Variable Annuity Sales Continue To Gain Momentum; Increase In Share
Repurchase Authorization Announced
COLUMBUS, Ohio, Aug. 2 /PRNewswire-FirstCall/ -- Nationwide Financial
Services, Inc. (NYSE: NFS), a leading provider of long-term savings and
retirement products, today reported second quarter 2006 net income of
$257.8 million, or $1.72 per diluted share, compared with second quarter
2005 net income of $141.2 million, or $0.92 per diluted share. As
previously announced, the quarter's results include $114.2 million of tax
reserves that were released into earnings following the completion of a
routine IRS audit of tax years 2000 to 2002 and substantial agreement on
all tax issues.
Nationwide Financial analyzes operating performance using a non-GAAP
financial measure called "net operating earnings," which the Company
believes enhances understanding and comparability of its performance by
highlighting its results from continuing operations and the underlying
profitability drivers. See Exhibit 3 for a description of non-GAAP
financial measures included in this earnings announcement, a reconciliation
of non-GAAP financial measures to GAAP financial measures, and the
substantive reasons why the Company believes presentation of these non-GAAP
financial measures provides useful information to investors regarding its
financial condition and results of operations. A table later in this
document reconciles net operating earnings to net income, including the
related diluted per share amounts for the periods indicated.
"Overall, this was a solid quarter," said Jerry Jurgensen, chief
executive officer. "Our financial results were within expectations and
we're making significant progress in strengthening our core businesses and
extending our capabilities into new markets such as banking and mutual
funds. I'm particularly pleased with the progress we've made restoring
sales momentum in our variable annuity business, a necessary step in our
efforts to accelerate growth and improve returns.
"I'm also pleased to announce that the board of directors today
approved an increase in our share repurchase authorization to $500
million," Jurgensen added. "This increase reflects the strength of our
capital position and our confidence in the long-term outlook for Nationwide
Financial."
The quarter's net operating earnings were $264.0 million, or $1.76 per
diluted share, compared to net operating earnings of $144.9 million, or
$0.94 per diluted share, a year ago. Excluding the tax reserve release and
associated tax-related adjustments, net operating earnings were $150.9
million, or $1.01 per diluted share. Also impacting operating results was a
$12.1 million, after-tax, non-recurring policy adjustment that resulted in
an increase in policy fees, which was partially offset by weak equity
market performance and lower than anticipated prepayment penalty income.
Highlights from the quarter:
Three months ended
June 30,
(in millions) 2006 2005 Change
(Unaudited) (Unaudited)
Net income $257.8 $141.2 83%
Net income per diluted share $1.72 $0.92 87%
Net operating earnings $264.0 $144.9 82%
Net operating earnings per
diluted share $1.76 $0.94 87%
Sales $4,600.9 $4,158.3 11%
Net flows 203.2 186.2 9%
Total revenues 1,102.3 1,076.6 2%
Total operating revenues 1,113.3 1,074.9 4%
Customer funds managed and
administered $160,051.6 $150,614.7 6%
Total assets $113,083.0 $115,699.7 -2%
Shareholders' equity
excluding AOCI $5,438.8 $5,039.2 8%
Net operating return on average
equity excluding AOCI 19.8% 11.6% N/A
Book value per diluted share
excluding AOCI $36.43 $32.94 11%
- Sales through the Company's non-affiliated and affiliated distribution
channels increased by 11 and 10 percent, respectively, versus a year
ago. Non-affiliated distribution sales growth was driven by strong
variable annuity sales while affiliated distribution sales growth was
driven primarily by higher private sector retirement plan sales
combined with improved sales of individual investment products through
Nationwide Agents and the Nationwide Financial Network (NFN).
- Total net inflows, or customer deposits net of withdrawals, were $203.2
million in the second quarter of 2006, a 9 percent increase from the
second quarter of 2005. Improved variable annuity sales, which drove
modest gains in net flows in the individual investments segment, were
partially offset by increased withdrawals in fixed annuities and
private sector retirement plans.
- A 4 percent increase in operating revenues in the quarter was partially
offset by realized losses on investments, hedging instruments and
hedged items compared to gains in the prior year quarter. The net
impact was a 2 percent increase in total revenues year-over-year.
- Excluding accumulated other comprehensive income (AOCI), shareholders'
equity increased 8 percent to $5.4 billion, or $36.43 per diluted
share, compared to $5.0 billion, or $32.94 per diluted share, at the
end of the second quarter of 2005.
