CHEMICAL BANKING CORP
10-Q, 1994-08-15
STATE COMMERCIAL BANKS
Previous: CHARTER MEDICAL CORP, 10-Q, 1994-08-15
Next: BELL ATLANTIC WASHINGTON DC INC, 10-Q, 1994-08-15



<PAGE>   1


                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                FORM 10-Q

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


For the Quarter Ended June 30, 1994            Commission file number 1-5805
                      -------------                                   ------


                       CHEMICAL BANKING CORPORATION
          ------------------------------------------------------
          (Exact name of registrant as specified in its charter)

            Delaware                               13-2624428    
  ------------------------------               -----------------
  (State or other jurisdiction of              (I.R.S. Employer
   incorporation or organization)              Identification No.)


    270 Park Avenue, New York, New York               10017  
  ----------------------------------------         ----------
  (Address of principal executive offices)         (Zip Code)

    
    Registrant's telephone number, including area code  (212) 270-6000
                                                       --------------
      
      
      Indicate by check mark whether the registrant (1) has filed all
  reports required to be filed by Section 13 or 15(d) of the
  Securities Exchange Act of 1934 during the preceding 12 months (or
  for such shorter period that the registrant was required to file
  such reports), and (2) has been subject to such filing requirements
  for the past 90 days.

                                           Yes.X..   No....

  Common Stock, $1 Par Value                                247,521,125
  ---------------------------------------------------------------------

  Number of shares outstanding of each of the issuer's classes of
  common stock on July 31, 1994.
<PAGE>   2
- -----------------------------------------------------------------------------
                             FORM 10-Q INDEX
  Part I                                                       Page
  ------                                                       ----

  Item 1  Financial Statements - Chemical Banking 
          Corporation and Subsidiaries:

           Consolidated Balance Sheet at June 30, 1994 and
           December 31, 1993.                                     3

           Consolidated Statement of Income for the three
           months ended June 30, 1994 and June 30, 1993.          4

           Consolidated Statement of Income for the 
           six months ended June 30, 1994 and June 30, 1993.      5

           Consolidated Statement of Cash Flows for the 
           six months ended June 30, 1994 and June 30, 1993.      6

           Consolidated Statement of Changes in Stockholders' 
           Equity for the six months ended June 30, 1994 
           and June 30, 1993.                                     7

          Notes to Financial Statements.                       7-14


  Item 2  Management's Discussion and Analysis of Financial 
          Condition and Results of Operations.                15-52


  Part II
  -------

  Item 1  Legal Proceedings                                      53

  Item 4  Submission of Matters to a Vote of Security Holders    53

  Item 6  Exhibits and Reports on Form 8-K.                      54

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

                                  -2-

<PAGE>   3
  Part I
  Item 1.
              CHEMICAL BANKING CORPORATION and Subsidiaries
                        CONSOLIDATED BALANCE SHEET
                              (IN MILLIONS)
                                            JUNE 30, December 31,
                                                1994         1993
                                            -------- ------------
    ASSETS
    Cash and Due from Banks                 $  9,463     $  6,852
    Deposits with Banks                        4,461        6,030
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements       12,803       10,556
    Trading Assets:
      Debt and Equity Instruments             10,935       11,679
      Risk Management Instruments             20,632          ---
    Securities:
      Held-to-Maturity 
      (Market Value: $8,679 and $10,288)       8,923       10,108
      Available-for Sale                      16,606       15,840
    Loans (Net of Unearned 
      Income: $466 and $477)                  74,685       75,381
    Allowance for Losses                      (2,676)      (3,020)
    Premises and Equipment                     2,034        1,910
    Due from Customers on Acceptances          1,202        1,077
    Accrued Interest Receivable                1,029        1,106
    Assets Acquired as Loan Satisfactions        735          934
    Other Assets                               8,089       11,435
                                            --------     --------
         TOTAL ASSETS                       $168,921     $149,888
                                            ========     ========

    LIABILITIES
    Deposits:
      Demand (Noninterest Bearing)          $ 22,066     $ 23,443
      Time and Savings                        47,737       51,940
      Foreign                                 22,153       22,894
                                            --------     --------
      Total Deposits                          91,956       98,277
    Federal Funds Purchased and Securities 
      Sold Under Repurchase Agreements        20,764       12,857
    Other Borrowed Funds                      12,604       11,908
    Acceptances Outstanding                    1,205        1,099
    Accounts Payable and Accrued Liabilities   1,998        2,607
    Other Liabilities                         20,878        3,784
    Long-Term Debt                             8,336        8,192
                                            --------     --------
         TOTAL LIABILITIES                   157,741      138,724
                                            --------     --------
    COMMITMENTS AND CONTINGENCIES 
       (SEE NOTE 8)
    STOCKHOLDERS' EQUITY
    Preferred Stock                            1,854        1,654
    Common Stock (Issued 253,981,906 and 
      253,397,864 Shares)                        254          253
    Capital Surplus                            6,557        6,553
    Retained Earnings                          2,920        2,501
    Net Unrealized Gain (Loss) on Securities 
      Available-for-Sale, Net of Taxes          (291)         215
    Treasury Stock, at Cost 
      (3,056,217 and 515,782 Shares)            (114)         (12)
                                            --------     --------
         TOTAL STOCKHOLDERS' EQUITY           11,180       11,164
                                            --------     --------
         TOTAL LIABILITIES AND 
           STOCKHOLDERS' EQUITY             $168,921     $149,888
                                            ========     ========

  The Notes to Consolidated Financial Statements are an integral part
  of these Statements.

                                  -3-
<PAGE>   4
              CHEMICAL BANKING CORPORATION and Subsidiaries 
                  CONSOLIDATED STATEMENT OF INCOME
                    THREE MONTHS ENDED JUNE 30,
                (IN MILLIONS, EXCEPT PER SHARE DATA)

                                                  1994         1993
                                                ------       ------
    INTEREST INCOME
    Loans                                       $1,375      $ 1,433
    Securities                                     432          443
    Trading Assets                                 191          103
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements            121           80
    Deposits With Banks                            100           73
                                               -------      -------
      Total Interest Income                      2,219        2,132
                                               -------      -------
    INTEREST EXPENSE
    Deposits                                       543          569
    Short-Term and Other Borrowings                359          253
    Long-Term Debt                                 132          135
                                               -------      -------
      Total Interest Expense                     1,034          957
                                               -------      -------
    NET INTEREST INCOME                          1,185        1,175
    PROVISION FOR LOSSES                           160          363
                                               -------      -------
    NET INTEREST INCOME AFTER 
      PROVISION FOR LOSSES                       1,025          812
                                               -------      -------

    NONINTEREST REVENUE
    Trust and Investment Management Fees           108          102
    Corporate Finance and Syndication Fees          93           84
    Service Charges on Deposit Accounts             75           77
    Fees for Other Banking Services                279          272
    Trading Account and Foreign Exchange Revenues  203          298
    Securities Gains                                13            5
    Other Revenue                                   96          204
                                               -------      -------
      Total Noninterest Revenue                    867        1,042
                                               -------      -------

    NONINTEREST EXPENSE
    Salaries                                       542          529
    Employee Benefits                              102          105
    Occupancy Expense                              140          145
    Equipment Expense                               91           88
    Foreclosed Property Expense                      2           85
    Other Expense                                  404          360
                                               -------      -------
      Total Noninterest Expense                  1,281        1,312
                                               -------      -------
    INCOME BEFORE INCOME TAXES                     611          542
    INCOME TAX EXPENSE                             254          161
                                               -------      -------
    NET INCOME                                  $  357      $   381
                                               =======      =======
    NET INCOME APPLICABLE TO COMMON STOCK       $  324      $   341
                                               =======      =======

    NET INCOME PER COMMON SHARE                 $ 1.28      $  1.35
                                               =======      =======
    AVERAGE COMMON SHARES OUTSTANDING            253.1        251.7

  The Notes to Financial Statements are an integral part of these
  Statements.

                                  -4-

<PAGE>   5
  Part I
  Item 1. (continued)

              CHEMICAL BANKING CORPORATION and Subsidiaries
                     CONSOLIDATED STATEMENT OF INCOME
                        SIX MONTHS ENDED JUNE 30,
                  (IN MILLIONS, EXCEPT PER SHARE DATA)

                                                  1994            1993
                                               -------         -------
    INTEREST INCOME
    Loans                                       $2,682          $2,898
    Securities                                     848             871
    Trading Assets                                 364             197
    Federal Funds Sold and Securities
      Purchased Under Resale Agreements            221             156
    Deposits With Banks                            194             134
                                              --------        --------
      Total Interest Income                      4,309           4,256
                                              --------        --------
    INTEREST EXPENSE
    Deposits                                     1,063           1,162
    Short-Term and Other Borrowings                651             505
    Long-Term Debt                                 267             265
                                              --------        --------
      Total Interest Expense                     1,981           1,932
                                              --------        --------
    NET INTEREST INCOME                          2,328           2,324
    Provision for Losses                           365             675
                                              --------        --------
    NET INTEREST INCOME AFTER 
      PROVISION FOR LOSSES                       1,963           1,649
                                              --------        --------

    NONINTEREST REVENUE
    Trust and Investment Management Fees           218             200
    Corporate Finance and Syndication Fees         175             155
    Service Charges on Deposit Accounts            144             144
    Fees for Other Banking Services                569             523
    Trading Account and Foreign Exchange Revenues  388             550
    Securities Gains                                59              75
    Other Revenue                                  245             320
                                              --------        --------
      Total Noninterest Revenue                  1,798           1,967
                                              --------        --------
    NONINTEREST EXPENSE
    Salaries                                     1,060           1,030
    Employee Benefits                              221             207
    Occupancy Expense                              286             290
    Equipment Expense                              175             163
    Foreclosed Property Expense                     37             156
    Restructuring Charge                            48              43
    Other Expense                                  778             699
                                              --------        --------
      Total Noninterest Expense                  2,605           2,588
                                              --------        --------
    INCOME BEFORE INCOME TAX EXPENSE AND 
      EFFECT OF ACCOUNTING CHANGES               1,156           1,028
    Income Tax Expense                             480             308
                                              --------        --------
    INCOME BEFORE EFFECT OF ACCOUNTING CHANGES     676             720
    Net Effect of Changes in 
      Accounting Principles                        ---              35
                                              --------        --------
    NET INCOME                                  $  676          $  755
                                              ========        ========
    NET INCOME APPLICABLE TO COMMON STOCK       $  611          $  676
                                              ========        ========

    PER COMMON SHARE:
      Income Before Effect of 
        Accounting Changes                      $ 2.41          $ 2.56
      Net Effect of Changes in 
        Accounting Principles                      ---             .14
                                              --------        --------
      Net Income                                $ 2.41          $ 2.70
                                              ========        ========
    AVERAGE COMMON SHARES OUTSTANDING            253.1           250.1

  The Notes to Financial Statements are an integral part of these
  Statements.


                                  -5-

<PAGE>   6
  Part I
  Item 1. (continued)

              CHEMICAL BANKING CORPORATION and Subsidiaries
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                        SIX MONTHS ENDED JUNE 30,
                              (IN MILLIONS)
                                                      1994      1993
                                                   -------   -------
  OPERATING ACTIVITIES
  Net Income                                       $   676    $  755
  Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities:
      Provision for Losses                             365       675
      Restructuring Charge                              48        43
      Depreciation and Amortization                    146       146
      Net Changes In:
       Trading Related Assets                          318    (4,545)
       Accrued Interest Receivable                      77       (32)
       Accrued Interest Payable                         45       138
       Other, Net                                     (444)      759
                                                   -------   -------
      Net Cash Provided (Used) 
        by Operating Activities                      1,231    (2,061)
                                                   -------   -------

  INVESTING ACTIVITIES
  Net Change In:
    Deposits with Banks                              1,581    (1,902)
    Federal Funds Sold and Securities 
      Purchased Under Resale Agreements             (2,247)   (1,532)
    Loans Due to Sales and Securitizations           4,787     6,255
    Other Loans                                     (4,919)   (1,950)
    Other, Net                                        (102)     (296)
  Proceeds from the Maturity of 
    Held-to-Maturity Securities                      1,925     2,667
  Purchases of Held-to-Maturity Securities            (761)   (4,885)
  Proceeds from the Maturity of 
    Available-for-Sale Securities                    1,925       448
  Proceeds from the Sale of 
    Available-for-Sale Securities                   11,252     2,016
  Purchases of Available-for-Sale Securities       (14,775)   (1,114)
  Cash Used in Acquisitions                            ---      (333)
                                                   -------  --------
      Net Cash Used by Investing Activities         (1,334)     (626)
                                                   -------   -------

  FINANCING ACTIVITIES
  Net Change In:
    Noninterest Bearing Domestic Demand Deposits    (1,374)   (1,395)
    Domestic Time and Savings Deposits              (4,186)   (1,794)
    Foreign Deposits                                  (741)       80
    Federal Funds Purchased, Securities Sold Under 
      Repurchase Agreements and Other 
        Borrowed Funds                               8,538     3,276
    Other Liabilities                                  353       204
    Other, Net                                         106      (200)
  Proceeds from the Issuance of Long-Term Debt       1,215     2,611
  Redemption and Maturity of Long-Term Debt         (1,080)   (1,214)
  Proceeds from the Issuance of Common Stock            16       163
  Issuance of Preferred Stock                          200       387
  Redemption of Preferred Stock                        ---      (394)
  Treasury Stock                                       (56)      ---
  Cash Dividends Paid                                 (257)     (238)
                                                   -------   -------
      Net Cash Provided by Financing Activities      2,734     1,486
                                                   -------   -------
  Effect of Exchange Rate Changes 
    on Cash and Due from Banks                         (20)        5
                                                   -------   -------
  Net Increase (Decrease) in Cash 
    and Due from Banks                               2,611    (1,196)
                                                   -------   -------
  Cash and Due from Banks at January 1,              6,852     8,846
                                                   -------   -------
  Cash and Due from Banks at June 30,              $ 9,463    $7,650
                                                   =======   =======
  Cash Interest Paid                               $ 1,936    $1,794
  Taxes Paid                                       $   564    $  122

  The Notes to Financial Statements are an integral part of these
  Statements.

