1.70% 1.71% 1.64% 1.76% 1.91% Asset fees to average separate account values 1.27% 1.29% 1.33% 1.31% 1.36% General operating expenses to average account values 0.34% 0.37% 0.36% 0.39% 0.37% Pre-tax operating earnings to average account values 0.47% 0.51% 0.43% 0.41% 0.44% Pre-tax operating earnings to operating revenues 16.5% 17.5% 14.6% 14.0% 14.7% Average allocated capital $ 1,685.5 $ 1,678.2 $ 1,689.8 $ 1,649.3 $ 1,563.0 Return on average allocated capital 11.1% 12.0% 16.7% 12.1% 11.9% (1) Adjusted return on average allocated capital 11.1% 12.0% 10.9% 12.1% 11.9% (1) 3Q 2005 return adjusted for $24.3 million impact of one-time tax adjustments associated with separate account dividend received deductions. Note: All prior periods have been reclassified to reflect NFS Bermuda as discontinued operations. Individual Investments Account Value Activity ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Individual Variable Annuities Balance, beginning of period $ 41,481.9 $ 40,441.0 $ 40,726.4 $ 41,651.8 $ 40,796.0 Deposits 944.4 943.1 870.2 903.5 1,045.0 Withdrawals and surrenders (1,299.2) (1,388.7) (1,429.5) (1,456.8) (1,535.4) Net flows (354.8) (445.6) (559.3) (553.3) (490.4) Investment performance/interest credited (513.6) 848.7 1,615.9 971.1 1,903.4 Policy charges (133.4) (133.5) (138.9) (137.6) (140.6) Benefits and other (39.1) 15.8 7.7 24.6 3.1 Acquisitions/(terminations), net - - - (1,160.6) - Balance, end of period $ 40,441.0 $ 40,726.4 $ 41,651.8 $ 40,796.0 $ 42,071.5 Individual Fixed Annuities Balance, beginning of period $ 8,902.5 $ 8,817.6 $ 8,731.8 $ 8,559.3 $ 8,041.8 Deposits 50.1 52.4 27.4 31.0 38.6 Withdrawals and surrenders (210.0) (230.0) (274.0) (330.0) (400.9) Net flows (159.9) (177.6) (246.6) (299.0) (362.3) Policyholder interest credited 83.6 83.7 82.8 77.6 73.4 Policy charges (2.7) (2.9) (3.2) (2.6) (2.8) Benefits and other (5.9) 11.0 (5.5) (3.9) (3.5) Acquisitions/(terminations), net - - - (289.6) - Balance, end of period $ 8,817.6 $ 8,731.8 $ 8,559.3 $ 8,041.8 $ 7,746.6 Income Products $ 1,916.3 $ 1,935.0 $ 1,954.7 $ 1,978.3 $ 2,025.1 Advisory services program $ 248.4 $ 314.6 $ 375.9 $ 411.5 $ 475.0 Total individual investment account values $ 51,423.3 $ 51,707.8 $ 52,541.7 $ 51,227.6 $ 52,318.2 9
  • 13. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Individual Investments Account Values by Product ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Individual Variable Annuities BEST of AMERICA products $ 32,801.3 $ 33,119.9 $ 33,989.0 $ 32,937.0 $ 34,117.5 Private label annuities 7,119.5 7,110.0 7,178.4 7,398.9 7,505.5 Nationwide Financial Network and other 520.2 496.5 484.4 460.1 448.5 Total individual variable annuities $ 40,441.0 $ 40,726.4 $ 41,651.8 $ 40,796.0 $ 42,071.5 Individual Fixed Annuities $ 8,817.6 $ 8,731.8 $ 8,559.3 $ 8,041.8 $ 7,746.6 Income Products $ 1,916.3 $ 1,935.0 $ 1,954.7 $ 1,978.3 $ 2,025.1 Advisory Services Program $ 248.4 $ 314.6 $ 375.9 $ 411.5 $ 475.0 Total individual investment account values $ 51,423.3 $ 51,707.8 $ 52,541.7 $ 51,227.6 $ 52,318.2 Individual