- Operating return on average equity excluding AOCI, as defined in
Exhibit 3, was 19.8 percent for the quarter, compared to 11.6 percent
in the second quarter of 2005. Excluding the tax reserve release and
associated tax-related adjustments, the operating return on average
equity excluding AOCI was 11.5 percent.
"Overall, I'm satisfied with our results this quarter," said Mark
Thresher, president and chief operating officer. "We are executing well,
our associates are focused and we are on track to accomplish the strategic
objectives that we set forth at the beginning of the year. While we have
much more work to do, I am very encouraged by the progress we've made so
far this year.
"Our operating performance in the quarter was solid given the negative
flows in our annuity business, higher expenses driven by planned
investments and a decline in prepayment penalty income. In addition, we saw
generally strong sales across our major product lines," Thresher added.
"The strong variable annuity and variable life sales growth we achieved
this quarter reflects the progress we are making in restoring sales
momentum in our individual products, one of our top priorities this year.
This quarter, we also launched our new secondary guarantee universal life
product, ULtimate, which we believe significantly improves our competitive
position in the fixed life market and will help drive additional sales
momentum during the second half of the year.
"Quality of execution will be the measure of our success in 2006 as the
actions that we're taking this year will set the stage for much of our
performance and growth into the future," Thresher continued. "While the
investments that we are making this year will likely temper earnings growth
in 2006, we expect these investments will significantly improve our growth,
earnings and return potential. While our challenges will not be easily
overcome, I'm confident about our prospects as we look forward."
Operating Segment Second Quarter Financial Highlights
Nationwide Financial reports its results in three primary business
segments: individual investments, retirement plans and individual
protection. Following are the financial highlights and a discussion of the
results for each of these segments, plus a discussion of results for the
corporate and other segment.
Individual Investments Segment
Three months ended
June 30,
(in millions) 2006 2005 Change
(Unaudited) (Unaudited)
Individual variable annuity
sales* $1,214.0 $913.0 33%
Individual fixed annuity sales* 45.8 64.0 -28%
Income product sales 55.9 47.7 17%
Advisory services program sales 70.1 63.8 10%
Total sales $1,385.8 $1,088.5 27%
Net flows $(483.9) $(519.2) 7%
Operating revenues 373.2 377.3 -1%
Pre-tax operating earnings 52.5 66.1 -21%
Ending account values $51,044.4 $51,707.8 -1%
Interest spread on average
general account values 1.87% 1.88%
Pre-tax operating earnings to
average account values 0.41% 0.51%
Return on average allocated capital 11.8% 12.0%
*Excluding 2005 sales of annuities sold through discontinued offshore
operations
Led by 33 percent growth in variable annuity sales, second quarter
individual investments sales grew 27 percent compared to the same quarter
in 2005. Strong demand for the Capital Preservation Plus with Lifetime
Income (CPP/LI) benefit, as well as rapid acceptance of the Company's
recently introduced Lifetime Income (L.Inc.) feature, drove variable
annuity sales to more than $1.2 billion in the quarter. Fixed annuity sales
declined 28 percent from the prior year due to the Company's continued
pricing discipline in this market. Sales of income products and advisory
services sales both experienced double-digit growth compared to the same
quarter a year ago.
Net outflows improved 7 percent to $483.9 million from $519.2 million
in the second quarter a year ago. Strong sales drove a 55 percent
improvement in variable annuity net flows, bringing outflows to the lowest
level in two years. Fixed annuity net outflows continue to grow, primarily
the result of increasing withdrawals related to the aging blocks of fixed
annuity business.
Pre-tax operating earnings in this segment were $52.5 million compared
to $66.1 million in the prior year. Compared to a year ago, market driven
increases in variable asset fees were more than offset by lower spread
income, increased trail commissions and increased expenses.
Interest spread income declined 12 percent compared to last year
despite stable core interest spread margins due to lower prepayment penalty
income and lower general account assets resulting primarily from fixed
annuity net outflows. Included in the interest spread margin in the current
quarter were 9 basis points, or $3.3 million, of income from prepayment
penalties on commercial mortgage loans and bond call premiums, compared to
17 basis points, or $6.8 million, during the second quarter of last year.