                                  -6-


<PAGE>   7
  Part I
  Item 1. (continued)

              CHEMICAL BANKING CORPORATION and Subsidiaries
                    CONSOLIDATED STATEMENT OF CHANGES
                         IN STOCKHOLDERS' EQUITY
                        SIX MONTHS ENDED JUNE 30,
                              (IN MILLIONS)

                                                     1994        1993
                                                  -------     -------

  BALANCE AT JANUARY 1,                           $11,164      $9,851
                                                 --------    --------

  Net Income                                          676         755
  Dividends Declared:
    Preferred Stock                                   (65)        (78)
    Common Stock                                     (192)       (166)
  Issuance of Preferred Stock                         200         400
  Redemption of Preferred Stock                       ---        (394)
  Issuance of Common Stock                             16         163
  Restricted Stock Granted                            (11)        ---
  Net Changes in Treasury Stock                      (102)        ---
  Net Change in Fair Value of 
     Available-for-Sale Securities, 
       Net of Taxes                                  (506)        ---
  Accumulated Translation Adjustment                  ---           2
                                                 --------    --------
    Net Change in Stockholders' Equity                 16         682
                                                 --------    --------

  BALANCE AT JUNE 30,                             $11,180     $10,533
                                                 ========    ========


                      NOTES TO FINANCIAL STATEMENTS
                      -----------------------------

  NOTE 1 - BASIS OF PRESENTATION
  ------------------------------
  The unaudited financial statements of Chemical Banking Corporation
  and subsidiaries (the "Corporation") are prepared in accordance with
  generally accepted accounting principles for interim financial
  information.  In the opinion of management, all adjustments
  (consisting only of normal recurring adjustments) necessary for a
  fair presentation of the financial position and the results of
  operations for the interim periods presented have been included. Certain
  amounts in prior periods have been reclassified to conform to the current
  presentation.

  On January 1, 1994, the Corporation adopted Financial Accounting
  Standards Board ("FASB") Interpretation No. 39, "Offsetting of
  Amounts Related to Certain Contracts" ("FASI 39"), which changed the
  reporting of unrealized gains and losses on interest rate and
  foreign exchange contracts on the balance sheet.  The Interpretation
  requires that gross unrealized gains be reported as assets and gross
  unrealized losses be reported as liabilities.  The Interpretation,
  however, permits netting of such unrealized gains and losses with
  the same counterparty when master netting agreements have been
  executed.  The adoption of this Interpretation has resulted in an
  increase of $19.0 billion in each of assets and liabilities at June
  30, 1994, with unrealized gains reported as Trading Assets-Risk
  Management Instruments and unrealized losses reported in Other
  Liabilities.  Prior to the adoption of FASI 39, unrealized gains and
  losses were reported net in Other Assets.

  On December 31, 1993, the Corporation adopted Statement of Financial
  Accounting Standards No. 115, "Accounting for Certain Investments in
  Debt and Equity Securities" ("SFAS 115").  In accordance with SFAS
  115, cash flows from purchases, maturities and sales of available-
  for-sale securities have been classified as cash flows from
  investing activities and prior periods have been similarly
  reclassified.  Prior to the adoption of SFAS 115, cash flows from
  these transactions were included as operating activities.  See Note
  3 of this Form 10-Q for further discussion.

                                  -7-

<PAGE>   8
  Part I
  Item 1. (continued)

  NOTE 2 - TRADING ASSETS-DEBT AND EQUITY INSTRUMENTS
  ---------------------------------------------------
  Trading assets-debt and equity instruments, which are measured at
  fair value, are presented in the following table for the dates
  indicated:
  ===================================================================
                                             June 30,    December 31,
  (in millions)                                  1994            1993
  -------------------------------------------------------------------
  U.S. Government and Federal Agencies        $ 3,739         $ 2,792
  Obligations of State and 
    Political Subdivisions                         77             604
  Certificates of Deposit, Bankers' 
    Acceptances, and Commercial Paper             822           1,794
  Debt Securities Issued by 
    Foreign Governments                         3,391           4,025
  Foreign Financial Institutions                1,834           1,496
  Other (a)                                     1,072             968
                                              -------         -------

  Total Trading Assets - Debt and 
    Equity Instruments                        $10,935         $11,679
                                              =======         =======
  --------------------------------------------------------------------
  [FN]
  (a) Primarily includes corporate debt and eurodollar bonds.
  ====================================================================

  NOTE 3 - SECURITIES
  -------------------
  On December 31, 1993, the Corporation adopted SFAS 115, which
  addresses the accounting for investments in equity securities that
  have readily determinable fair values and for investments in all
  debt securities.  Such securities are classified into three
  categories and accounted for as follows:  debt securities that the
  Corporation has the positive intent and ability to hold to maturity
  are classified as held-to-maturity and are measured at amortized
  cost; debt and equity securities bought and held principally for the
  purpose of selling in the near term are classified as trading
  securities and are measured at fair value, with unrealized gains and
  losses included in earnings; and debt and equity securities not
  classified as either held-to-maturity or trading securities are
  deemed available-for-sale and are measured at fair value, with
  unrealized gains and losses, net of applicable taxes, reported in a
  separate component of stockholders' equity.

  SFAS No. 115 resulted in a net after-tax unfavorable impact of
  approximately $291 million on the Corporation's stockholders' equity
  at June 30, 1994, compared with a net after-tax favorable impact of
  $215 million at December 31, 1993.  The net change from the 1993
  year-end was primarily the result of the higher interest rate
  environment and the declining value of Brady Bonds (as defined in
  Note 4).  See Note 4 for further discussion.



                                  -8-

<PAGE>   9
  Part I
  Item 1. (continued)

  HELD-TO-MATURITY SECURITIES

  The amortized cost and estimated fair value of held-to-maturity
  securities were as follows for the dates indicated:

  <TABLE>
  <CAPTION>
  ====================================================================================================
  JUNE 30, 1994 (IN MILLIONS)                                    Gross       Gross
                                                 Amortized  Unrealized  Unrealized       Fair
                                                      Cost       Gains      Losses      Value(a)
                                                 ---------  ----------  ----------      -----
  <S>                                             <C>         <C>         <C>       <C>
  U.S. Government and Federal
     Agency/Corporation Obligations:
      Mortgage-backed Securities                   $ 3,545     $     1     $   111   $  3,435
      Collateralized Mortgage Obligations            4,266           4         139      4,131
      Other, primarily U.S. Treasuries                 159         ---         ---        159
  Obligations of State and Political
     Subdivisions                                       32         ---         ---         32
  Collateralized Mortgage Obligations (b)              160           4           2        162
  Other                                                761           3           4        760
                                                   -------     -------     -------    -------
      Total Held-to-Maturity Securities (c)        $ 8,923     $    12     $   256   $  8,679
                                                   =======     =======     =======    =======
  ----------------------------------------------------------------------------------------------------
  </TABLE>
  
<TABLE>
  <CAPTION>

  December 31, 1993 (in millions)                                Gross       Gross
                                                 Amortized  Unrealized  Unrealized       Fair
                                                      Cost       Gains      Losses      Value(a)
                                                  --------  ----------  ----------      -----
  <S>                                             <C>         <C>         <C>       <C>
  U.S. Government and Federal
     Agency/Corporation Obligations:
      Mortgage-backed Securities                   $ 3,666     $   132     $   ---   $  3,798
      Collateralized Mortgage Obligations            5,375          45          11      5,409
      Other, primarily U.S. Treasuries                 101         ---         ---        101
  Obligations of State and Political
     Subdivisions                                       13           1         ---         14
  Collateralized Mortgage Obligations (b)              153           5           1        157
  Other                                                800           9         ---        809
                                                   -------     -------     -------    -------
      Total Held-to-Maturity Securities (c)        $10,108     $   192     $    12   $ 10,288
                                                   =======     =======     =======    =======
  ----------------------------------------------------------------------------------------------------

  <FN>
  (a) The Corporation's portfolio of securities generally consists of
      investment grade securities.  The market value of actively
      traded securities is determined by the secondary market, while
      the market value for non-actively traded securities is based on
      independent broker quotations.  
  (b) Collateralized mortgage obligations of private issuers generally
      have underlying collateral consisting of obligations
      of U.S. Government and Federal agencies and corporations. 
  (c) See Note 4 for loans accounted for pursuant to SFAS 115.
  ====================================================================================================
  </TABLE>

                                  -9-

<PAGE>   10
  Part I
  Item 1. (continued)

  AVAILABLE-FOR-SALE SECURITIES

  The amortized cost and estimated fair value of available-for-sale
  securities were as follows for the dates indicated: 

  <TABLE>
  <CAPTION>
  ====================================================================================================
  JUNE 30, 1994 (IN MILLIONS)                                    Gross       Gross
                                                 Amortized  Unrealized  Unrealized       Fair
                                                      Cost       Gains      Losses      Value(a)
                                                 ---------  ----------  ----------   --------
<S>                                                <C>         <C>         <C>       <C>
  U.S. Government and Federal
     Agency/Corporation Obligations:
      Mortgage-backed Securities                   $ 8,561     $   402     $   435   $  8,528
      Collateralized Mortgage Obligations              383           1          12        372
      Other, primarily U.S. Treasuries               4,126          12         247      3,891
  Debt Securities Issued by Foreign Governments      2,514           6          99      2,421
  Corporate Debt Securities                            343          15           4        354
  Collateralized Mortgage Obligations (b)              361           1           3        359
  Other                                                691           1          11        681
                                                   -------     -------     -------    -------
     Total Available-for-Sale Securities 
      Carried at Fair Value (c)                    $16,979     $   438     $   811   $ 16,606
                                                   =======     =======     =======    =======
  ----------------------------------------------------------------------------------------------------
  </TABLE>

  <TABLE>
  <CAPTION>

  December 31, 1993 (in millions)                                Gross       Gross
                                                 Amortized  Unrealized  Unrealized       Fair
                                                      Cost       Gains      Losses      Value(a)
                                                  --------  ----------  ----------      -----
<S>                                                <C>         <C>         <C>       <C>
  U.S. Government and Federal
     Agency/Corporation Obligations:
      Mortgage-backed Securities                   $ 8,298     $   349     $    14   $  8,633
      Collateralized Mortgage Obligations              837           4           2        839
      Other, primarily U.S. Treasuries               2,400          42          17      2,425
  Debt Securities Issued by Foreign Governments      2,174          49           9      2,214
  Corporate Debt Securities                            326          11           3        334
  Collateralized Mortgage Obligations (b)              618           3           1        620
  Other                                                791         ---          16        775
                                                   -------     -------     -------    -------
     Total Available-for-Sale Securities 
      Carried at Fair Value (c)                    $15,444     $   458     $    62   $ 15,840
                                                   =======     =======     =======    =======
  ----------------------------------------------------------------------------------------------------

  <FN>
  (a) The Corporation's portfolio of securities generally consists of
      investment grade securities.  The market value of actively
      traded securities is determined by the secondary market, while
      the market value for non-actively traded securities is based on
      independent broker quotations.
  (b) Collateralized mortgage obligations of private issuers generally
      have underlying collateral consisting of obligations of U.S.
      Government and Federal agencies and corporations.
  (c) See Note 4 for loans accounted for pursuant to SFAS 115.
  ====================================================================================================
  </TABLE>

  NOTE 4 - LOANS
  --------------
  As discussed in Note 3, the Corporation adopted SFAS 115 effective
  December 31, 1993.  Certain loans that meet the accounting
  definition of a security are classified as loans and are measured
  pursuant to SFAS 115.  Bonds that have been issued by foreign
  governments (such as Mexico, Venezuela and Brazil) to financial
  institutions, including the Corporation, as part of a debt
  renegotiation (i.e. "Brady Bonds") are subject to the provisions of
  SFAS 115.  At June 30, 1994, $3,452 million of loans, primarily
  renegotiated loans, were measured under SFAS 115, including $1,965
  million of loans that are classified as held-to-maturity and that
  are carried at amortized cost.  Pre-tax gross unrealized gains and
  gross unrealized losses related to these held-to-maturity

  

                                  -10-
<PAGE>   11
  Part I
  Item 1. (continued)
 

  loans totaled $9 million and $735 million, respectively, at June 30, 1994.
  Loans that were designated as available-for-sale at June 30, 1994
  are carried at fair value in the amount of $1,487 million.  Pre-tax
  gross unrealized gains and gross unrealized losses on these loans
  totaled $139 million and $274 million, respectively, and are
  reported net of taxes in a separate component of stockholders'
  equity.  Cash proceeds from the sale of available-for-sale loans
  during the first half of 1994 were $318 million (all of these
  proceeds were recorded in the 1994 first quarter).  
  
  NOTE 5 - POSTRETIREMENT BENEFITS OTHER THAN PENSIONS
  ----------------------------------------------------
  The Corporation provides postretirement health care and life
  insurance benefits ("benefits") to substantially all domestic
  employees who meet certain age and length-of-service requirements at
  retirement.  The amount of benefits provided varies with length of
  service and date of hire.  The Corporation has not funded these
  benefits.

  Effective January 1, 1993, the Corporation adopted Statement of
  Financial Accounting Standards No. 106, "Employers' Accounting for
  Postretirement Benefits Other Than Pensions" ("SFAS 106").  SFAS 106
  requires recognition, during the years of the employees' active
  service, of the employer's expected cost and obligation of providing
  postretirement health care and other postretirement benefits other
  than pensions to employees and eligible dependents.  

  The Corporation elected to expense the entire unrecognized
  accumulated obligation (the "transition obligation") as of the date
  of adoption of SFAS 106 via a one-time charge of $415 million (or
  $1.67 per common share), based on the domestic benefits design.

  NOTE 6 - RESTRUCTURING CHARGES
  ------------------------------
  During the 1994 first quarter, the Corporation included in
  noninterest expense a restructuring charge of $48 million ($28
  million after-tax) related to the closing of 50 New York branches
  and a staff reduction of 650.  The restructuring charge primarily
  comprises real estate costs and severance costs associated with the
  closing of the 50 New York branches.  Also included in the
  restructuring charge are severance costs involved in optimizing the
  branch staff at existing branches.  This rationalization of the
  branch system is part of an ongoing Corporate-wide program to
  improve productivity.  At June 30, 1994, the reserve balance
  associated with this restructuring charge was approximately $30
  million.

  The 1993 first quarter results included a one-time restructuring
  charge of $43 million ($30 million after-tax) related to the
  Federally-assisted acquisition in February 1993 of certain assets
  and liabilities of four former banks (the "First City Banks") of
  First City Bancorporation of Texas, Inc. ("First City") by the
  Corporation's subsidiary, Texas Commerce Bancshares, Inc. ("Texas
  Commerce").  At June 30, 1994, the reserve balance associated with
  this restructuring charge had been substantially utilized and no
  significant additional costs are expected in the future.

  In 1993, the Corporation completed an assessment of costs associated
  with the merger of the Corporation and Manufacturers Hanover
  Corporation.  These costs related principally to changes in the
  Corporation's facilities plans since the merger announcement in
  July, 1991 and revised estimates of occupancy-related costs
  associated with headquarters and branch consolidations.  At June 30,
  1994, the merger reserve balance was approximately $62 million.

  NOTE 7 - INCOME TAXES
  ---------------------
  The Corporation adopted Statement of Financial Accounting Standards
  No. 109, "Accounting for Income Taxes" ("SFAS 109"), as of January
  1, 1993 and, after taking into account the additional tax benefits
  associated with the adoption of SFAS 106 (see Note 5), the
  Corporation recognized a favorable cumulative effect on income tax
  expense of $450 million (or $1.81 per common share).

  The Corporation recognized its remaining available Federal income
  tax benefits in the third quarter of 1993.  As a result, the
  Corporation's earnings beginning in the fourth quarter of 1993 were
  reported on a fully-taxed basis.  