Investments Sales by Product ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Individual Variable Annuities BEST of AMERICA products $ 815.4 $ 832.4 $ 720.1 $ 767.6 $ 912.5 Private label annuities 89.2 95.3 79.8 82.3 73.0 Nationwide Financial Network and other 1.2 1.3 1.1 1.1 0.9 Total individual variable annuities $ 905.8 $ 929.0 $ 801.0 $ 851.0 $ 986.4 Individual Fixed Annuities $ 62.7 $ 67.6 $ 31.5 $ 32.6 $ 39.5 Income Products $ 44.9 $ 47.7 $ 49.3 $ 54.8 $ 58.5 Advisory Services Program $ 53.2 $ 63.8 $ 65.1 $ 49.2 $ 62.6 Total individual investment sales $ 1,066.6 $ 1,108.1 $ 946.9 $ 987.6 $ 1,147.0 Individual Investments Sales by Channel ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Individual Variable Annuities Non-affiliated Independent broker/dealers $ 327.9 $ 355.5 $ 309.4 $ 311.5 $ 347.7 Wirehouse and regional firms 208.2 217.6 198.3 197.8 220.8 Financial institutions 289.2 267.2 224.8 250.3 318.2 Life specialists 0.3 - - - 0.8 Affiliated Nationwide agents 58.5 63.2 48.1 60.5 63.6 Nationwide Financial Network 21.7 25.5 20.4 30.9 35.3 Total individual variable annuities $ 905.8 $ 929.0 $ 801.0 $ 851.0 $ 986.4 Individual Fixed Annuities Non-affiliated Independent broker/dealers $ 1.6 $ 1.9 $ 1.9 $ 1.6 $ 2.6 Wirehouse and regional firms 1.7 3.4 1.2 1.9 1.0 Financial institutions 50.8 53.5 16.3 8.8 14.7 Pension plan administrators - - - - - Affiliated Nationwide agents 7.5 7.9 11.0 17.9 17.4 Nationwide Financial Network 1.1 0.9 1.1 2.4 3.8 Total individual fixed annuities $ 62.7 $ 67.6 $ 31.5 $ 32.6 $ 39.5 Income Products Non-affiliated Independent broker/dealers $ 22.3 $ 16.6 $ 17.6 $ 20.4 $ 28.1 Wirehouse and regional firms 10.7 15.5 19.0 18.2 17.0 Financial institutions 6.8 9.0 4.8 8.6 6.1 Affiliated Nationwide agents 2.0 3.1 3.7 3.9 3.6 Nationwide Financial Network 3.1 3.5 4.2 3.7 3.7 Total income products $ 44.9 $ 47.7 $ 49.3 $ 54.8 $ 58.5 Advisory Services Program Non-affiliated Independent broker/dealers $ 48.3 $ 54.9 $ 57.7 $ 44.4 $ 48.0 Financial institutions 0.5 2.9 1.5 3.2 4.0 Affiliated Nationwide Financial Network 4.4 6.0 5.9 1.6 10.6 Total advisory services program $ 53.2 $ 63.8 $ 65.1 $ 49.2 $ 62.6 Total individual investment sales $ 1,066.6 $ 1,108.1 $ 946.9 $ 987.6 $ 1,147.0 10
  • 14. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Retirement Plans Quarterly Earnings Trends ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Operating Revenues Asset fees $ 35.1 $ 34.1 $ 34.2 $ 34.4 $ 33.9 Administrative fees 2.5 2.0 1.8 2.4 2.7 Surrender fees 2.1 2.5 1.7 1.9 1.5 Total policy charges 39.7 38.6 37.7 38.7 38.1 Net investment income 166.3 162.3 165.7 167.1 164.2 Other income 57.7 61.7 68.0 70.2 76.3 Total operating revenues 263.7 262.6 271.4 276.0 278.6 Benefits Interest credited 111.8 112.2 115.4 115.6 113.2 Expenses Commissions 33.7 31.6 33.7 34.3 37.8 General operating expenses 68.1 70.7 72.6 72.8 72.2 Deferral of policy acquisition costs (10.0) (9.2) (9.1) (8.9) (9.4) Subtotal 91.8 93.1 97.2 98.2 100.6 Amortization of policy acquisition costs 12.3 11.1 12.1 11.9 10.1 Amortization of value