Retirement Plans Segment
Three months ended
June 30,
(in millions) 2006 2005 Change
(Unaudited) (Unaudited)
Private plan sales $1,788.4 $1,627.6 10%
Public plan sales 993.2 984.8 1%
Total sales $2,781.6 $2,612.4 6%
Net flows $588.8 $718.3 -18%
Operating revenues 294.9 262.6 12%
Pre-tax operating earnings 64.4 45.3 42%
Ending account values $86,929.0 $78,293.5 11%
Interest spread on average
general account values 1.69% 1.85%
Pre-tax operating earnings to
average account values 0.29% 0.23%
Return on average allocated
capital 23.0% 17.7%
Retirement plans sales grew 6 percent over the prior year quarter
driven by 10 percent growth in private sector sales and 1 percent growth in
public sector sales. Retirement plans net inflows were $588.8 million in
the quarter compared to $718.3 million in the same period a year ago, as
increased deposits were more than offset by higher withdrawals in the
private sector resulting from increased asset values driven by market
appreciation and customer contributions, which have increased the size of
each withdrawal, resulting in more net outflows.
Pre-tax operating earnings of $64.4 million increased 42 percent
compared to a year ago. The primary driver was a non-recurring policy
adjustment related to a contract surrender of $12.1 million, after tax,
which was mostly offset by a related non-operating realized loss.
Additionally, higher asset- based fees, from both annuity- and trust-based
401(k) products, were partially offset by lower interest spread income and
higher expenses.
Interest spread income in this segment declined by $3.3 million driven
primarily by lower prepayment penalty income. Included in the current
quarter were 6 basis points, or $1.6 million, of prepayment penalty income,
compared to 19 basis points, or $5.2 million, in the second quarter a year
ago.
Individual Protection Segment
Three months ended
June 30,
(in millions) 2006 2005 Change
(Unaudited) (Unaudited)
Individual investment life
first year sales $47.6 $36.0 32%
BOLI/COLI first year sales 54.6 54.8 0%
Traditional/Universal life first
year sales 23.0 28.3 -19%
Total first year sales $125.2 $119.1 5%
Net flows $177.7 $145.2 22%
Operating revenues 333.7 338.8 -2%
Pre-tax operating earnings 60.5 63.0 -4%
Policy reserves $18,030.8 $16,604.3 9%
Life insurance in-force $129,914.1 $123,346.7 5%
Pre-tax operating earnings to
operating revenues 18.1% 18.6%
Return on average allocated
capital 9.2% 9.6%
Total first year sales for the individual protection segment increased
5 percent compared to a year ago driven by a 32 percent increase in sales
of individual investment life products. In individual investment life,
first year sales increased by 63 percent in the affiliated distribution
channels and by 19 percent in the non-affiliated channels compared to a
year ago. Corporate- and bank- owned life insurance (COLI/BOLI) first year
sales were flat versus a year ago, although total sales increased 3 percent
driven by renewal premiums. First year sales of traditional and universal
life products decreased 19 percent compared to the second quarter of 2005.
The Company is optimistic that its recent launch of a more competitively
priced universal life product at the end of June will improve future life
sales.
Pre-tax operating earnings in this segment declined $2.5 million to
$60.5 million compared to $63.0 million one year ago primarily due to lower
prepayment penalty income and increased deferred acquisition cost (DAC),
which were partially offset by lower general operating expenses
Interest spread income in this segment declined year-over-year by $5.1
million driven primarily by lower prepayment penalty income. Included in
the current quarter was $1.2 million of prepayment penalty income compared
to $4.5 million in the second quarter a year ago.
Corporate and Other Segment
Corporate and other segment pre-tax operating earnings were $16.6
million in the second quarter of 2006, compared to $21.3 million in the
second quarter of 2005. Increased investment income was more than offset by
higher interest credited, higher general operating expenses and lower other
income resulting from a decrease in the number of structured products
transactions originated during the quarter.
An aggregate principal amount of $300 million of medium term notes
(MTN) were issued during the quarter and $379 million matured. Current
quarter interest spread margin for the MTN business was 100 basis points
compared to 139 basis points in the same quarter a year ago, the decline
driven primarily by increased interest credited and lower prepayment
penalty income.
Capital and Share Repurchase
The Board of Directors of Nationwide Financial today approved an
increase to its existing share repurchase authorization from $300 million
to $500 million. The program now authorizes Nationwide Financial to
repurchase, from time to time, up to $500 million in shares of its common
stock in the open market, in block trades or otherwise, and through
privately negotiated transactions. Such repurchases are to be made in
compliance with all applicable laws and regulations, including the United
States Securities and Exchange Commission rules. The program may be
superseded or discontinued at any time.
Nationwide Financial's management will determine the timing, financing
and amount of any repurchases based upon its evaluation of market
conditions, share price and other factors. As of July 31, 2006, Nationwide
Financial had 53,717,842 shares of Class A common stock outstanding and
95,633,767 shares of Class B common stock outstanding.