                                  -11-

<PAGE>   12
  Part I
  Item 1. (continued)

  The Corporation's Federal valuation reserve (which had been
  established as of January 1, 1993 in accordance with the
  requirements of SFAS 109) has a balance of $124 million at June 30,
  1994, relating to tax benefits which are subject to tax law
  limitations on realization.  At this time, the Corporation believes
  that realization of these benefits is sufficiently in doubt to
  preclude recognition in accordance with the criteria of SFAS 109.

  Additionally, a valuation reserve approximating $148 million at June
  30, 1994, was established as of January 1, 1993 against all New York
  State and City deferred tax assets.  Because of the lack of any loss
  carryover provision under New York statutes, the Corporation is
  uncertain at this time whether these tax benefits can be realized. 
  Foreign deferred taxes are not material.

  NOTE 8 - COMMITMENTS AND CONTINGENCIES
  --------------------------------------
  For a discussion of certain legal proceedings, see Part II, Item 1
  of this Form 10-Q.  The Corporation and its subsidiaries are
  defendants in a number of legal proceedings.  After reviewing with
  counsel all actions and proceedings pending against or involving the
  Corporation and its subsidiaries, management does not expect the
  aggregate liability or loss, if any, resulting therefrom to have a
  material adverse effect on the consolidated financial condition of
  the Corporation.

  NOTE 9 - PREFERRED STOCK
  ------------------------
  On June 8, 1994, the Corporation issued 2 million shares of
  Adjustable Rate Cumulative Preferred Stock, Series L, with a stated
  value of $100 per share.  Dividends are cumulative from June 8, 1994
  and are payable quarterly commencing June 30, 1994.  The dividend
  rate for the initial dividend period from June 8, 1994 to June 30,
  1994 was 6.28% per annum.  Thereafter, the quarterly dividend rate
  will be equal to 84% of the highest of the Treasury Bill Rate, the
  Ten Year Constant Maturity Rate and the Thirty Year Constant
  Maturity Rate (as each of such terms are defined in the Certificate
  of Designations relating to the preferred stock), but not less than
  4.50% per annum or more than 10.50% per annum.  The shares of
  preferred stock are not redeemable prior to June 30, 1999.  On or
  after such date, the shares of preferred stock are redeemable at the
  option of the Corporation, in whole or in part, at a redemption
  price of $100 per share, plus accrued and unpaid dividends to the
  date of redemption.

  NOTE 10 - COMMON STOCK REPURCHASE
  ---------------------------------
  On May 27, 1994, the Corporation announced its intention to
  repurchase up to 10 million shares of its common stock on the open
  market from time to time during the twelve months following such
  announcement.  As of June 30, 1994, the Corporation had repurchased
  approximately 3.2 million shares of its common stock under this
  program.

  NOTE 11 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
  -----------------------------------------------------------
  Derivatives and Foreign Exchange Products:  In the normal course of
  its business, the Corporation utilizes various financial instruments
  to meet the financing needs of its customers, to generate revenues
  through its trading activities, and to manage its exposure to
  fluctuations in interest and currency rates.  Derivatives and
  foreign exchange transactions involve, to varying degrees, credit
  risk and market risk.  Credit risk is the possibility that a loss
  may occur because a party to a transaction fails to perform
  according to the terms of the contract.  Market risk is the
  possibility that a change in interest or currency rates will cause
  the value of a financial instrument to decrease or become more
  costly to settle.

  Credit exposures for various products of the Corporation are
  summarized in the following table for the dates indicated.  The
  table should be read in conjunction with the descriptions of such
  products and their risks included on pages B71-B74 of the
  Corporation's Annual Report on Form 10-K for the year ended December
  31, 1993.  The amount of mark-to-market exposure presented in the
  table below takes into account the impact of master netting
  agreements in effect at the respective dates.



                                  -12-
<PAGE>   13
  Part I
  Item 1. (continued)

  ====================================================================
                                        JUNE 30,       December 31,
  (in billions)                             1994               1993
  --------------------------------------------------------------------
  Credit Exposure:
   Interest Rate Contracts                $ 10.1            $  8.6
   Foreign Exchange Contracts               10.4               8.1
   Stock Index Option and 
     Commodity Contracts                     0.3               0.2
                                         -------           -------
   Total Credit Exposure                    20.8              16.9
  Less:  Amounts Recorded as Assets 
    on Consolidated Balance Sheet           20.8(a)            3.3
                                         -------           -------
  Credit exposure not on balance sheet    $  ---            $ 13.6
                                         =======           =======
  --------------------------------------------------------------------
  [FN]
  (a) Increase due to adoption of FASI 39 on January 1, 1994.
  ====================================================================

  The increases in the credit exposure related to interest rate
  contracts and foreign exchange contracts at June 30, 1994 compared
  with December 31, 1993 was primarily due to increased notional
  outstandings at June 30, 1994 coupled with the decline in the value
  of the U.S. dollar against foreign currencies.

  The following table summarizes the aggregate notional amounts of
  interest rate contracts and foreign exchange contracts for the dates
  indicated.  The table should be read in conjunction with the
  descriptions of these products and their risks included on pages
  B71-B74 of the Corporation's Annual Report on Form 10-K for the year
  ended December 31, 1993.
  
  <TABLE>
  <CAPTION>
  =================================================================================
  OFF-BALANCE SHEET INSTRUMENTS-DERIVATIVES AND
  FOREIGN EXCHANGE INSTRUMENTS                            NOTIONAL AMOUNTS
  (IN MILLIONS)                              TRADING         ALM(a)          TOTAL
  ---------------------------------------------------------------------------------

  Financial Instruments, the Credit Risk of Which is
  Represented by Other Than Notional or Contract Amounts:
  At June 30, 1994:
  <S>                                     <C>            <C>            <C>
  Total Interest Rate Contracts           $1,999,508     $  123,784     $2,123,292
  Total Foreign Exchange Contracts           942,283         12,249        954,532
  Total Stock Index Options and Commodity 
   Derivative Contracts                        5,727            ---          5,727
                                           ---------      ---------      ---------
  Total Off-Balance Sheet Instruments
   (Notional Amount)                      $2,947,518     $  136,033     $3,083,551
                                           =========      =========      =========
  --------------------------------------------------------------------------------
  At December 31, 1993:
  Total Interest Rate Contracts           $1,644,396     $   96,970     $1,741,366
  Total Foreign Exchange Contracts           720,793         11,361        732,154
  Total Stock Index Options and Commodity 
   Derivative Contracts                        5,751            ---          5,751
                                           ---------      ---------      ---------
  Total Off-Balance Sheet Instruments
   (Notional Amount)                      $2,370,940     $  108,331     $2,479,271
                                           =========      =========      =========
  ---------------------------------------------------------------------------------
  <FN>
  (a) ALM denotes Asset/Liability Management.
  =================================================================================
  </TABLE>


                                  -13-

<PAGE>   14
  Part I
  Item 1. (continued)

  Credit-Related Financial Instruments:  The following table
  summarizes the Corporation's credit risk at June 30, 1994 and at
  December 31, 1993, represented by contract amounts relating to the
  credit-related financial instruments listed in the table.  The table
  should be read in conjunction with the description of these credit-
  related products and their risks included on pages B71-B74 of the
  Corporation's Annual Report on Form 10-K for the year ended
  December 31, 1993.  These credit-related products are not
  derivatives or foreign exchange related products.

  ======================================================================
  OFF-BALANCE SHEET INSTRUMENTS-CREDIT-RELATED
  FINANCIAL INSTRUMENTS
                                             JUNE 30,     December 31,
  (in millions)                                  1994             1993
  ----------------------------------------------------------------------
  Commitments to Extend Credit               $ 43,519(a)      $ 47,540(a)
  Standby Letters of Credit (Net of Risk
     Participations of $5,162 and $1,285)      12,281           11,224
  Other Letters of Credit                       2,879            2,325
  Customers' Securities Lent                   17,290           14,530
  ----------------------------------------------------------------------
  [FN]
  (a) Excludes credit card commitments of $18.6 billion and $18.0
      billion at June 30, 1994 and December 31, 1993, respectively.
  ======================================================================

  For a description of the Corporation's derivatives products and
  related revenues, see the Derivatives and Related Products section
  in Part I, Item 2 of this Form 10-Q.


                                  -14-
<PAGE>   15
  Part I
  Item 2.
  <TABLE>
  <CAPTION>
                           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
=============================================================================================================================
                                                       QUARTERLY FINANCIAL HIGHLIGHTS
                                               (IN MILLIONS, EXCEPT PER SHARE AND RATIO DATA)

                                                                 1994                              1993                     
                                                        ---------------------    -------------------------------------------
                                                           SECOND      First      Fourth       Third      Second       First
                                                          QUARTER    Quarter     Quarter     Quarter     Quarter     Quarter
                                                          -------    -------     -------     -------     -------     -------
  <S>                                                     <C>         <C>        <C>         <C>         <C>         <C>
  REPORTED:
  Income Before Effect of Accounting Changes              $   357     $  319     $   347     $   502     $   381     $   339
  Net Effect of Changes in Accounting Principles              ---        ---         ---         ---         ---          35
                                                          -------    -------     -------     -------     -------     -------
  Net Income                                              $   357     $  319     $   347     $   502     $   381     $   374
                                                          =======    =======     =======     =======     =======     =======
  Per Common Share:
    Income Before Effect of Accounting Changes            $  1.28     $ 1.13     $  1.23     $  1.84     $  1.35     $  1.21
    Net Effect of Changes in Accounting Principles            ---        ---         ---         ---         ---         .14
                                                          -------    -------     -------     -------     -------     -------
    Net Income                                            $  1.28     $ 1.13     $  1.23     $  1.84     $  1.35     $  1.35
                                                          =======    =======     =======     =======     =======     =======
  ---------------------------------------------------------------------------------------------------------------------------
  PRO FORMA: (a)
  Income Before Effect of Accounting Changes              $   357     $  319     $   347     $   288     $   327     $   276
  Net Effect of Changes in Accounting Principles              ---        ---         ---         ---         ---          35
                                                          -------    -------     -------     -------     -------     -------
  Net Income                                              $   357     $  319     $   347     $   288     $   327     $   311
                                                          =======    =======     =======     =======     =======     =======
  Per Common Share:
    Income Before Effect of Accounting Changes            $  1.28     $ 1.13     $  1.23     $   .99     $  1.14     $   .95
    Net Effect of Changes in Accounting Principles            ---        ---         ---         ---         ---         .14
                                                          -------    -------     -------     -------     -------     -------
    Net Income                                            $  1.28     $ 1.13     $  1.23     $   .99     $  1.14     $  1.09
                                                          =======    =======     =======     =======     =======     =======
  ---------------------------------------------------------------------------------------------------------------------------
  Book Value                                              $ 37.17     $36.74     $ 37.60     $ 35.96     $ 34.47     $ 33.50
  Market Value                                            $ 38.50     $36.38     $ 40.13     $ 45.00     $ 40.88     $ 40.38
  Common Dividends Declared                               $   .38     $  .38     $   .38(b)  $   .33     $   .33     $   .33

  COMMON SHARES OUTSTANDING:
       Average                                              253.1      253.2       252.5       252.1       251.7       248.5
       Period End                                           250.9      253.3       252.9       252.3       251.8       251.5

  PERFORMANCE RATIOS:
  Return on Average Assets (c)                                .87%(e)    .79%(e)     .94%       1.39%       1.04%       1.06%
  Return on Average Common Equity (c)                       13.90%     12.24%      13.38%      20.90%      15.97%      16.47%
  Return on Average Stockholders' Equity (c)                12.96%     11.59%      12.48%      18.68%      14.49%      15.00%
  Overhead Ratio (d)                                         62.4%      61.5%       60.6%       57.9%       59.2%       59.5%

  CAPITAL RATIOS:
  Common Stockholders' Equity to Assets                       5.5%(e)    5.6%(e)     6.3%        6.1%        6.0%        5.7%
  Total Stockholders' Equity to Assets                        6.6%(e)    6.6%(e)     7.4%        7.3%        7.2%        7.1%
  Tier 1 Leverage                                             6.4%(e)(f) 6.2%(e)(f)  6.8%(f)     6.9%        6.6%        6.7%
  Risk-Based Capital Ratios:
      Tier I (4.0% required)                                  8.7%(f)    8.3%(f)     8.1%(f)     7.9%        7.6%        7.5%
      Total  (8.0% required)                                 12.8%(f)   12.5%(f)    12.2%(f)    12.1%       12.0%       11.8%

  ---------------------------------------------------------------------------------------------------------------------------
  <FN>
  (a) The Corporation recognized its remaining available Federal
      income tax benefits in the third quarter of 1993 and, as a
      result, the Corporation's earnings beginning in the fourth
      quarter of 1993 are reported on a fully-taxed basis.  The pro-
      forma section assumes that the Corporation's 1993 first, second
      and third quarter results are reported on a fully-taxed basis.
  (b) In the fourth quarter of 1993, the Corporation increased its
      quarterly common stock dividend to $0.38 per share.
  (c) Quarterly performance ratios are based on annualized reported
      net income amounts.
  (d) Excludes nonrecurring charges.
  (e) On January 1, 1994, the Corporation adopted Financial Accounting
      Standards Board ("FASB") Interpretation No. 39 ("FASI 39"),
      which increased total assets and total liabilities by
      approximately $19.0 billion and by $14.5 billion at June 30,
      1994 and March 31, 1994, respectively, and total average assets
      and total average liabilities by approximately $14.1 billion for
      the 1994 second quarter and $13.1 billion for the first quarter
      of 1994.  Excluding the impact of FASI 39, the return on average
      assets for the second and first quarters of 1994 were .96% and
      .86%, respectively.
  (f) In accordance with current regulatory guidelines, these ratios
      exclude the impact on stockholders' equity resulting from the
      adoption of SFAS No. 115.
    ==========================================================================================================================

  </TABLE>


                                  -15-
<PAGE>   16
  Part I
  Item 2 (continued)


  --------------------------------------------------------------------
  OVERVIEW
  --------------------------------------------------------------------

  Chemical Banking Corporation (the "Corporation") reported net income
  of $357 million, or $1.28 per common share, for the 1994 second
  quarter, an increase of 9% from earnings on a comparable basis
  (excluding tax benefits) of $327 million, or $1.14 per share, for
  the second quarter of 1993.  Reported net income in the 1993 second
  quarter was $381 million, or $1.35 per share, a period in which the
  Corporation recognized income tax benefits of $54 million.  The
  Corporation recognized its remaining available Federal tax benefits
  in the third quarter of 1993 and, as a result, the Corporation's
  earnings commencing with the fourth quarter of 1993 are reported on
  a fully-taxed basis.  

  For the first six months of 1994, the Corporation's net income was
  $676 million, an increase of 12 percent from $603 million on a
  comparable basis for the first half of 1993.  Reported net income
  for the first six months of 1993 was $755 million, a period in which
  the Corporation benefited from $152 million in accounting changes
  and tax benefits.