of business acquired 0.7 0.9 1.3 0.6 1.1 Total expenses 104.8 105.1 110.6 110.7 111.8 Pre-tax operating earnings $ 47.1 $ 45.3 $ 45.4 $ 49.7 $ 53.6 Key Ratios/Statistics Average Account Values: General account $ 10,589.9 $ 10,795.0 $ 11,010.1 $ 11,151.0 $ 11,241.2 Separate account 20,206.2 19,582.4 19,342.2 19,737.8 19,298.8 Non insurance assets 10,987.4 11,914.9 13,023.6 14,056.6 15,258.6 Administration only 35,093.1 35,400.4 36,725.4 37,508.5 39,690.3 Total average retirement plan account values $ 76,876.6 $ 77,692.7 $ 80,101.3 $ 82,453.9 $ 85,488.9 Earned rate 6.28% 6.01% 6.02% 5.99% 5.84% Credited rate 4.22% 4.16% 4.19% 4.15% 4.03% Interest spread on average general account values 2.06% 1.85% 1.83% 1.84% 1.81% Prepayment penalties and bond call premium income 0.25% 0.19% 0.18% 0.19% 0.09% Base interest spread on average general account values 1.81% 1.66% 1.65% 1.65% 1.72% Asset fees to average separate account values 0.69% 0.70% 0.71% 0.70% 0.70% General operating expenses to average account values 0.35% 0.36% 0.36% 0.35% 0.34% Pre-tax operating earnings to average account values 0.25% 0.23% 0.23% 0.24% 0.25% Pre-tax operating earnings to operating revenue 17.9% 17.3% 16.7% 18.0% 19.2% Average allocated capital $ 745.5 $ 753.6 $ 784.1 $ 806.5 $ 816.2 Return on average allocated capital 18.6% 17.7% 25.1% 20.1% 19.4% (1) Adjusted return on average allocated capital 18.6% 17.7% 17.7% 20.1% 19.4% (1) 3Q 2005 return adjusted for $14.6 million impact of one-time tax adjustments associated with separate account dividend received deductions. Retirement Plans Account Value Activity ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Private Sector Pension Plans Balance, beginning of period $ 37,736.0 $ 38,109.3 $ 39,324.9 $ 41,235.7 $ 42,906.5 New deposits/sales 2,255.2 1,682.4 1,833.3 1,676.4 2,327.7 Participant withdrawals and surrenders (1,497.8) (1,308.3) (1,464.6) (1,601.7) (1,855.7) Net flows 757.4 374.1 368.7 74.7 472.0 Investment performance/interest credited (361.0) 811.6 1,591.8 1,027.6 2,112.0 Policy and other charges (52.3) (52.9) (53.5) (57.8) (25.2) Case acquisitions/(terminations), net 29.2 82.8 3.8 626.3 784.6 Balance, end of period $ 38,109.3 $ 39,324.9 $ 41,235.7 $ 42,906.5 $ 46,249.9 Public Sector Pension Plans Balance, beginning of period $ 38,925.2 $ 38,982.5 $ 38,968.6 $ 40,673.4 $ 40,092.0 New deposits/sales 952.3 984.8 1,004.2 940.3 1,020.0 Participant withdrawals and surrenders (739.1) (640.6) (634.2) (625.0) (694.2) Net flows 213.2 344.2 370.0 315.3 325.8 Investment performance/interest credited (208.0) 575.5 1,359.3 850.3 1,376.2 Policy and other charges (17.2) (17.3) (17.5) (17.4) (18.0) Case acquisitions/(terminations), net 69.3 (916.3) (7.0) (1,729.6) (46.8) Balance, end of period $ 38,982.5 $ 38,968.6 $ 40,673.4 $ 40,092.0 $ 41,729.2 Total retirement plan account values $ 77,091.8 $ 78,293.5 $ 81,909.1 $ 82,998.5 $ 87,979.1 11