As previously announced on April 4, the Company executed an accelerated
share repurchase (ASR) program at an initial cost of $120 million resulting
in the repurchase of approximately 2.8 million shares during the first
quarter of 2006. The ASR was initiated on March 30 of this year and the
Company does not anticipate additional open market share repurchases during
the 6 months covered by the ASR, which expire no later than October 3.
Including the ASR, the Company has repurchased $236.6 million of common
stock, leaving $263.4 million available for future repurchases.
During the quarter, Nationwide Financial paid a quarterly dividend of
$0.23 per share.
Business Outlook
The information provided below includes certain forward-looking
statements, is based on current business conditions and incorporates a
range of possible results that are intended to illustrate the sensitivity
of the Company's margins and returns to these factors.
To the extent that equity-market performance varies from levels
indicated in this business outlook, the Company's results will vary
accordingly. Additionally, the Company's ability to meet the indicated
outlook is subject to the factors described in the forward-looking
information section.
The table below outlines the Company's expectations for full-year sales
and earnings drivers and is based on the assumption that the equity markets
and the Company's separate account assets will achieve a return of 3
percent during the second half of 2006.
In addition, the business outlook includes the impact of stock
compensation expense, expected to be approximately $0.05 per diluted share
during 2006.
2006 Business Outlook
Individual Investments Segment
Interest-spread margin 190 - 195 bps
Pre-tax operating earnings to
average account values 40 - 45 bps
Sales:
Variable annuities 20 - 25% growth
Fixed annuities $200m - $300m
Advisory services $300m - $350m
Retirement Plans Segment
Interest-spread margin 180 - 185 bps
Pre-tax operating earnings
to average account values 20 - 25 bps
Sales:
Private sector 10 - 12% growth
Public sector flat
Individual Protection Segment
Pre-tax operating earnings to
operating revenues
Individual protection products 18 - 20%
Investment life 24 - 26%
Fixed life 13 - 15%
First-year sales:
Individual VUL 10-12% growth
COLI 20 - 30% decrease
Fixed life 8 - 10% growth
Corporate and Other Segment
Quarterly pre-tax operating earnings $10m - $15m
Nationwide Financial
Operating return on average equity 10.5% - 11.0%
Supplemental Financial Information
More detailed financial information can be found in the Nationwide
Financial Statistical Supplement for the second quarter of 2006, which is
available on the investor relations section of the Company's Web site at
http://www.nationwide.com.
Earnings Conference Call
Nationwide Financial will host a conference call from 10 a.m. to 11
a.m. EDT on Thursday, August 3, 2006, to discuss second quarter 2006
results. To participate in the call, dial 1-706-679-3234 and provide your
name and company name to the operator. Please dial into the call 10-15
minutes early to facilitate a timely connection. A simultaneous webcast of
the call will also be available from the investor relations section of our
Web site at http://www.nationwide.com. Anyone unable to participate in the call
can listen to a replay starting at 2 p.m. EDT time August 3, 2006, through
midnight EDT August 17, 2006 by dialing 1-706-645-9291, conference ID
2962615. An audio archive and transcript of the call will be posted to the
investor relations section of the Company's Web site within 48 hours of the
call.
Quiet Period
Toward the end of each quarter, the Company has a quiet period during
which it no longer publishes or updates its current outlook, and Company
representatives will not comment on financial results or expectations. The
quiet period will extend until the day when the next earnings announcement
is published. For the third quarter of 2006, the quiet period will be
October 12, 2006 through November 2, 2006.
About Nationwide Financial
Columbus-based Nationwide Financial is the holding company for the
domestic retirement savings operations of Nationwide, which owns 64.1
percent of the outstanding common shares of Nationwide Financial. The major
operating subsidiary of Nationwide Financial is Nationwide Life Insurance
Company. To obtain investor materials, including the Company's 2005 Annual
Report to Shareholders, 2005 Annual Report on Form 10-K, quarterly
statistical supplements and other corporate announcements, please visit the
investor relations section of the Company's Web site at http://www.nationwide.com.
Reconciliation of net income to net operating earnings
Three months ended June 30,
2006 2005
(in millions, except per share Per diluted Per diluted
data) Amount share Amount share
Net operating earnings $264.0 $1.76 $144.9 $0.94
Net realized (losses) gains
on investments, hedging
instruments and hedged items,
net of taxes* (7.2) (0.05) 1.1 0.01
Adjustment to DAC amortization
related to net realized losses
(gains), net of taxes 1.0 0.01 (2.5) (0.02)
Discontinued operations, net
of taxes** - - (2.3) (0.01)
Net income $257.8 $1.72 $141.2 $0.92
* Excluding operating items (periodic net coupon settlements on non-
qualifying derivatives, trading portfolio realized gains and
losses, and trading portfolio valuation changes)."