  The 1993 year-to-date results included the impact of two significant
  accounting changes. On January 1, 1993, the Corporation adopted
  Statement of Financial Accounting Standards No. 106, "Employers
  Accounting for Postretirement Benefits Other Than Pensions" ("SFAS
  106"), which resulted in a charge of $415 million and Statement of
  Financial Accounting Standards No. 109, "Accounting for Income
  Taxes" ("SFAS 109"), which resulted in an income tax benefit of $450
  million.  The net favorable impact of the adoption of these new
  accounting standards was $35 million.

  The Corporation's core businesses performed well in a challenging
  environment during the 1994 second quarter.  Earnings benefited from
  further improvement in the Corporation's risk profile, including a
  substantial reduction in nonperforming assets, a sharp decline in
  the provision for losses and a decrease in other credit costs.  The
  Corporation remains committed to improving its operating margins and
  return levels.  To achieve this end, revenue initiatives and
  productivity programs are currently under way throughout the
  Corporation and are expected to contribute to ongoing improvements.

  Completion of a Brazilian refinancing package during the second
  quarter of 1994 brought to a close the broad LDC-rescheduling
  programs begun in the mid-1980s.  Accordingly, the Corporation has
  combined its remaining LDC allowance for losses with its general
  allowance for losses and will no longer report a separate LDC
  allowance.

  The Corporation's nonperforming assets at June 30, 1994 were $2.49
  billion, a decrease of $710 million, or 22%, from $3.20 billion at
  March 31, 1994 and a decrease of $1.04 billion, or 29%, from $3.53
  billion at December 31, 1993.  Moreover, after peaking in the 1992
  third quarter, nonperforming assets have declined by $4.09 billion,
  or 62%, since September 30, 1992.  As a result of the continued
  decline in nonperforming assets, the ratio of the allowance for
  losses to nonperforming loans reached 152% at June 30, 1994,
  compared with 117% at the 1993 year-end and 79% at June 30, 1993.

  At June 30, 1994, the Corporation's ratios of Tier 1 Capital to
  risk-weighted assets and Total Capital to risk-weighted assets were
  8.7% and 12.8%, respectively, well in excess of the minimum ratios
  specified by the Board of Governors of the Federal Reserve System
  ("Federal Reserve Board").

  On July 1, 1994, the Corporation completed its tender offer for the
  outstanding common stock and the depositary shares representing the
  preferred stock of Margaretten Financial Corporation
  ("Margaretten").  With this acquisition, the Corporation will, based
  on year-end 1993 data, rank fourth nationwide in mortgage
  originations and fifth in mortgage servicing.  This acquisition is
  not reflected in the 1994 second quarter results.


                                  -16-
<PAGE>   17
  Part I
  Item 2 (continued)


  --------------------------------------------------------------------
  RESULTS OF OPERATIONS
  --------------------------------------------------------------------
  NET INTEREST INCOME
  ====================================================================

                                        Second Quarter      Six Months 
                                     -------------------    -----------
  (in millions)                          1994    1993     1994     1993
                                       ------  ------   ------   ------

  Total Interest Income               $ 2,219  $2,132   $4,309   $4,256
                                      ------- -------  ------- --------
  Total Interest Expense                1,034     957    1,981    1,932
                                      ------- -------  -------  -------
  NET INTEREST INCOME                   1,185   1,175    2,328    2,324
  Taxable Equivalent Adjustment (a)         4       6        9       11
                                      ------- -------  -------  -------
  NET INTEREST INCOME - TAXABLE
     EQUIVALENT BASIS                 $ 1,189  $1,181   $2,337   $2,335
                                      ======= =======  =======  =======

  [FN]
  (a)  Reflects a pro forma adjustment to the net interest income
       amount included in the Statement of Income to permit
       comparisons of yields on tax-exempt and taxable assets.
  ====================================================================

  Net interest income for the second quarter of 1994 was $1,185
  million, compared with $1,175 million for the comparable 1993
  period.  For the first six months of 1994, net interest income was
  $2,328 million, versus $2,324 million for the same period of 1993. 
  The slight increases from last year were due to an increase in
  interest-earning assets (including growth in consumer loans), and
  the favorable impact of the decrease in nonperforming loans, largely
  offset by a lower net yield on interest-earning assets.
  
  AVERAGE BALANCES, INTEREST RATE SPREAD AND NET YIELD ON AVERAGE
  INTEREST-EARNING ASSETS
  ---------------------------------------------------------------------
                                              Second Quarter
                                    -----------------------------------
                                            1994              1993
                                      ----------------  -------------
                                      AVERAGE           Average
  (Taxable equivalent rates;          BALANCE   RATE    Balance   Rate
   in millions)                       -------   ----    -------   ----

  Loans (a)                          $ 74,144   7.44%  $ 79,900   7.19%
  Securities                           26,594   6.54     24,029   7.39
  Liquid Interest-Earning Assets       28,380   5.82     21,675   4.74
                                     --------          --------
  Total Interest-Earning Assets      $129,118   6.89%  $125,604   6.81%
                                     ========          ========

  Interest-Bearing Liabilities       $111,063   3.73%  $108,242   3.53%
  Interest-Rate Spread                          3.16              3.28
  Interest-Free Funds                  18,055    ---     17,362    ---
                                     --------          --------
  Total Source of Funds              $129,118   3.20%  $125,604   3.05%
                                     ========          ========

  Net Yield on Interest-Earning Assets          3.69%             3.76%
                                                =====             =====

  [FN]
  (a)  Nonperforming loans are included in the average loan balances.


                                  -17-

<PAGE>   18
  Part I
  Item 2 (continued)



                                                  Six Months
                                      --------------------------------
                                            1994              1993
                                      --------------    --------------
                                      AVERAGE           Average
  (Taxable equivalent rates;          BALANCE   RATE    Balance   Rate
   in millions)                       -------   ----    -------   ----

  Loans (a)                          $ 74,312   7.29%  $ 80,654   7.26%
  Securities                           26,500   6.47     23,670   7.43
  Liquid Interest-Earning Assets       28,647   5.48     19,789   4.96
                                     --------          --------
  Total Interest-Earning Assets      $129,459   6.72%  $124,113   6.92%
                                     ========          ========

  Interest-Bearing Liabilities       $111,081   3.59%  $106,944   3.64%
  Interest-Rate Spread                          3.13              3.28
  Interest-Free Funds                  18,378    ---     17,169    ---
                                     --------          --------
  Total Source of Funds              $129,459   3.08%  $124,113   3.13%
                                     ========          ========

  Net Yield on Interest-Earning Assets          3.64%             3.79%
                                                =====             =====
  [FN]
  (a)  Nonperforming loans are included in the average loan balances.


  The Corporation's average interest-earning assets for the 1994
  second quarter were $129.1 billion, an increase of $3.5 billion from
  the comparable period last year.  For the first six months, average
  interest-earning assets were $129.5 billion in 1994, an increase of
  $5.3 billion, or 4.3%, from 1993.  The composition of average
  interest-earning assets shifted in response to growth in liquid
  assets to support trading businesses and securities, more than
  offsetting declines in loans.  While net interest income was only
  slightly higher than the 1993 level, the shift to lower-spread
  liquid assets has exerted downward pressure on the net yield on
  interest-earning assets.  

  The Corporation's average total loans in the 1994 second quarter and
  first six months declined by $5.8 billion and $6.4 billion,
  respectively, from the comparable 1993 periods.  As a percentage of
  total interest-earning assets, the loan portfolio for the second
  quarter of 1994 decreased to 57% from 65% in the same period a year
  ago.  The decline in the loan portfolio reflects a continued
  reduction in commercial loans (albeit at a much lower rate than
  prior quarters), largely offset by an increase in the consumer
  portfolio.  For a further discussion of the Corporation's loans, see
  the Credit Portfolio section in this Form 10-Q.

  The Corporation's liquid interest-earning assets and securities
  averaged $55.0 billion in the 1994 second quarter, compared with
  $45.7 billion for the same period in 1993.  For the first six
  months, liquid interest-earning assets and securities averaged $55.1
  billion in 1994, compared with $43.4 billion for 1993.  As a
  percentage of total interest-earning assets, combined liquid assets
  and securities for the second quarter were 43% in 1994 versus 35% in
  the 1993 comparable period, reflecting the growth in liquid assets
  to support the Corporation's trading businesses and securities.

  The $3.5 billion growth in interest-earning assets for the 1994
  second quarter was funded by higher interest-bearing liabilities of
  $2.8 billion and a $.7 billion increase in interest-free funds.  For
  the first half of 1994, the higher level of interest-earning assets
  was funded by a $4.1 billion increase in interest-bearing
  liabilities and a $1.2 billion increase in interest-free funds.  

  The negative impact on net interest income from nonperforming loans
  in the second quarter of 1994 was $38 million, down from $49 million
  in the same quarter in 1993.  For the first six months, the negative
  impact was $57 million in 1994, compared with a negative impact of
  $98 million in 1993.  The improvement in both 1994 periods is
  principally due to the significant reduction in the level of the
  Corporation's nonperforming loans.  


                                  -18-

<PAGE>   19
  Part I
  Item 2 (continued)


  The net yield on interest-earning assets, which is the average rate
  for interest-earning assets less the average rate paid for all
  sources of funds, including the impact of interest-free funds, was
  3.69% in the second quarter of 1994, compared with 3.76% in same
  period in 1993.  The net yield on interest-earning assets for the
  first six months of 1994 was 3.64%, compared with 3.79% for the same
  period in 1993.  The decline in the net yield was affected by the
  aforementioned shift in the Corporation's balance sheet asset mix,
  partially offset by the smaller negative impact from nonperforming
  loans.  The contribution from interest-free funds to the net yield
  was 53 basis points in the 1994 second quarter, up from 48 basis
  points in the 1993 second quarter.  The increase resulted from the
  higher average interest-earning asset rate in 1994, as well as the
  increased level of interest-free funds that financed interest-
  earning assets.

  Management anticipates that the net yield on interest-earning assets
  for the remainder of 1994 will approximate the net yield for the
  first six months of 1994 but that the net yield on interest-earning
  assets for the full year 1994 will be lower than the net yield on
  interest-earning assets for the full year 1993.  Management
  nevertheless expects that net interest income for the full year 1994
  will approximate the 1993 level as an anticipated higher level of
  interest-earning assets is expected to offset the anticipated
  decline in the net yield.

  For additional information on average balances and net interest
  income, see Average Consolidated Balance Sheet, Interest and Rates
  on pages 50-51.

  PROVISION FOR LOSSES

  The Corporation's provision for losses was $160 million for the 1994
  second quarter, compared with $205 million in the 1994 first
  quarter, and $363 million in the 1993 second quarter.  For the first
  six months, the provision for losses was $365 million in 1994 versus
  $675 million in 1993.  Included in the 1993 second quarter provision
  was $55 million related to the decision to accelerate the
  disposition of certain nonperforming residential mortgage loans.  
  
  As a result of management's evaluation of the continuing improvement
  in the Corporation's credit profile, the provision for losses in the
  1994 second quarter and first half was lower than the Corporation's
  net charge-offs in each of those periods.  The Corporation expects
  the provision for losses for each of the subsequent quarters in 1994
  to decline further from the level of the provision for the 1994
  second quarter.  A discussion of the Corporation's credit portfolio,
  net charge-offs and allowance for losses appears in the Credit
  Portfolio section in this Form 10-Q.

  NONINTEREST REVENUE

                                        Second Quarter     Six Months
                                       ---------------   -------------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------

  Trust and Investment Management Fees  $ 108   $  102  $  218   $  200
  Corporate Finance and 
    Syndication Fees                       93       84     175      155
  Service Charges on Deposit Accounts      75       77     144      144
  Fees for Other Banking Services         279      272     569      523
  Trading Account and Foreign 
    Exchange Revenues                     203      298     388      550
  Securities Gains                         13        5      59       75
  Other Revenue                            96      204     245      320
                                       ------   ------  ------   ------
     Total Noninterest Revenue          $ 867   $1,042  $1,798   $1,967
                                       ======   ======  ======   ======


  The decrease in noninterest revenue for the 1994 second quarter and
  first six months when compared to corresponding 1993 periods
  reflected lower trading account and foreign exchange revenues, as
  well as lower revenues from equity-related investments and lower
  gains from the sales of emerging markets debt securities.  The
  aforementioned decreases were partially offset by increased
  corporate finance fees, credit card services fees, and trust and
  investment management fees.  


                                  -19-
<PAGE>   20
  Part I
  Item 2 (continued)


  Trust and investment management fees are primarily comprised of
  corporate, institutional and personal trust activities.  Services
  provided include custody, security services, and private banking to
  customers on a global basis.  The following table presents the
  components of trust and investment management fees for the periods
  indicated.

                                        Second Quarter     Six Months
                                      ------------------  -------------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------

  Trust and Investment Management Fees:
     Personal Trust Fees                $  54   $   46  $  107   $   97
     Corporate and Institutional 
       Trust Fees                          45       46      91       85
     Other, primarily Foreign 
       Asset Management                     9       10      20       18
                                      -------  ------- -------  -------
       Total                            $ 108   $  102  $  218   $  200
                                      =======  ======= =======  =======

  For the second quarter and first six months of 1994, personal trust
  fees rose 17% and 10%, respectively, from the comparable 1993
  periods.  The increases were primarily due to higher volume and new
  customer relationships developed as a result of the acquisition of
  Ameritrust Texas Corporation ("Ameritrust").  Partially offsetting
  these increases was a slight decline in corporate and institutional
  trust fees in the 1994 second quarter as a result of pricing
  pressures affecting this business.

  Corporate finance and syndication fees were $93 million in the 1994
  second quarter and $175 million in the first six months of 1994,
  increases of 11% and 13%, respectively, from the comparable periods
  last year.  The increases from last year reflect higher global loan
  originations and distributions by the Corporation as well as new
  revenue from underwriting public corporate debt offerings.  During
  the first half of 1994, the Corporation acted as agent or co-agent
  for approximately $129 billion of syndicated credit facilities, a
  reflection of the Corporation's large client base and strong
  emphasis on distribution.  

  The following table sets forth the components of fees for other
  banking services for the periods indicated.  

                                        Second Quarter     Six Months
                                        -------------      -----------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------

  Fees for Other Banking Services:
     Credit Card Services Revenue       $  75   $   55  $  150   $  108
     Fees in Lieu of Compensating 
       Balances                            49       52     107      104
     Commission on Letters of Credit 
       and Acceptances                     39       40      76       80
     Loan Commitment Fees                  23       25      45       46
     Mortgage Servicing Fees               18       17      34       32
     Other Fees                            75       83     157      153
                                       ------   ------  ------   ------
       Total                            $ 279   $  272  $  569   $  523
                                       ======   ======  ======   ======


  The higher level of credit card services revenue for both 1994
  periods included fees from the new Shell MasterCard, reflecting
  increased volume of retail credit cards from a growing cardholder
  base.

  Combined trading account and foreign exchange revenues in the 1994
  second quarter were $203 million, versus a record $298 million in
  the same period in 1993, and as compared with $185 million in the
  first quarter of 1994.  For the first six months, combined trading
  account and foreign exchange revenues were $388 million in 1994,
  compared with $550 million in 1993.  The decline in trading results
  for both the second quarter and first half of 1994 from the prior
  year reflected difficult conditions in certain trading markets,
  including emerging market debt and European government bonds, and in
  many foreign exchange markets.