  • 15. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Retirement Plans Account Values by Product ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Private Sector Pension Plans BEST of AMERICA annuity products $ 8,204.6 $ 7,995.6 $ 7,969.2 $ 7,791.9 $ 7,738.8 BEST of AMERICA trust products 11,416.3 12,413.4 13,633.7 14,479.5 16,037.7 Subtotal BEST of AMERICA 19,620.9 20,409.0 21,602.9 22,271.4 23,776.5 The 401(k) Company 11,328.9 11,712.4 12,215.3 13,147.7 16,349.9 Nationwide Financial Network products 1,429.2 1,411.2 1,372.3 1,378.4 1,316.5 Nationwide employee and agent benefit plans 5,097.7 5,155.2 5,426.4 5,504.2 4,207.1 Other 632.6 637.1 618.8 604.8 599.9 Total private sector pension plans $ 38,109.3 $ 39,324.9 $ 41,235.7 $ 42,906.5 $ 46,249.9 Public Sector Pension Plans IRC Section 457 annuities $ 15,394.0 $ 14,797.6 $ 15,321.2 $ 15,790.2 $ 16,148.1 Administration only agreements 23,588.5 24,171.0 25,352.2 24,301.8 25,581.1 Total public sector pension plans $ 38,982.5 $ 38,968.6 $ 40,673.4 $ 40,092.0 $ 41,729.2 Total retirement plan account values $ 77,091.8 $ 78,293.5 $ 81,909.1 $ 82,998.5 $ 87,979.1 Retirement Plans Sales by Product ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Private Sector Pension Plans BEST of AMERICA annuity products $ 392.6 $ 357.5 $ 361.0 $ 296.7 $ 351.0 BEST of AMERICA trust products 1,167.0 888.7 948.0 971.2 1,277.5 Subtotal BEST of AMERICA 1,559.6 1,246.2 1,309.0 1,267.9 1,628.5 The 401(k) Company 426.8 323.7 303.5 288.3 535.9 Nationwide Financial Network products 53.2 41.7 52.6 58.4 56.5 Other 23.1 16.0 - - 12.6 Total private sector pension plan $ 2,062.7 $ 1,627.6 $ 1,665.1 $ 1,614.6 $ 2,233.5 Public Sector Pension Plans IRC Section 457 annuities $ 373.8 $ 394.4 $ 397.6 $ 379.0 $ 407.3 Administration only agreements 578.5 590.4 606.7 561.3 612.6 Total public sector pension plans $ 952.3 $ 984.8 $ 1,004.3 $ 940.3 $ 1,019.9 Total retirement plan sales $ 3,015.0 $ 2,612.4 $ 2,669.4 $ 2,554.9 $ 3,253.4 Retirement Plans Sales by Channel ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Private Sector Pension Plans Non-affiliated Independent broker/dealers $ 1,019.9 $ 793.2 $ 828.6 $ 770.3 $ 994.7 Wirehouse and regional firms 264.9 225.1 215.3 248.4 337.0 Financial institutions 154.5 125.7 133.8 137.2 167.7 Pension plan administrators 139.9 116.0 108.2 104.9 135.9 Affiliated Nationwide Retirement Solutions 7.2 8.9 8.4 8.5 8.6 Nationwide agents 20.8 16.5 39.0 19.2 24.0 Nationwide Financial Network 28.7 18.5 28.3 37.8 29.7 The 401(k) Company 426.8 323.7 303.5 288.3 535.9 Total private sector pension plans $ 2,062.7 $ 1,627.6 $ 1,665.1 $ 1,614.6 $ 2,233.5 Public Sector Pension Plans Nationwide Retirement Solutions $ 952.3 $ 984.8 $ 1,004.3 $ 940.3 $ 1,019.9 Total retirement plan sales $ 3,015.0 $ 2,612.4 $ 2,669.4 $ 2,554.9 $ 3,253.4 12