** Results of operations of Cap Pro Holding, Inc. (Cap Pro), Nationwide
Financial Services (Bermuda), Ltd. (NFS Bermuda), and William J. Lynch
& Associates, Inc. (TBG Lynch) are presented as discontinued
operations for all periods."
Forward-Looking Information
The information included herein contains certain forward-looking
statements within the meaning of the Private Securities Litigation Reform
Act of 1995 with respect to the results of operations and businesses of the
Nationwide Financial Services, Inc. and subsidiaries (NFS or collectively,
the Company). These forward-looking statements involve certain risks and
uncertainties. Factors that may cause actual results to differ materially
from those contemplated or projected, forecast, estimated or budgeted in
such forward-looking statements include, among other, the following
possibilities: (i) change in Nationwide Corporation's control of the
Company through its beneficial ownership of 94.7% of the combined voting
power of all the outstanding common stock and 64.1% of the economic
interest in the Company; (ii) the Company's primary reliance, as a holding
company, on dividends from its subsidiaries to meet debt service
obligations and the applicable regulatory restrictions on the ability of
the Company's subsidiaries to pay such dividends; (iii) the potential
impact on the Company's reported net income and related disclosures that
could result from the adoption of certain accounting and/or financial
reporting standards issued by the Financial Accounting Standards Board, the
SEC or other standard-setting bodies; (iv) tax law changes impacting the
tax treatment of life insurance and investment products; (v) repeal of the
federal estate tax; (vi) heightened competition, including specifically the
intensification of price competition, the entry of new competitors and the
development of new products by new and existing competitors; (vii) adverse
state and federal legislation and regulation, including limitations on
premium levels, increases in minimum capital and reserves and other
financial viability requirements, restrictions on mutual fund distribution
payment arrangements such as revenue sharing and 12b-1 payments, and
regulation changes resulting from industry practice investigations; (viii)
failure to expand distribution channels in order to obtain new customers or
failure to retain existing customers; (ix) inability to carry out marketing
and sales plans, including, among others, development of new products
and/or changes to certain existing products and acceptance of the new
and/or revised products in the market; (x) changes in interest rates and
the equity markets causing a reduction of investment income and/or asset
fees, an acceleration of the amortization of deferred policy acquisition
costs (DAC) and/or value of business acquired (VOBA), reduction in separate
account assets or a reduction in the demand for the Company's products;
(xi) reduction in the value of the Company's investment portfolio as a
result of changes in interest rates and yields in the market as well as
geopolitical conditions and the impact of political, regulatory, judicial,
economic or financial events, including terrorism, affecting the market
generally and companies in the Company's investment portfolio specifically;
(xii) general economic and business conditions which are less favorable
than expected; (xiii) competitive, regulatory or tax changes that affect
the cost of, or demand for, the Company's products; (xiv) unanticipated
changes in industry trends and ratings assigned by nationally recognized
rating organizations; (xv) settlement of tax liabilities for amounts that
differ significantly from those recorded on the balance sheet; (xvi)
deviations from assumptions regarding future persistency, mortality
(including as a result of a pandemic illness, such as Avian Flu), morbidity
and interest rates used in calculating reserve amounts and in pricing the
Company's products; and (xvii) adverse litigation results and/or resolution
of litigation and/or arbitration or investigation results that could result
in monetary damages or impact the manner in which the Company conducts its
operations; and (xviii) adverse consequences, including financial and
reputation costs, regulatory problems and potential loss of customers
resulting from failure to meet privacy regulations and/or protect the
Company's customers' confidential information.