                                  -20-

<PAGE>   21
  Part I
  Item 2 (continued)


  The following table sets forth the components of trading account and
  foreign exchange revenues for the second quarter and first six
  months of 1994 and 1993.  
  ====================================================================

                                        Second Quarter     Six Months
                                      ------------------  ------------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------
  Trading Account and Foreign 
   Exchange Revenue:
     Interest Rate Contracts (a)        $ 135   $   97  $  223   $  226
     Foreign Exchange Revenue (b)          55       96     100      164
     Debt Instruments and Other (c)        13      105      65      160
                                       ------   ------  ------   ------
       Total                            $ 203   $  298  $  388   $  550
                                       ======   ======  ======   ======

  [FN]
  (a) Includes interest rate swaps, currency swaps, foreign exchange
      forward contracts, interest rate futures, and forward rate
      agreements and related hedges.
  (b) Includes foreign exchange spot and option contracts.
  (c) Includes U.S. government and foreign government agency and
      corporate debt securities, emerging markets debt instruments,
      debt-related derivatives, equity securities, equity derivatives,
      and commodity derivatives.
  ====================================================================

  The trading environment was difficult during the first six months of
  1994.  While rates in the U.S. bond markets have been increasing
  during 1994, along with the economic cycle, the foreign exchange
  markets and European bond markets have not generally followed
  underlying economic trends.  As such, positions taken in these
  foreign markets have not been as profitable as in prior periods. 
  Interest rate contract revenues increased in the second quarter of
  1994 compared with the same 1993 period primarily reflecting
  earnings on certain derivative instruments resulting from higher
  demand for these hedging products.  Foreign exchange revenues
  decreased during the first six months of 1994 primarily due to
  unexpected movements in the U.S. dollar.  The decrease in debt
  instrument revenue was primarily due to difficult conditions in the
  emerging debt markets, as well as in the European government bond
  markets.

  Trading revenues are affected by many factors including volatility
  of currencies and interest rates, the volume of transactions
  executed by the Corporation's customers, the Corporation's success
  in proprietary positioning, its credit ratings, and steps taken by
  central banks and governments to affect financial markets.  The
  Corporation believes that its trading business is a significant core
  business and that its recently improved credit standing will benefit
  the Corporation's trading revenues by enabling the Corporation to
  utilize a wider array of products with additional counterparties. 
  However, the Corporation expects that its trading revenues will
  fluctuate as factors, such as market volatility, governmental
  actions, or success in proprietary positioning, may vary from period
  to period and may not be as favorable in future periods as they were
  during 1993.

  Securities gains were $13 million in the 1994 second quarter, an
  increase of $8 million from the same period in 1993.  For the first
  six months, securities gains were $59 million in 1994, versus $75
  million in 1993.  

  Other revenue in the 1994 second quarter was $96 million, compared
  with $204 million in the 1993 second quarter.  For the first six
  months, other revenue was $245 million in 1994, compared with $320
  million in 1993.  The following table presents the composition of
  other noninterest revenue for the second quarters and first six
  months of 1994 and 1993.


                                  -21-
<PAGE>   22
  Part I
  Item 2 (continued)


  ====================================================================

                                        Second Quarter     Six Months
                                        -------------      ----------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------
  Other Revenue:
   Revenue from Equity-Related 
     Investments                        $  66   $  115  $  149   $  143
   Net Gains on LDC-Related 
     Interest Bond Sales                  ---       44      45      100
   All Other Revenue                       30       45      51       77
                                       ------   ------  ------   ------
     Total                              $  96   $  204  $  245   $  320
                                       ======   ======  ======   ======
  ====================================================================

  Revenue from equity-related investments, which includes income from
  venture capital activities and emerging markets investments, was $66
  million in the 1994 second quarter, compared with $115 million in
  the same 1993 period.  For the first half of 1994, revenue from
  equity-related investments was $149 million, a slight increase from
  the comparable 1993 period.  At June 30, 1994, the Corporation had
  equity-related investments with a carrying value of $1.9 billion. 
  The Corporation believes that equity-related investments will
  continue to make substantial contributions to the Corporation's
  earnings, although the timing of the recognition of gains from such
  activities is unpredictable and it is expected that revenues from
  such activities will vary significantly from period to period.  For
  further discussion of the Corporation's venture capital activities,
  see page B30 of the Corporation's Annual Report on Form 10-K for the
  year ended December 31, 1993.

  In the 1994 second quarter, the Corporation had no LDC-related past-
  due interest bond sales versus gains from the sales of such bonds of
  $44 million in the 1993 second quarter.  The 1994 first half results
  included the recognition of $45 million in net gains from LDC-
  related past-due interest bonds, compared with $100 million in the
  same period a year ago.  

  All other revenue includes the Corporation's share of CIT's net
  income which, after purchase accounting adjustments, was $19 million
  in the 1994 second quarter and $36 million in the first six months,
  increases from $17 million and $32 million, respectively, for the
  comparable 1993 periods.  Also included in all other revenue for the
  second quarter of 1994 was a net loss of $6 million incurred in
  connection with the Corporation's residential mortgage sales
  activities, compared with a net loss of $25 million in the 1994
  first quarter and a net gain of $5 million in the 1993 second
  quarter.  The results for the second quarter and first quarter of
  1994 included $19 million and $11 million, respectively, of revenue
  from the sale of mortgage servicing rights.  For the first six
  months of 1994, the Corporation's residential mortgage sales
  activities incurred a $31 million loss (net of $30 million of gains
  from the sale of servicing rights), compared with a $12 million gain
  the first six months of 1993 (no servicing rights were sold in the
  first half of 1993).

  NONINTEREST EXPENSE
  ====================================================================
                                        Second Quarter     Six Months
                                        --------------     ----------
  (in millions)                          1994     1993    1994     1993
                                       ------   ------  ------   ------
  Salaries                             $  542  $   529  $1,060  $ 1,030
  Employee Benefits                       102      105     221      207
  Occupancy Expense                       140      145     286      290
  Equipment Expense                        91       88     175      163
  Foreclosed Property Expense               2       85      37      156
  Restructuring Charge                    ---      ---      48       43
  Other Expense                           404      360     778      699
                                       ------   ------  ------   ------
  Total Noninterest Expense            $1,281  $ 1,312  $2,605  $ 2,588
                                       ======   ======  ======   ======
  ====================================================================


                                  -22-
<PAGE>   23
  Part I
  Item 2 (continued)


  Noninterest expense in the 1994 second quarter was $1,281 million,
  compared with $1,312 million in the second quarter of 1993. 
  Expenses for the second quarter of 1994 reflected additional costs
  of $47 million associated with the acquisition of Ameritrust and
  operating costs connected with the Shell MasterCard (including
  marketing expenses that increased $21 million largely reflecting the
  advertising campaign for the co-branded program).

  For the first six months, noninterest expense was $2,605 million in
  1994 versus $2,588 million in 1993.  Included in the results for the
  first six months of 1994 was a $48 million restructuring charge,
  recorded in the first quarter, related to the closing of 50 New York
  state branches.  The results for the first six months of 1993
  included a restructuring charge of $43 million associated with the
  Federally-assisted acquisition in February 1993 of certain assets
  and liabilities of four former banks (the "First City Banks") of
  First City Bancorporation of Texas, Inc. by Texas Commerce
  Bancshares.  Excluding the restructuring charges in both years,
  noninterest expense for the first half of 1994 increased by $12
  million or less than 1% from the comparable 1993 period. 
  Noninterest expense for the first six months of 1994, when compared
  with the comparable 1993 period, reflected higher expenses
  associated with investments in certain key businesses partially
  offset by lower foreclosed property expense.  The investments
  included the 1993 acquisitions by Texas Commerce (which contributed
  approximately $37 million in additional operating expenses) and
  higher operating costs of $66 million related to the co-branded
  Shell MasterCard program in the first six months of 1994.  

  The ratio of noninterest operating expense (excluding nonrecurring
  charges) to total operating revenue was 62.4% in the 1994 second
  quarter, compared with 59.2% in the same 1993 period.  This ratio
  for the first six months of 1994 was 62.0% compared with 58.8% for
  the first six months of 1993.  The Corporation anticipates its
  revenue growth in certain key businesses and its various
  productivity initiatives will improve the ratio of noninterest
  operating expenses to total operating revenue.

  The increases in salaries for the 1994 second quarter and first six
  months were primarily due to additional staff costs resulting from
  the 1993 acquisitions by Texas Commerce, the implementation of the
  Shell MasterCard program, and the increase in the Corporation's
  securities underwriting business, partially offset by lower
  incentive compensation costs due to the lower trading results. 
  Total staff at June 30, 1994 amounted to 40,988 compared with 41,303
  at June 30, 1993, as staff increases in areas with revenue growth
  initiatives were more than offset by reductions from continued
  integration and productivity efforts.

  In the first six months of 1994, employee benefits increased $14
  million from the prior year period reflecting the 1993 Texas
  Commerce acquisitions, as well as a change in actuarial assumptions
  used for pension expense and Other Postretirement Benefits ("OPEB")
  expense.  Total 1994 pension expense is expected to be higher than
  the 1993 level, as a result of a decrease in the discount rate
  utilized in determining the benefit obligation to 7.5%.  Higher
  costs related to various medical plans also contributed to the
  increase in employee benefits.

  Equipment expense in the 1994 second quarter was $91 million
  compared with $88 million in the same 1993 period.  For the first
  six months, equipment expense was $175 million in 1994, versus $163
  million in 1993.  The increase in 1994 was primarily the result of
  continued technology enhancements to support the Corporation's
  investment in certain key businesses.

  Foreclosed property expense was $2 million in 1994 second quarter,
  compared with $85 million in the 1993 second quarter.  The current
  quarter expense benefited by approximately $15 million of gains from
  the sale of foreclosed property.  Additionally, included in the 1993
  second quarter amount was $20 million related to the decision to
  accelerate the disposition of certain foreclosed residential
  properties arising from loans originally extended several years ago
  under a reduced documentation mortgage program that was discontinued
  in 1990.  For the first six months, foreclosed property expense was
  $37 million in 1994 versus $156 million in 1993, reflecting
  significant progress in managing the Corporation's real estate
  portfolio.  Management expects that foreclosed property expense in
  each of the 1994 third and fourth quarters will be higher than the
  amount of foreclosed property expense in the 1994 second quarter;
  nevertheless, management continues to expect that foreclosed
  property expense for the full year 1994 will be significantly lower
  than the full year 1993 level.


                                  -23-
<PAGE>   24
  Part I
  Item 2 (continued)


  Other expense is comprised of items such as professional services,
  insurance, marketing, communications expense and Federal Deposit
  Insurance Corporation ("FDIC") assessments.  Other expense for the
  1994 second quarter was $404 million, compared with $360 million in
  the same period in 1993.  Other expense for the 1994 second quarter
  reflected additional costs of $30 million in connection with the
  Shell MasterCard (including $21 million of marketing expenses). 
  Also contributing to the quarter-over-quarter increase in other
  expense was higher professional fees, up 8% to $59 million,
  reflecting increased use of contract computer consultants associated
  with the Corporation's ongoing technology enhancement efforts.

  For the first six months, other expense was $778 million in 1994,
  compared with $699 million for the prior year.  The increase
  principally reflects higher marketing expenses, professional services 
  and telecommunication costs, as well as expenses associated with the
  First City Banks and Ameritrust acquisitions.  Included in other
  expense for the first six months of 1994 was approximately $20
  million related to the amortization of goodwill and other intangible
  assets and other ongoing expenses associated with the First City
  Banks and Ameritrust acquisitions.  As a result of these
  acquisitions, total amortization of goodwill and intangibles
  amounted to $56 million in the first half of 1994, an increase of
  10% from the same period in 1993.  Marketing expenses for the first
  six months of 1994 was $97 million, an increase of $29 million from
  comparable period in 1993, reflecting the marketing campaign for the
  co-branded Shell MasterCard project, as well as increased
  promotional advertising related to the Corporation's retail banking
  business.

  The Corporation expects that total noninterest operating expense in
  1994 will be somewhat higher than that in 1993, reflecting costs
  associated with the continued investment by the Corporation to grow
  key business activities.  

  INCOME TAXES
  The Corporation's effective tax rate was 41.5% in the second quarter
  and the first six months of 1994, compared with 29.7% and 30.0% in
  the respective 1993 periods.  Tax expense included income tax
  benefits of $54 million in the 1993 second quarter and $117 million
  in the first six months of 1993.  Because the Corporation recognized
  its remaining available Federal tax benefits in the third quarter of
  1993, the Corporation's earnings beginning in the fourth quarter of
  1993 were reported on a fully-taxed basis.

  --------------------------------------------------------------------
  LINES OF BUSINESS RESULTS
  --------------------------------------------------------------------

  Profitability of the Corporation is tracked with an internal
  management information system that produces lines-of-business
  performance within the Global Bank, Regional Bank, Real Estate and
  Corporate sectors.  A set of management accounting policies has been
  developed and implemented to ensure that the reported results of the
  groups reflect the economics of their businesses.  Lines-of-business
  results are subject to restatement as appropriate whenever there are
  refinements in management reporting policies or changes to the
  management organization.  Certain amounts reported in prior periods
  have been restated to conform with the current 1994 presentation. 
  Lines-of-business results are subject to further restatements as may
  be necessary to reflect future changes in internal management
  reporting.  