  • 16. Nationwide Financial Services, Inc. Statistical Supplement March 31, 2006 Individual Protection Quarterly Earnings Trends ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Operating Revenues Asset fees $ 9.3 $ 10.0 $ 10.4 $ 10.5 $ 11.0 Administrative fees 23.9 21.4 23.7 21.0 22.9 Surrender fees 7.3 7.7 6.4 6.5 6.3 Cost of insurance 96.4 96.8 97.8 97.5 98.9 Total policy charges 136.9 135.9 138.3 135.5 139.1 Net Investment Income General account assets 123.4 125.7 121.3 122.3 120.5 Charge for invested capital (4.3) (4.4) (4.2) (4.7) (4.3) Total net investment income 119.1 121.3 117.1 117.6 116.2 Traditional life premiums 73.8 75.0 70.8 77.4 75.9 Other income 8.8 6.6 5.2 9.2 7.2 Total operating revenues 338.6 338.8 331.4 339.7 338.4 Benefits Interest credited 45.6 49.6 48.0 47.5 45.6 Life benefits 102.4 103.6 105.6 107.9 115.1 Policyholder dividends 26.9 26.3 27.1 27.0 20.2 Total benefits 174.9 179.5 180.7 182.4 180.9 Expenses Commissions 35.8 32.8 27.9 33.8 35.6 General operating expenses 78.1 74.6 75.3 78.4 82.0 Deferral of policy acquisition costs (58.6) (49.2) (43.4) (49.9) (51.3) Subtotal 55.3 58.2 59.8 62.3 66.3 Amortization of policy acquisition costs 26.9 29.1 18.6 28.1 18.0 Amortization of value of business acquired 9.7 8.9 8.4 7.2 8.1 Interest expense on debt - 0.1 0.1 0.1 0.2 Total expenses 91.9 96.3 86.9 97.7 92.6 Pre-tax operating earnings $ 71.8 $ 63.0 $ 63.8 $ 59.6 $ 64.9 Key Ratios/Statistics General operating expenses to operating revenues 23.1% 22.0% 22.7% 23.1% 24.2% Pre-tax operating earnings to operating revenues 21.2% 18.6% 19.3% 17.5% 19.2% Average allocated capital $ 1,764.1 $ 1,782.5 $ 1,798.5 $ 1,817.9 $ 1,829.6 Return on average allocated capital 11.0% 9.6% 10.9% 9.5% 9.8% Adjusted return on average allocated capital (1) 11.0% 9.6% 10.0% 9.5% 9.8% (1) 3Q 2005 return adjusted for $3.7 million impact of one-time tax adjustments associated with separate account dividend received deductions. Note: All prior periods have been reclassified to reflect NFS Bermuda and TBG Lynch (a subsidiary of TBG Financial) as discontinued operations. Individual Protection Policy Reserves Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 ($ in millions) Individual investment life $ 4,892.1 $ 4,994.9 $ 5,209.5 $ 5,329.5 $ 5,573.1 Corporate investment life - general account 5,106.4 5,173.7 5,499.4 5,613.8 5,997.2 Corporate investment life - separate account 1,161.5 1,164.4 1,143.6 1,130.8 1,143.6 Subtotal investment life 11,160.0 11,333.0 11,852.5 12,074.1 12,713.9 Traditional life 4,234.5 4,227.9 4,229.8 4,225.2 4,210.3 Universal life 1,022.4 1,043.4 1,067.7 1,089.3 1,108.1 Subtotal fixed life 5,256.9 5,271.3 5,297.5 5,314.5 5,318.4 Total individual protection policy reserves $ 16,416.9 $ 16,604.3 $ 17,150.0 $ 17,388.6 $ 18,032.3 Individual Protection Insurance In Force ($ in millions) Q1'05 Q2'05 Q3'05 Q4'05 Q1'06 Individual investment life $ 56,772.8 $ 56,756.8 $ 56,739.3 $ 57,021.7 $ 57,164.1 Corporate investment life - general account 9,777.4 9,840.0 10,310.4 10,305.0 10,633.5 Corporate investment life - separate account 13,344.9 13,344.9 13,336.2 13,330.5 13,330.5 Subtotal investment life 79,895.1 79,941.7 80,385.9 80,657.2 81,128.1 Traditional life 33,596.4 34,628.5 35,500.1 36,589.3 37,678.6 Universal life 8,510.3 8,776.5 8,887.1 9,114.6 9,192.6 Subtotal fixed life 42,106.7 43,405.0 44,387.2 45,703.9 46,871.2 Total individual protection insurance in force $ 122,001.8 $ 123,346.7 $ 124,773.1 $ 126,361.1 $ 127,999.3 13