Exhibit 1 to Second Quarter 2006 Earnings Announcement
Nationwide Financial Services, Inc. and Subsidiaries
Condensed Consolidated Statements of Income
Three months ended Six months ended
(in millions, except per June 30, June 30,
share data) 2006 2005 2006 2005
(Unaudited)(Unaudited)(Unaudited)(Unaudited)
Revenues:
Policy charges $337.6 $307.0 $658.6 $616.1
Traditional life insurance and
immediate annuity premiums 109.7 99.7 217.5 195.6
Net investment income 572.1 587.1 1,149.4 1,163.2
Net realized (losses) gains on
investments, hedging instruments
and hedged items (9.9) 2.5 (16.7) 30.0
Other 92.8 80.3 185.1 161.0
Total revenues 1,102.3 1,076.6 2,193.9 2,165.9
Benefits and Expenses:
Interest credited to policyholder
account values 345.7 348.1 687.8 682.6
Life insurance and annuity
benefits 156.4 145.9 312.5 282.1
Policyholder dividends on
participating policies 24.5 26.3 44.7 53.2
Amortization of deferred policy
acquisition costs 126.0 114.8 246.6 238.2
Amortization of value of business
acquired 12.5 11.7 24.1 23.7
Interest expense on debt 25.1 26.8 51.2 52.9
Other operating expenses 227.6 209.4 459.0 420.8
Total benefits and expenses 917.8 883.0 1,825.9 1,753.5
Income from continuing
operations before federal
income tax expense 184.5 193.6 368.0 412.4
Federal income tax (benefit)
expense (73.3) 50.1 (32.1) 109.7
Income from continuing
operations 257.8 143.5 400.1 302.7
Discontinued operations, net of
taxes - (2.3) - (1.0)
Net income $257.8 $141.2 $400.1 $301.7
Earnings from continuing operations
per common share:
Basic $1.73 $0.94 $2.65 $1.98
Diluted $1.72 $0.93 $2.64 $1.97
Earnings per common share:
Basic $1.73 $0.92 $2.65 $1.97
Diluted $1.72 $0.92 $2.64 $1.96
Weighted average common shares
outstanding:
Basic 149.2 153.0 150.7 152.9
Diluted 149.9 153.7 151.4 153.6
Cash dividends declared per common
share $0.23 $0.19 $0.46 $0.38
Exhibit 2 to Second Quarter 2006 Earnings Announcement
Nationwide Financial Services, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
June 30, December 31,
(in millions) 2006 2005
(Unaudited)
Assets
Investments:
Securities available-for-sale, at
fair value
Fixed maturity securities $27,980.9 $30,106.0
Equity securities 63.2 75.6
Trading assets, at fair value 21.0 34.4
Mortgage loans on real estate, net 9,060.7 9,148.6
Real estate, net 108.4 108.7
Policy loans 948.3 930.6
Other long-term investments 687.4 691.9
Short-term investments, including
amounts managed by a related
party 2,169.7 2,073.2
Total investments 41,039.6 43,169.0
Cash 23.6 16.4
Accrued investment income 388.7 396.3
Deferred policy acquisition costs 3,875.6 3,685.4
Value of business acquired 405.2 449.7
Other intangible assets 44.9 45.6
Goodwill 359.0 364.5
Other assets 2,117.3 2,069.2
Assets held in separate accounts 64,829.1 65,963.8
Total assets $113,083.0 $116,159.9
Liabilities and Shareholders' Equity
Liabilities:
Future policy benefits and claims $38,451.3 $39,748.1
Short-term debt 189.8 252.3
Long-term debt 1,398.4 1,398.0
Other liabilities 2,977.6 3,447.3
Liabilities related to separate
accounts 64,829.1 65,963.8
Total liabilities 107,846.2 110,809.5
Shareholders' equity:
Class A common stock 0.7 0.7
Class B common stock 1.0 1.0
Additional paid-in capital 1,713.7 1,670.8
Retained earnings 4,214.5 3,883.1
Accumulated other comprehensive
(loss) income (202.0) 100.7
Treasury stock (489.5) (304.2)
Other, net (1.6) (1.7)
Total shareholders' equity 5,236.8 5,350.4
Total liabilities and
shareholders' equity $113,083.0 $116,159.9
Exhibit 3 to Second Quarter 2006 Earnings Announcement
Non-GAAP Measures Used in this Earnings Announcement by Nationwide
Financial
Nationwide Financial prepares its consolidated financial statements in
accordance with accounting principles generally accepted in the United
States of America (GAAP). In addition to using the GAAP consolidated
financial statements, Nationwide Financial analyzes operating performance
using certain non-GAAP financial measures. The following non-GAAP financial
measures appear in the accompanying earnings announcement.
Operating revenues are calculated by adjusting total revenues to exclude
net realized gains and losses on investments not related to
securitizations and operating items (periodic net coupon settlements on
non-qualifying derivatives, trading portfolio realized gains and losses,
and trading portfolio valuation changes), hedging instruments and hedged
items.
Operating realized gains (losses) include net realized gains (losses) on
investments related to securitizations and operating items (periodic net
coupon settlements on non-qualifying derivatives, trading portfolio
realized gains and losses, and trading portfolio valuation changes),
hedging instruments and hedged items.