                                  -24-

<PAGE>   25
  Part I
  Item 2 (continued)


  <TABLE>
  <CAPTION>

                                       GLOBAL BANK         REGIONAL BANK       TEXAS COMMERCE
                                       -----------         -------------       --------------
  For the three months ended
    June 30,                         1994       1993      1994      1993      1994      1993
  (in millions, except ratios)      ------    ------    ------    ------    ------    ------
  <S>                             <C>       <C>       <C>       <C>       <C>        <C>
  Total Revenue                   $    691  $    944  $  1,088  $  1,030  $    277   $   279
  Credit Provision                      43        80       108       116       (10)        5
  Noninterest Expense                  318       319       724       708       192       206
  Income (Loss) Before Taxes           330       545       256       206        95        68
  Income Taxes (Benefits)              121       218       109        87        35        24
                                    ------    ------    ------    ------    ------    ------
  Net Income (Loss)                    209       327       147       119        60        44
                                    ======    ======    ======    ======    ======    ======

  Average Assets                  $102,634  $ 82,585  $ 42,270  $ 40,160  $ 20,190   $21,628
  Return on Common Equity             19.4%     26.8%     21.3%     15.5%     13.6%     10.3%
  Return on Assets                    0.82%     1.59%     1.39%     1.19%     1.18%     0.82%
  Overhead Ratio (Excluding 
    Restructuring Charge)             46.0%     33.8%     66.5%     68.7%     69.4%     73.9%

  ==========================================================================================
</TABLE>

<TABLE>
<CAPTION>


                                                            REAL ESTATE          TOTAL(a)
                                                            -----------          -----
  For the three months ended June 30,                     1994      1993      1994      1993
                                                        ------    ------    ------    ------
  (in millions, except ratios)

  <S>                                                 <C>       <C>       <C>       <C>
  Total Revenue                                       $     39  $     48  $  2,052  $  2,217
  Credit Provision                                          70        94       160       363
  Noninterest Expense                                       35        54     1,281     1,312
  Income (Loss) Before Taxes                               (66)     (100)      611       542
  Income Taxes (Benefits)                                  (29)      (44)      254       215
                                                        ------    ------    ------    ------
  Net Income (Loss) Before Special 
    Item/Accounting Changes                                (37)      (56)      357       327
  Special Item (Federal Tax Benefits)                      ---       ---       ---        54
                                                        ------    ------    ------   -------
  Net Income (Loss)                                        (37)      (56)      357       381
                                                        ======    ======    ======    ======

  Average Assets                                      $  5,344  $  7,220  $164,066  $146,350
  Return on Common Equity                                   NM        NM      13.9%     16.0%
  Return on Assets                                          NM        NM      0.87%     1.04%
  Overhead Ratio (Excluding 
    Restructuring Charge)                                   NM        NM      62.4%     59.2%

  <FN>
  (a) Total column includes Corporate sector.  See description of
      Corporate sector on page 29.
  NM - Not meaningful.
  ==========================================================================================
</TABLE>


                                  -25-
<PAGE>   26
  Part I
  Item 2 (continued)


  
 <TABLE>
 <CAPTION>

                                       GLOBAL BANK         REGIONAL BANK       TEXAS COMMERCE
                                       -----------         -------------       --------------
  For the six months
    ended June 30,                    1994      1993      1994      1993      1994      1993
  (in millions, except ratios)      ------    ------    ------    ------    ------    ------
  <S>                             <C>       <C>       <C>       <C>       <C>        <C>
  Total Revenue                   $  1,426  $  1,777  $  2,127  $  2,060  $    545   $   542
  Credit Provision                      85       168       218       245       (20)       11
  Noninterest Expense                  613       609     1,467     1,397       389       403
  Income (Loss) Before Taxes           728     1,000       442       418       176       128
  Income Taxes (Benefits)              279       394       189       173        65        39
                                    ------    ------    ------    ------    ------    ------
  Net Income (Loss)                    449       606       253       245       111        89
                                    ======    ======    ======    ======    ======    ======

  Average Assets                  $101,596  $ 80,637  $ 42,173  $ 40,728  $ 20,455   $20,637
  Return on Common Equity             20.8%     24.6%     18.2%     16.1%     12.7%     11.1%
  Return on Assets                    0.89%     1.51%     1.21%     1.21%     1.09%     0.87%
  Overhead Ratio (Excluding 
    Restructuring Charge)             43.0%     34.3%     66.7%     67.8%     71.4%     74.5%
  ==========================================================================================
  
  </TABLE>

  <TABLE>
  <CAPTION>
                                                            REAL ESTATE           TOTAL(a)
                                                            -----------           -----
  For the six months ended June 30,                       1994      1993      1994      1993
  (in millions, except ratios)                          ------    ------    ------    ------
  <S>                                                 <C>       <C>       <C>        <C>
  Total Revenue                                       $     85  $     95  $  4,126   $ 4,291
  Credit Provision                                         139       169       365       675
  Noninterest Expense                                       89       109     2,605     2,588
  Income (Loss) Before Taxes                              (143)     (183)    1,156     1,028
  Income Taxes (Benefits)                                  (63)      (81)      480       425
                                                        ------    ------    ------    ------
  Net Income (Loss) Before Special 
    Item/Accounting Changes                                (80)     (102)      676       603
  Special Item (Federal Tax Benefits)                      ---       ---       ---       117
  Accounting Changes (SFAS 106 and 109)                    ---       ---       ---        35
                                                        ------    ------    ------    ------
  Net Income (Loss)                                        (80)     (102)      676       755
                                                        ======    ======    ======    ======

  Average Assets                                      $  5,635  $  7,242  $164,109  $144,489
  Return on Common Equity                                   NM        NM      13.1%     16.2%
  Return on Assets                                          NM        NM      0.83%     1.05%
  Overhead Ratio (Excluding 
    Restructuring Charge)                                   NM        NM      62.0%     58.8%


  <FN>
  (a) Total column includes Corporate sector.  See description of
      Corporate sector on page 29.
  NM - Not meaningful.
  ==========================================================================================
 
 </TABLE>
 
  Guidelines exist for assigning expenses that are not directly
  incurred by businesses, such as overhead and taxes, as well as for
  allocating shareholders' equity and the provision for losses,
  utilizing a risk-based methodology.  Noninterest expenses of the
  Corporation are fully allocated to the business units except for
  special corporate one-time charges.  Management has developed a
  risk-adjusted capital methodology that quantifies different types of
  risk -- credit, operating and market -- within various businesses
  and assigns capital accordingly.  Credit risk is computed using a
  risk grading system that is consistently applied throughout the 
  Corporation.  During the second quarter of 1994, the Corporation
  revised its equity allocation approach to fully

                                  -26-

<PAGE>   27
  Part I
  Item 2 (continued)

  allocate all equity from its Corporate sector back to the business units.
  These changes resulted in the restatement of the business units' capital
  for the 1994 first quarter and for all of 1993.  A long-term expected income
  tax rate is assigned in evaluating the Corporation's businesses. 
  Texas Commerce's results are tracked and reported on a legal entity
  basis, including the return on equity calculation.

  GLOBAL BANK

  The Global Bank is organized into four principal management
  entities: Banking & Corporate Finance (worldwide wholesale client
  management and venture capital activities); Structured Finance (loan
  syndications, high yield securities and mergers & acquisitions);
  Asia, Europe & Capital Markets (securities, foreign exchange and
  derivatives trading, the Corporation's treasury functions and
  administration of the international branch system in Asia and
  Europe); and Developing Markets (cross-border investment banking,
  local merchant banking and trade finance).  The Global Bank seeks to
  optimize its risk profile by emphasizing underwriting, distribution,
  and risk management skills.

  The Global Bank's net income in the second quarter of 1994 was $209
  million, a decrease of $118 million from the second quarter of 1993. 
  The sector's return on equity in the second quarter of 1994 was
  19.4% compared with 26.8% in the 1993 second quarter.  The decline
  in the 1994 second quarter results was primarily due to decreases in
  noninterest revenue of $187 million and in net interest income of
  $66 million, partially offset by a decrease in credit provision of
  $37 million.  The Global Bank's net income of $449 million and
  return on equity of 20.8% for the first six months of 1994 decreased
  from last year's six month results of $606 million and 24.6%,
  respectively.  The decline in the 1994 six month results was
  attributable to decreases in noninterest revenue of $215 million and
  in net interest income of $136 million, partially offset by a
  decrease in the credit provision of $83 million.

  The decrease in noninterest revenue was primarily due to the decline
  in trading revenues to $195 million for the second quarter of 1994,
  compared with a record of $290 million in the 1993 second quarter. 
  For the first six months, trading revenues were $375 million in
  1994, a decrease from $534 million in 1993.  The unfavorable trading
  results reflect increasing interest rates as a result of actions
  take by the Federal Reserve Board in the first six months of 1994,
  and the volatile conditions in certain trading markets, including
  emerging market debt and European government bonds, and in many
  foreign exchange markets.  Revenues from equity-related investments
  for the second quarter of 1994 were lower than the comparable period
  in 1993 as a result of lower gains from venture capital activities. 
  In the 1994 second quarter, the Corporation had no LDC-related past-
  due interest bond sales versus gains from the sales of such bonds of
  $44 million in the 1993 second quarter.  The 1994 first half results
  included the recognition of $45 million in net gains from LDC-
  related past-due interest bonds, compared with $100 million in the
  same period a year ago.  The decrease in net interest income was due
  to the rising interest rate environment, combined with a change in
  the mix of earning assets from loans to lower interest-earning
  liquid assets.

  For the first six months of 1994, noninterest expense rose $4
  million, compared with the same period in 1993, due primarily to the
  Corporation's continued investment in its securities business.  The
  substantial increase in average assets is due primarily to the
  adoption of FASI 39.

  REGIONAL BANK

  The Regional Bank includes Retail Banking (New York Markets --
  consumer banking and commercial and professional banking; Retail
  Card Services; and National Consumer Business), Regional
  Relationship Banking (Middle Market -- regional commercial banking;
  Private Banking; and Chemical New Jersey Holdings, Inc.) and
  Geoserve (cash management, funds transfer, trade, corporate trust
  and securities services worldwide).  The Corporation's Technology
  and Operations group is also managed within this organizational
  structure.  The Corporation maintains a leading market share
  position in serving the financial needs of Middle Market commercial
  enterprises in the New York metropolitan area.  

                                  -27-

<PAGE>   28
  Part I
  Item 2 (continued)

  The Regional Bank's net income of $147 million and return on equity
  of 21.3% for the second quarter of 1994 increased from last year's
  second quarter results of $119 million and 15.5%, respectively.  The
  increase in earnings is attributable to improvements in net interest
  income of $38 million and noninterest revenue of $20 million coupled
  with a lower credit provision of $8 million, partially offset by
  higher noninterest expense of $16 million.  For the first six months
  of 1994, the Regional Bank's net income of $253 million and return
  on equity of 18.2% improved from $245 million and 16.1%,
  respectively, for the first six months of 1993.  The results for the
  first six months of 1994 included a restructuring charge of $48
  million ($28 million after-tax) related to the closing of 50 New
  York branches and a staff reduction of 650.  Excluding this
  restructuring charge, the Regional Bank's net income would have been
  $281 million and its return on equity would have been 20.4% for the
  first six months of 1994.  The increase in earnings (excluding the
  restructuring charge) can be attributable to increases in net
  interest income of $38 million and noninterest revenue of $29
  million coupled with a lower credit provision of $27 million, offset
  partially by increased noninterest expense of $22 million.  

  The improvement in net interest income was primarily due to a higher
  level of interest-earning assets, coupled with higher demand
  deposits and improved spreads in New York Markets.  The increase of
  $20 million in noninterest revenue reflected the higher fees from
  revolving credit products in Retail Card Services primarily due to
  the launch of the co-branded Shell MasterCard in the fourth quarter
  of 1993. In addition, New York Markets recorded higher deposit 
  servicing fees.  Partially offsetting these positive factors was the 
  impact of losses on residential mortgage warehouse activities in the 
  National Consumer Business and lower corporate finance fees in Middle Market. 
  The lower credit provision resulted from improvements in credit quality
  for Middle Market, Chemical New Jersey Holdings, Inc. and the Retail
  Card Services portfolio.

  The increase in noninterest expense is primarily due to the
  aforementioned launch of the Shell MasterCard, which resulted in
  higher operating expenses of $34 million in the second quarter of
  1994 and of $66 million in the first six months.  This increase was
  partially offset by expense management initiatives throughout the
  Regional Bank coupled with lower foreclosed property expense,
  primarily in Chemical New Jersey Holdings, Inc.

  TEXAS COMMERCE BANCSHARES

  Texas Commerce is a leader in providing financial products and
  services to businesses and individuals throughout Texas.  Texas
  Commerce is the primary bank for more large corporations and middle
  market companies than any other bank in Texas.  As of June 30, 1994,
  Texas Commerce had $21 billion in total assets with 115 locations
  statewide.

  Texas Commerce's net income in the second quarter of 1994 was $60
  million, an increase of 35% from last year's second quarter results
  of $44 million.  The increase in the 1994 second quarter period
  compared with the 1993 second quarter period was primarily due to
  decreases in the credit provision of $15 million and noninterest
  expense of $14 million and higher noninterest revenue of $5 million,
  partially offset by a $7 million decline in net interest income. 
  For the first six months, Texas Commerce's net income increased to
  $111 million in 1994, compared with $89 million in 1993.  This
  improvement resulted from the lower credit provision of $31 million,
  higher noninterest revenue of $18 million and lower noninterest
  expense of $14 million, partially offset by a $15 million decline in
  net interest income.  The $89 million net income for the first half
  of 1993 excludes the restructuring charge ($43 million pre-tax; $30
  million after-tax) related to the acquisition of the First City
  Banks and a positive $14 million after-tax net effect from the
  implementation of SFAS 106 and SFAS 109.

  Based on continuing improvements in asset quality and Texas
  Commerce's already adequate allowance for losses, Texas Commerce
  recorded a negative credit provision (i.e. credit to the provision
  for losses) in the first half of 1994.  The increase in noninterest
  revenue is due to strong revenue growth from fee-based services
  which was up 4% from the second quarter of 1993 and up 8% from the
  first half of 1993.  Trust income rose 34% from the second quarter
  of 1993 (up 40% from the first half of 1993), reflecting both
  increased demand for Texas Commerce's services as well as the
  effects of the acquisitions of First City Banks and Ameritrust last
  year.  The decrease in net interest income is attributable to lower
  loan volumes and less favorable interest rate spreads. 

                                  -28-

<PAGE>   29
  Part I
  Item 2 (continued)

  The decline in noninterest expense is attributable to lower
  foreclosed property expense (down $45 million compared to the first
  half of 1993), due to improved credit quality.  This favorable
  result offset the additional operating expenses associated with the
  1993 acquisitions.

  Nonperforming assets declined to $177 million at June 30, 1994, down
  $14 million from the 1994 first quarter.  The decrease represented
  the 24th consecutive quarterly decline from a peak of $1,303 million
  in mid-1988.

  REAL ESTATE

  Real Estate includes the management of the Corporation's commercial
  real estate portfolio, exclusive of those in Chemical New Jersey
  Holdings, Inc. (included in Regional Bank section) and in Texas
  Commerce.  Real Estate had a net loss of $37 million for the second
  quarter of 1994 compared with a net loss of $56 million in the
  second quarter of 1993.  For the first six months, Real Estate's net
  loss was $80 million in 1994, compared with $102 million in 1993. 
  The improvement in net income was primarily due to a decrease in
  credit provision and lower foreclosed property expense reflecting
  the significant progress made in managing the Corporation's real
  estate portfolio.  Total nonperforming assets at June 30, 1994 were
  $1,074 million, a decline of 10% from $1,190 million in the first
  quarter of 1994 and a decline of 18% from the 1993 year-end.

  CORPORATE

  Corporate had a net loss of $22 million for the 1994 second quarter
  and a net loss of $57 million for the first six months of 1994,
  compared with a net loss of $53 million and $83 million,
  respectively, for the same period in 1993.  Corporate includes the
  management results attributed to the parent company; the
  Corporation's investment in CIT; and some effects remaining at the
  corporate level after the implementation of management accounting
  policies, including residual credit provision and tax expense. 
  Included in the $83 million net loss for the first six months of
  1993 were the following one-time items: the recognition of $117
  million in Federal tax benefits, an after-tax loss of $53 million
  ($75 million pre-tax) due to the writedown associated with the
  planned disposition of residential mortgages, a net $35 million gain
  from the adoption of SFAS 106 and SFAS 109 and a $30 million after-
  tax restructuring charge ($43 million pre-tax) related to the
  acquisition of the First City Banks.  