Pre-tax operating earnings are calculated by adjusting earnings from
continuing operations before federal income taxes, discontinued
operations and the cumulative effect of adoption of accounting principles
to exclude: (1) net realized gains and losses on investments, hedging
instruments and hedged items, except for operating items (periodic net
coupon settlements on non-qualifying derivatives, trading portfolio
realized gains and losses, and trading portfolio valuation changes); (2)
net realized gains and losses related to securitizations; and (3) the
adjustment to amortization of DAC related to net realized gains and
losses. Pre-tax operating earnings are a GAAP financial measure as it
relates to the individual investments, retirement plans, individual
protection and corporate and other segments, as this is the level at
which management evaluates operating results for these segments.
Net operating earnings are calculated by adjusting net income to exclude
non-operating net realized gains and losses on investments, hedging
instruments and hedged items, discontinued operations and the cumulative
effect of adoption of accounting principles, all net of taxes.
Net operating earnings per diluted share are calculated by dividing net
operating earnings by the number of weighted average diluted shares
outstanding for the period indicated.
Operating return on average equity is calculated by annualizing net
operating earnings and dividing by average shareholders' equity excluding
accumulated other comprehensive income.
Book value per share excluding accumulated other comprehensive income is
calculated by dividing total shareholders' equity less accumulated other
comprehensive income by the number of shares outstanding as of the date
indicated.
Use of Non-GAAP Measures in Practice
Operating revenues, operating realized gains (losses), pre-tax
operating earnings, net operating earnings, net operating earnings per
diluted share, operating return on average equity, book value per share
excluding accumulated other comprehensive income or similar measures are
commonly used in the insurance industry as measures of ongoing earnings
performance.
Excluded Items and Cautionary Information
The excluded items are important in understanding Nationwide
Financial's overall results of operations, and Nationwide Financial's
definition of these non-GAAP financial measures may differ from those used
by other companies. None of these non-GAAP financial measures should be
viewed as substitutes for any GAAP financial measures.
Specifically, operating revenues, operating realized gains (losses),
pre- tax operating earnings, net operating earnings, net operating earnings
per diluted share, operating return on average equity and book value per
share excluding accumulated other comprehensive income should not be viewed
as substitutes for total revenues, net realized gains (losses) on
investments, hedging instruments and hedged items, income from continuing
operations before federal income taxes, net income, earnings per diluted
share, return on average equity and book value per share, respectively,
determined in accordance with GAAP. Nationwide Financial believes that the
presentation of these non-GAAP financial measures as they are measured for
management purposes enhances the understanding of Nationwide Financial's
results of operations by highlighting the results from continuing
operations, on a pre- and post-tax basis as applicable, and the underlying
profitability drivers of Nationwide Financial's business.
Nationwide Financial excludes operating items (periodic net coupon
settlements on non-qualifying derivatives, trading portfolio realized gains
and losses, and trading portfolio valuation changes) from net realized
gains and losses on investments, hedging instruments and hedged items, net
of taxes, in the calculation of these non-GAAP financial measures because
such items are often the result of a series of independent event-driven
activities, the timing of which may or may not be at Nationwide Financial's
discretion. Excluding the fluctuating effects of these transactions helps
to depict trends in the underlying profitability of Nationwide Financial's
business without consideration of these items. Nationwide Financial also
excludes discontinued operations and the cumulative effect of adoption of
accounting principles, both net of taxes, from net operating earnings, as
such adjustments do not reflect the continuing operations of Nationwide
Financial's business.
Exhibit 3 to Second Quarter 2006 Earnings Announcement
Reconciliation of Non-GAAP Financial Measures to GAAP Financial Measures
The following tables reconcile non-GAAP financial measures used in the
accompanying Nationwide Financial earnings announcement to the most
comparable GAAP financial measures for each of the periods indicated. Page
ten of the earnings announcement includes a reconciliation of net operating
earnings to net income, including per diluted share information. This table
has not been repeated in this exhibit. Also, a reconciliation of the
forward-looking non- GAAP financial measure net operating earnings per
diluted share to net income per diluted share has not been provided because
Nationwide Financial does not regularly forecast realized gains and losses
on investments, hedging instruments and hedged items(1) (realized gains and
losses). Realized gains and losses represented $0.14 per weighted average
diluted share in 2005 and ranged from $0.14 to ($0.60) per weighted average
diluted share over the past five full years. The results of past accounting
periods, including quarterly and annual results, are not necessarily
indicative of the results to be expected for any future accounting period.