  --------------------------------------------------------------------
  BALANCE SHEET ANALYSIS
  --------------------------------------------------------------------

  The Corporation's total assets were $168.9 billion at June 30, 1994,
  an increase of $19.0 billion from the 1993 year-end.  The higher
  level of total assets was principally due to the adoption of FASI 39
  on January 1, 1994.  As a result of the adoption of this accounting
  standard, total assets and liabilities each increased by
  approximately $19.0 billion at June 30, 1994, with unrealized gains
  reported as Trading Assets-Risk Management Instruments and
  unrealized losses reported in Other Liabilities.  Prior to the
  adoption of FASI 39, unrealized gains and losses were reported net
  in Other Assets.


                                  -29-
<PAGE>   30
  Part I
  Item 2 (continued)


  SECURITIES

  As of December 31, 1993, the Corporation adopted Statement of
  Financial Accounting Standards No. 115, "Accounting for Certain
  Investments in Debt and Equity Securities" ("SFAS 115").  As a
  result of the adoption of SFAS 115, debt and equity securities that
  were previously measured either at amortized cost or at the lower of
  aggregate amortized cost or market are currently measured at fair
  value.  See Note 3 of the Notes to Consolidated Financial Statements
  for a further discussion of SFAS 115.

  The prepayment trends of mortgage-backed securities and
  collateralized mortgage obligations ("CMOs") is actively monitored
  through the Corporation's portfolio management function.  The
  Corporation typically invests in CMOs that the Corporation believes
  have stable cash flows and relatively short duration, thereby
  limiting the impact of interest rate fluctuations on the portfolio. 
  Management regularly does simulation testing of the impact that
  interest and market rate changes would have on its CMO portfolio. 
  Mortgage-backed securities and CMOs which management believes have
  high prepayment risk are included in the available-for-sale
  portfolio.

  CREDIT PORTFOLIO

  The following loan review discussion focuses primarily on
  developments since December 31, 1993 and should be read in
  conjunction with the Credit Portfolio section on pages B34 - B42 of
  the Corporation's Annual Report on Form 10-K for the year ended
  December 31, 1993.  

  The Corporation's loans outstanding totaled $74.7 billion at June
  30, 1994, a decline of $696 million from year-end 1993 and $4.5
  billion lower than June 30, 1993.  The decline in the loan portfolio
  reflects a continued reduction in commercial loans (albeit at a much
  lower rate than prior quarters), largely offset by an increase in
  the consumer portfolio.  The commercial loan outstandings have
  declined due to management's strategic decision to reduce the credit
  risk profile of the Corporation as well as ongoing loan paydowns
  from businesses that are refinancing their borrowings in the debt
  and equity markets.  The loan portfolio at June 30, 1994 was
  relatively unchanged from the March 31, 1994 level, in contrast to a
  decline experienced in the Corporation's total loan portfolio for
  each of the eight consecutive quarters ended March 31, 1994. 
  Management believes that there was a modest increase in loan demand
  during the second quarter of 1994 and, as a result, expects a modest
  increase in loan outstandings for the remaining quarters of 1994.

  The Corporation is a leading participant in loan originations and
  sales.  This activity is comprised of the origination and sale of
  loans and lending commitments to investors, generally without
  recourse.  These sales include syndication, assignment and
  participation, and include both short- and medium-term transactions. 
  This loan distribution capability allows the Corporation to compete
  aggressively and profitably in wholesale lending markets by enabling
  it to originate and subsequently reduce larger individual credit
  exposures and thereby to price more flexibly than if all loans were
  held as permanent investments.  The Corporation also benefits from
  increased liquidity.  During the 1994 second quarter and six months,
  the Corporation acted as agent or co-agent for approximately $78
  billion and $129 billion, respectively, in syndicated credit
  facilities.


                                  -30-
<PAGE>   31
  Part I
  Item 2 (continued)


  The Corporation's loan balances were as follows for the dates
  indicated:
  ====================================================================

                                       JUNE 30, December 31, June 30,
  (in millions)                            1994         1993     1993
                                       -------- ------------ --------
    LOANS
    Domestic Commercial:
     Commercial Real Estate (a)        $  6,706     $  7,338  $ 8,225
     Commercial and Industrial           19,601       18,874   23,484
       Financial Institutions             3,384        4,816    3,367
                                        -------      -------  -------
       Total Commercial Loans            29,691       31,028   35,076
                                        -------      -------  -------
    Domestic Consumer: (b)
     Residential Mortgage                12,361       12,244   11,674
     Credit Card                          7,774        7,176    6,279
     Other Consumer                       6,538        6,266    6,021
                                        -------      -------  -------
       Total Consumer Loans              26,673       25,686   23,974
                                        -------      -------  -------
       Total Domestic Loans              56,364       56,714   59,050
    Foreign, primarily commercial (c)    18,321       18,667   20,150
                                        -------      -------  -------
       Total Loans                     $ 74,685     $ 75,381  $79,200
                                        =======      =======  =======
  [FN]
  (a)  Represents loans secured primarily by real property, other than
       loans secured by mortgages on 1-4 family residential properties.
  (b)  Consists of 1-4 family residential mortgages, credit cards,
       installment loans (direct and indirect types of consumer
       finance) and student loans.
  (c)  Includes loans previously classified as LDC loans.  Previously
       reported loan amounts have been reclassified to conform with the
       June 30, 1994 presentation.
  ====================================================================

  NONPERFORMING ASSETS
  For a description of the Corporation's accounting policies for its
  nonperforming loans, renegotiated loans and assets acquired as loan
  satisfactions, see Note One of the Notes to the Consolidated
  Financial Statements on pages B57-B58 of the Corporation's Annual
  Report on Form 10-K for the year ended December 31, 1993.

  For a description of the Corporation's shared loss assets acquired
  from First City which are subject to loss sharing provisions of the
  Purchase and Assumption Agreements between the FDIC and Texas
  Commerce, see Note Seven of the Notes to the Consolidated Financial
  Statements on page B64 of the Corporation's Annual Report on Form
  10-K for the year ended December 31, 1993.  At June 30, 1994,
  nonperforming shared loss assets were $87 million.  Such assets are
  not included in the amount of nonperforming assets below.  


                                  -31-
<PAGE>   32
  Part I
  Item 2 (continued)


  The following table sets forth the nonperforming assets and
  contractually past-due loans of the Corporation at June 30, 1994,
  December 31, 1993 and June 30, 1993.
  ====================================================================

                                       JUNE 30, December 31, June 30,
  (in millions)                            1994         1993     1993
                                       -------- ------------ --------
    NONPERFORMING LOANS:
    Domestic Commercial:
     Commercial Real Estate            $    645     $    682  $   977
     Commercial and Industrial              570          867    1,440
     Financial Institutions                  14           24       44
                                       --------     -------- --------
       Total Commercial Loans             1,229        1,573    2,461
                                       --------     -------- --------
    Domestic Consumer:
     Residential Mortgage                   144          101       85
     Other Consumer                          21           24       26
                                       --------     -------- --------
       Total Consumer Loans                 165          125      111
                                       --------     -------- --------
     Total Domestic                       1,394        1,698    2,572
    Foreign, primarily commercial (a)       364          893    1,192
                                       --------     -------- --------

    Total Nonperforming Loans          $  1,758     $  2,591  $ 3,764
    Assets Acquired as Loan 
      Satisfactions                         735          934    1,099
                                       --------     -------- --------
    Total Nonperforming Assets         $  2,493     $  3,525  $ 4,863
                                       ========     ======== ========

    Contractually Past-Due Loans (b):
     Consumer                          $    267     $    299  $   290
     Commercial and Other Loans              61           24      105
                                       --------     -------- --------
       Total Contractually 
        Past-Due Loans                 $    328     $    323  $   395
                                       ========     ======== ========

  [FN]
  (a) Includes nonperforming loans previously classified as LDC
      nonperforming loans.  Previously reported amounts have been
      restated to conform with the June 30, 1994 presentation.
  (b) Accruing loans past-due 90 days or more as to principal and
      interest, which are not characterized as nonperforming loans.
  ====================================================================

  The Corporation's total nonperforming assets at June 30, 1994 were
  $2,493 million, a decrease of $1,032 million from the 1993 year-end
  level and a decrease of $2,370 million from last year's comparable
  quarter.  This improvement in the Corporation's credit profile is a
  result of a significantly lower level of loans being placed on
  nonperforming status as well as the result of repayments, charge-
  offs, and the Corporation's continuing loan workout and collection
  activities.  Included in foreign nonperforming loans at June 30,
  1994 were nonperforming LDC loans of $145 million, a decrease from
  $524 million at March 31, 1994, principally the result of the
  completion of the Brazilian refinancing program.  For a further
  discussion of the Brazilian debt exchange, see the Brazil section in
  this Form 10-Q.  Management expects a further significant reduction
  in the level of its nonperforming assets during the remainder of
  1994, although at a lower rate than the reduction in nonperforming
  assets during the first half of 1994.


                                  -32-
<PAGE>   33
  Part I
  Item 2 (continued)


  The following table presents the reconciliation of nonperforming
  assets for the second quarter and first six months of 1994 and 1993.
  
  <TABLE>
  <CAPTION>

  RECONCILIATION OF NONPERFORMING ASSETS    Second Quarter          Six Months
                                          -------------------  -------------------
  (in millions)                              1994       1993       1994       1993
                                           ------     ------     ------     ------
  <S>                                     <C>         <C>       <C>        <C>
  Balance at beginning of period          $ 3,203     $5,706    $ 3,525    $ 6,092
  Additions:
     Loans placed on nonperforming status     220        417        512        999
  Deductions:
     Payments                                 299        307        644        684
     Sales                                     91        127        133        209
     Charge-offs (a)                          212        315        368        562
     Write-downs                               16         76         47        133
     Return to accrual status                 312        348        352        553
     Transfer to held-for-sale 
       (other assets)                         ---         87        ---         87
                                          -------    -------    -------    -------
  Balance at end of period                $ 2,493     $4,863    $ 2,493    $ 4,863
                                          =======    =======    =======    =======
  <FN>
  (a) Excludes those consumer charge-offs that are recorded on a
      formula basis.
  ================================================================================
  </TABLE>

  ALLOWANCE FOR LOSSES
  The accompanying table reflects the activity in the allowance for
  losses for the second quarter and six months ended June 30, 1994 and
  1993.

  <TABLE>
  <CAPTION>
                                            Second Quarter          Six Months
                                         --------------------- -------------------
  (in millions)                              1994       1993       1994       1993
                                           ------     ------     ------     ------
  <S>                                     <C>         <C>       <C>        <C>
  NON-LDC ALLOWANCE:
     Balance at Beginning of Period       $ 2,400     $2,220    $ 2,423    $ 2,206
     Provision for Losses                     160        363        365        675
     Charge-Offs                             (236)      (400)      (519)      (755)
     Recoveries                                51         37        104         80
                                          -------    -------    -------    -------
       Net Charge-Offs                       (185)      (363)      (415)      (675)
     Transfer from LDC Allowance              300        200        300        200
     Other                                      1          1          3         15(a)
                                          -------    -------    -------    -------
     Balance at End of Period               2,676      2,421      2,676      2,421
                                          -------    -------    -------    -------
  LDC ALLOWANCE:
     Balance at Beginning of Period           591        768        597        819
     Provision for Losses                     ---        ---        ---        ---
     Charge-Offs                             (295)       (15)      (296)       (19)
     Recoveries                                 4         80         57         90
                                          -------    -------    -------    -------
       Net (Charge-Offs) Recoveries          (291)        65       (239)        71
     Losses on Sales and Swaps                ---        (63)       (58)      (120)
     Transfer to Non-LDC Allowance           (300)      (200)      (300)      (200)
                                          -------    -------    -------    -------
     Balance at End of Period                   0        570          0        570
                                          -------    -------    -------    -------
     Total Allowance for Losses           $ 2,676     $2,991    $ 2,676    $ 2,991
                                          =======    =======    =======    =======
  <FN>
  (a) Primarily related to the First City Banks acquisition.
  ================================================================================
  </TABLE>

                                  -33-

<PAGE>   34
  Part I
  Item 2 (continued)


  Completion of the Brazilian refinancing package during the 1994
  second quarter brought to a close the broad rescheduling programs
  begun in the mid-1980s.  In connection with completion of the
  Brazilian refinancing program, the Corporation performed a final
  valuation of its LDC portfolio, adjusting its medium- and long-term
  outstandings to the various LDC countries constituting the portfolio
  to amounts that management believes to be the estimated net
  recoverable values of each of such loans at June 30, 1994.  The
  final valuation resulted in a $291 million charge in the 1994 second
  quarter.  The remaining LDC allowance of $300 million (after taking
  the aforementioned charge-off) was transferred to the general
  allowance for losses.

  The following table presents the Corporation's allowance coverage
  ratios at June 30, 1994, December 31, 1993 and June 30, 1993.

  ALLOWANCE COVERAGE RATIOS
  ====================================================================

                                       JUNE 30, December 31,  June 30,
  For the Period Ended:                    1994         1993      1993
                                       -------- ------------  --------
  Allowance for Losses to:
    Loans at Period-End                    3.58%        4.01%     3.78%
    Average Loans                          3.60         3.84      3.71
    Nonperforming Loans                  152.22       116.56     79.46

  ====================================================================

  The Corporation deems its allowance for losses at June 30, 1994 to
  be adequate.  Although the Corporation considers that it has
  sufficient reserves to absorb losses that may currently exist in the
  portfolio, but are not yet identifiable, the precise loss content
  from the loan portfolio, as well as from other balance sheet and
  off-balance sheet credit-related instruments, is subject to
  continuing review based on quality indicators, concentrations,
  changes in business conditions, and other external factors such as
  competition and legal and regulatory requirements.

  NET CHARGE-OFFS
  ====================================================================
                                       Second Quarter     Six Months
                                      ----------------  -------------

  (in millions)                        1994     1993     1994     1993
                                     ------   ------   ------   ------
  Net Charge-Offs:
    Domestic Commercial:
     Commercial Real Estate            $ 49     $ 70     $123     $127
     Commercial and Industrial           37      125       88      199
     Financial Institutions              (1)     ---       (1)      14
                                     ------   ------   ------   ------
       Total Commercial Net 
         Charge-Offs                     85      195      210      340
                                     ------   ------   ------   ------
    Domestic Consumer:
     Residential Mortgage                 9       60       12       63
     Credit Card                         81       83      163      169
     Other Consumer                       4        6        9       14
                                     ------   ------   ------   ------
       Total Consumer Loans              94      149      184      246
                                     ------   ------   ------   ------
    Total Domestic Loans                179      344      394      586
    Foreign (a)                         297       17      318      138
                                     ------   ------   ------   ------
  Total Net Charge-Offs                $476     $361     $712     $724
                                     ======   ======   ======   ======

  [FN]
  (a) Included in Foreign are LDC net charge-offs and losses on sales
      and swaps in the amounts of $291 million and $297 million for
      the 1994 second quarter and six month periods, respectively, and
      a net recovery of $2 million and net charge-offs and losses of
      $49 million for 1993 second quarter and six month periods,
      respectively.
  ====================================================================

                                  -34-

<PAGE>   35
  Part I
  Item 2 (continued)


  For a discussion of net charge-offs, see the various credit
  portfolio sections in this Form 10-Q.  Management expects total net
  charge-offs in 1994 to decrease significantly from the full year
  1993 amount.