Operating revenues to revenues
Three months ended June 30, Six months ended June 30,
(in millions) 2006 (2) 2005 (2) 2006 (2) 2005 (2)
Operating revenues $1,113.3 $1,074.9 $2,213.0 $2,136.9
Net realized
(losses) gains on
investments,
hedging instruments
and hedged items (1) (11.0) 1.7 (19.1) 29.0
Revenues $1,102.3 $1,076.6 $2,193.9 $2,165.9
Operating net realized gains to net realized (losses) gains on
investments, hedging instruments and hedged items
Three months ended June 30, Six months ended June 30,
(in millions) 2006 2005 2006 2005
Operating net
realized gains $1.1 $(0.8) $2.4 $1.0
Net realized (losses)
gains on investments,
hedging instruments
and hedged items (1) (11.0) 1.7 (19.1) 29.0
Net realized
(losses) gains on
investments,
hedging
instruments and
hedged items $(9.9) $2.5 $(16.7) $30.0
Pre-tax operating earnings to income from continuing operations before
federal income taxes
Three months ended June 30, Six months ended June 30,
(in millions) 2006 (2) 2005 (2) 2006 (2) 2005 (2)
Pre-tax operating
earnings $194.0 $195.7 $380.5 $388.8
Net realized
(losses) gains on
investments,
hedging instruments
and hedged
items (1) (11.0) 1.7 (19.1) 29.0
Adjustment to DAC
amortization
related to net
realized losses
(gains) 1.5 (3.8) 6.6 (5.4)
Income from
continuing
operations
before federal
income taxes $184.5 $193.6 $368.0 $412.4
Net operating earnings to net income and net operating return on average
equity to return on average equity
Three months ended June 30,
2006 2005
Ratio Ratio
(annualized) (annualized)
(in millions) Amount Ex AOCI w/AOCI Amount Ex AOCI w/AOCI
Net operating earnings $264.0 19.8% 20.4% $144.9 11.6% 11.0%
Net realized (losses)
gains on investments,
hedging instruments and
hedged items, net of
taxes (1) (7.2) (0.5%) (0.6%) 1.1 0.1% 0.1%
Adjustment to
amortization of DAC
related to net realized
losses (gains), net of
taxes 1.0 0.1% 0.1% (2.5) (0.2%) (0.2%)
Discontinued operations,
net of taxes - - - (2.3) (0.2%) (0.2%)
Net income $257.8 19.4% 19.9% $141.2 11.3% 10.7%
Average equity, excluding
AOCI $5,321.5 $4,981.9
Average AOCI (140.0) 309.2
Average equity $5,181.5 $5,291.1
Six months ended June 30,
2006 2005
Ratio Ratio
(annualized) (annualized)
(in millions) Amount Ex AOCI w/AOCI Amount Ex AOCI w/AOCI
Net operating earnings $408.2 15.4% 15.6% $287.3 11.7% 10.9%
Net realized (losses)
gains on investments,
hedging instruments and
hedged items, net of
taxes (1) (12.4) (0.5%) (0.5%) 18.9 0.7% 0.7%
Adjustment to DAC
amortization related to
net realized losses
(gains), net of taxes 4.3 0.2% 0.2% (3.5) (0.1%) (0.1%)
Discontinued operations,
net of taxes - - - (1.0) - -
Net income $400.1 15.1% 15.3% $301.7 12.3% 11.5%
Average equity, excluding
AOCI $5,297.5 $4,915.6
Average AOCI (59.7) 350.2
Average equity $5,237.8 $5,265.8
Book value per share excluding AOCI to book value per share
(in millions, except per share data)
As of June 30, 2006 As of December 31, 2005
Per Per
Amount share Amount share
Total equity, excluding
AOCI $5,438.8 $36.43 $5,249.7 $34.42
AOCI (202.0) (1.35) 100.7 0.66
Total equity $5,236.8 $35.08 $5,350.4 $35.08
Shares outstanding 149.3 152.5
(1) Excluding operating items (periodic net coupon settlements on non-
qualifying derivatives, trading portfolio realized gains and losses,
and trading portfolio valuation changes).
(2) Excluding the results of operations of Cap Pro, NFSB and TBG Lynch,
which are presented as discontinued operations for all periods.
SOURCE Nationwide Financial Services, Inc.
 back to top
Related links:
http://www.nationwide.com/
http://www.prnewswire.com/comp/607050.html /
CONTACT:
Investors, Mark Barnett, Vice President,
Investor Relations, +1-614-677-5331, or Media, Jeff Botti,
Officer, Public Relations, +1-614-249-6339, both of Nationwide
Financial Services, Inc.
|