  DOMESTIC COMMERCIAL REAL ESTATE
  The domestic commercial real estate portfolio represents loans
  secured primarily by real property, other than loans secured by
  one-to-four family residential properties, which are included in the
  consumer loan portfolio.  The domestic commercial real estate loan
  portfolio totaled $6.7 billion at June 30, 1994, a decline from $7.3
  billion at December 31, 1993 and a decline from $8.2 billion at June
  30, 1993.  The decreases from the 1993 year-end and year ago periods
  are attributable to repayments, transfers to real estate owned and
  charge-offs.

  The table below sets forth the major components of the domestic
  commercial real estate loan portfolio at the dates indicated. 

  ====================================================================

                             JUNE 30,   December 31,   June 30,
    (in millions)                1994           1993       1993
                             --------   ------------   --------

  Commercial Mortgages         $5,584        $ 5,917    $ 6,506
  Construction                  1,122          1,421      1,719
                               ------         ------     ------
  Total Domestic Commercial 
    Real Estate Loans          $6,706        $ 7,338    $ 8,225
                               ======         ======     ======
  ====================================================================

  Commercial mortgages provide financing for the acquisition or
  refinancing of commercial properties, and typically have terms
  ranging from three-to-seven years.  Construction loans are generally
  originated to finance the construction of real estate projects. 
  When the real estate project has cash flows sufficient to support a
  commercial mortgage, the loan is transferred from construction
  status to commercial mortgage status.

                                  -35-
<PAGE>   36
  Part I
  Item 2 (continued)


  The following table shows the Corporation's domestic commercial real
  estate loans, nonperforming loans and foreclosed commercial real
  estate, by property type and geographic location.

  DOMESTIC COMMERCIAL REAL ESTATE BY PROPERTY TYPE AND GEOGRAPHIC
  REGION (a)

                                        JUNE 30, 1994
                                -----------------------------
                                                              Dec. 31,
                                                 Other            1993
  (in millions)                NY/NJ   Texas  Domestic  TOTAL    Total
                               -----   -----  --------  -----  -------
  OFFICE:
     Loans                    $  799  $  367    $  302 $1,468   $1,589
     Nonperforming Loans          52       2        72    126      180
     Real Estate Owned            41      37        22    100      140

  RETAIL:
     Loans                       609     244       357  1,210    1,370
     Nonperforming Loans          31      11         2     44       52
     Real Estate Owned            17       3        43     63       65

  RESIDENTIAL: (b)
     Loans                       451     168       175    794    1,161
     Nonperforming Loans          94      12        16    122      130
     Real Estate Owned            77       1         3     81      123

  HOTEL:
     Loans                       167      79       318    564      574
     Nonperforming Loans          21     ---        77     98       72
     Real Estate Owned           113     ---        15    128      211

  LAND:
     Loans                       275     146        23    444      387
     Nonperforming Loans         106       5         7    118       90
     Real Estate Owned            39      56        52    147      212

  OTHER:
     Loans                     1,039     644       543  2,226    2,257
     Nonperforming Loans          46      19        72    137      158
     Real Estate Owned            46       9        28     83       47

  TOTAL:
     Loans                    $3,340  $1,648    $1,718 $6,706   $7,338
     Nonperforming Loans         350      49       246    645      682
     Real Estate Owned           333     106       163    602      798

  [FN]
  (a) Nonperforming loans are included in loan balances.  Real Estate
      Owned denotes foreclosed commercial real estate, which is
      included in assets acquired as loan satisfactions.
  (b) Represents residential property construction, land development
      and multi-family permanent mortgages, excluding 1-4 family
      residential mortgages.
  ====================================================================

  The largest concentration of domestic commercial real estate loans
  is in the New York/New Jersey and Texas markets, representing 50%
  and 25%, respectively, of the domestic commercial real estate
  portfolio.  No other state represented more than 3% of the domestic
  commercial real estate loan portfolio.  


                                  -36-
<PAGE>   37
  Part I
  Item 2 (continued)


  Nonperforming domestic commercial real estate assets were $1,247
  million at June 30, 1994, a 16% decrease from December 31, 1993 and
  a decrease of $609 million, or 33%, from June 30, 1993.  The
  improvement in nonperforming domestic commercial real estate asset
  levels for the first half of 1994 is the result of increased
  liquidity in the commercial real estate markets as well as
  successful workout activities.  

  The second quarter of 1994 was the sixth consecutive quarter in
  which reductions to nonperforming domestic commercial real estate
  assets in the form of payments, return to accrual status and sales
  of real estate owned were greater than the additions to
  nonperforming assets.  Domestic commercial real estate net charge-
  offs in the second quarter of 1994 totaled $49 million, compared
  with $70 million in the same period a year ago.  For the first six
  months, such charge-offs were $123 million in 1994, compared with
  $127 million in 1993.  Writedowns of commercial real estate owned
  totaled $43 million for the first six months of 1994, compared with
  $99 million in first half of 1993.  Approximately $79 million and
  $120 million in commercial real estate owned were sold during the
  1994 second quarter and first six months, respectively.  Generally,
  these assets were sold at or above carrying value.  Domestic
  commercial real estate net charge-offs, writedowns and nonperforming
  assets for 1994 are expected to be below 1993 levels.

  DOMESTIC COMMERCIAL AND INDUSTRIAL PORTFOLIO
  The domestic commercial and industrial portfolio totaled $19.6
  billion at June 30, 1994, compared with $18.9 billion at December
  31, 1993 and $23.5 billion at June 30, 1993.  The portfolio is
  diversified geographically and by industry.  The largest industry
  concentrations are real estate related and oil and gas, both of
  which approximate $1.5 billion or 2.1% of total loans.  All of the
  other remaining industries are each less than 2% of total loans.

  Included in the domestic commercial and industrial portfolio are
  loans related to highly leveraged transactions ("HLT").  The
  Corporation originates and syndicates loans in HLTs, which include
  acquisitions, leveraged buyouts and recapitalizations.  HLT loans at
  June 30, 1994 totaled approximately $1.6 billion, compared with $1.9
  billion at December 31, 1993 and $2.1 billion at June 30, 1993.  The
  Corporation also was committed at June 30, 1994 to lend an
  additional amount of approximately $464 million to its HLTs.  The
  substantial reduction in the HLT loan portfolio from June 30, 1993
  can be largely attributed to repayments, reclassifications to non-
  HLT status and, to a lesser extent, charge-offs.  At June 30, 1994,
  the Corporation had $182 million in nonperforming HLT loans compared
  with $269 million at the end of 1993 and $412 million at the end of
  the same period last year.  Net charge-offs related to HLTs for the
  six months ended June 30, 1994 totaled $2 million, versus $55
  million for the comparable 1993 period.

  DOMESTIC FINANCIAL INSTITUTIONS PORTFOLIO
  The domestic financial institutions portfolio includes commercial
  banks and companies whose businesses primarily involve lending,
  financing, investing, underwriting or insuring.  Loans to domestic
  financial institutions were $3,384 million at June 30, 1994 or 5% of
  total loans outstanding at June 30, 1994.  Loans to domestic
  financial institutions are predominantly to broker-dealers, which
  comprise over half the domestic financial institution total.

  DOMESTIC CONSUMER PORTFOLIO
  The consumer loan portfolio consists of one-to-four family
  residential mortgages, credit cards and other consumer loans.  The
  domestic consumer loan portfolio totaled $26.7 billion at June 30,
  1994, representing 36% of total loans, an increase from
  $25.7 billion or 34% of total loans at December 31, 1993 and an
  increase from $24.0 billion or 30% of total loans at June 30, 1993.


                                  -37-
<PAGE>   38
  Part I
  Item 2 (continued)


  The following table presents the composition of the Corporation's
  domestic consumer loans at the dates indicated.

  ====================================================================
                                    JUNE 30,  December 31,    June 30,
  (in millions)                         1994          1993        1993
                                    --------  ------------    --------

  Residential Mortgages             $ 12,361      $ 12,244    $ 11,674
  Credit Cards                         7,774         7,176       6,279
  Other Consumer Loans (a)             6,538         6,266       6,021
                                     -------       -------     -------
  Total                             $ 26,673      $ 25,686    $ 23,974
                                     =======       =======     =======
  [FN]
  (a)    Includes installment and student loans.
  ====================================================================

  Credit card receivables at June 30, 1994 increased $1.5 billion from
  the same period a year ago, of which approximately $1.2 billion is
  related to the co-branded Shell MasterCard program, which was
  introduced in the fourth quarter of 1993.  Management expects
  continued growth in the level of Shell credit card outstandings for
  the remainder of 1994.  Management is exploring other opportunities
  in the credit card area, including the feasibility of other co-
  branded card programs.

  Total nonperforming domestic consumer loans at June 30, 1994 were
  $165 million and were comprised of $144 million of loans secured by
  residential real estate and $21 million of other consumer loans. 
  Total nonperforming domestic consumer loans at December 31, 1993
  were $125 million and were comprised of $101 million of loans
  secured by residential real estate and $24 million of other consumer
  loans.  At June 30, 1993, total nonperforming domestic consumer
  loans were $111 million and were comprised of $85 million of loans
  secured by residential real estate and $26 million of other consumer
  loans.  The rise in nonperforming domestic consumer residential
  loans since June 30, 1993, primarily reflects increases in the
  nonperforming status of certain loans originally extended several
  years ago under a reduced documentation mortgage program.  

  Net charge-offs in the domestic consumer loan portfolio totaled $94
  million in the 1994 second quarter compared with $149 million in the
  1993 second quarter.  The 1994 second quarter net charge-offs
  consisted of $81 million in credit card receivables, $9 million in
  residential mortgages and $4 million in other consumer loans.  The
  1993 second quarter net charge-offs consisted of $60 million in
  residential mortgages (including $55 million related to the decision
  to accelerate the disposition of certain nonperforming residential
  mortgages), $83 million in credit card receivables and $6 million in
  other consumer loans.  There were essentially no credit losses in
  the student loan portfolio due to the existence of Federal and State
  government agency guarantees.  For the first six months of 1994,
  domestic consumer net charge-offs were $184 million compared with
  $246 million for the first six months of 1993.

  Domestic consumer loan balances are expected to increase in 1994,
  particularly in the credit card and residential mortgage portfolios. 
  The higher residential mortgage activity is the result of the
  Margaretten acquisition in July 1994.  In 1994, the Corporation's
  strategy will continue to emphasize risk management and consumer
  loan portfolio credit quality.  Management expects consumer loan net
  charge-offs in the second half of 1994 will be somewhat higher than
  the first half due to the growth of the consumer portfolio,
  including the higher level of credit card receivables outstanding as
  a result of the Shell MasterCard program.

  MORTGAGE BANKING ACTIVITIES
  The Corporation both originates and services residential mortgage
  loans as part of its mortgage banking activities.  After
  origination, the Corporation may sell loans to investors, primarily
  in the secondary market, while retaining the rights to service such
  loans.  In accordance with current accounting standards, the value
  of such servicing rights related to originating mortgage loans is
  not recorded as an asset in the financial statements.  The
  Corporation originated $2.9 billion of mortgages in the second
  quarter of 1994 versus $3.7 billion in the same 1993 period.  For
  the six months ended June 30, 1994 the Corporation originated $7.0
  billion of mortgages


                                  -38-
<PAGE>   39
  Part I
  Item 2 (continued)

  compared with $6.6 billion in 1993.  For the first six months of 1994, the
  Corporation sold to investors approximately 75% of the residential mortgage
  loans it had originated.  The 1994 second quarter results do not include the
  acquisition of Margaretten.  

  In addition to originating mortgage servicing rights, the
  Corporation also purchases mortgage servicing rights.  The
  Corporation may purchase bulk rights to service a loan portfolio or
  the Corporation may purchase loans directly and then sell such loans
  while retaining the servicing rights.  The Corporation's servicing
  portfolio amounted to $40.3 billion at June 30, 1994 compared with
  $36.4 billion at December 31, 1993 and $35.0 billion at June 30,
  1993.  Purchased mortgage servicing rights (included in other
  assets) amounted to $293 million at June 30, 1994 compared with $249
  million at December 31, 1993 and $224 million at June 30, 1993.  The
  mortgage loans to which the Corporation's servicing rights relate
  are, to a substantial degree, of recent vintage (i.e., originated
  within the past two years when interest rates have been relatively
  low).  The Corporation utilizes an amortization method based on
  adjusted cash flows to amortize purchased mortgage servicing rights. 
  The Corporation continually evaluates prepayment exposure of the
  portfolio, adjusting the balance and remaining life of the servicing
  rights as a result of prepayments.  

  FOREIGN PORTFOLIO
  The foreign portfolio includes foreign commercial and industrial
  loans, loans to foreign financial institutions, foreign commercial
  real estate, loans to foreign governments and official institutions
  and foreign consumer loans.  At June 30, 1994, the Corporation's
  total foreign loans were $18.3 billion, compared with $18.7 billion
  at December 31, 1993 and $20.2 billion at June 30, 1993.  Included
  in foreign loans were foreign commercial and industrial loans of
  $7.1 billion at the end of the 1994 second quarter, an increase of
  $.6 billion from the 1993 year-end and $41 million from June 30,
  1993.

  Total foreign commercial real estate loans at June 30, 1994 were $.5
  billion, slightly reduced from $.6 billion at each of December 31,
  1993 and June 30, 1993.  A significant portion of the foreign real
  estate portfolio is located in the United Kingdom and Hong Kong.

  The Corporation's medium- and long-term outstandings to countries
  engaged in debt rescheduling ("LDC") at June 30, 1994 were $1,546
  million, a reduction of $702 million, or 31%, from December 31,
  1993.  The reduction from the 1993 year-end is primarily
  attributable to the aforementioned $291 million charge-off related
  to the final evaluation of the Corporation's LDC portfolio, as well
  as from loan sales.  Total LDC outstandings were $3,503 million at
  June 30, 1994, a decline of $587 million from December 31, 1993. 
  The reduction was principally due to the aforementioned reductions
  in medium- and long-term outstandings.

  BRAZIL
  For a discussion of significant developments with respect to the
  restructuring of Brazilian debt, see pages B41 and B42 of the
  Corporation's Annual Report on Form 10-K for the year ended December
  31, 1993.  The following significant events have occurred to date in
  1994:  The exchange of bank creditors' eligible medium- and long-
  term debt for bonds issued by the Federal Republic of Brazil
  occurred on April 15, 1994.  The Corporation's total Brazilian
  outstandings affected by the exchange had a book value of $297
  million.  The Corporation's "Old" debt (multi-year Deposit Facility
  Agreement and other pre-1988 restructured debt) with a face value of
  $635 million (which includes loan amounts previously charged-off)
  was exchanged for $299 million of Capitalization bonds and $218
  million of Discount bonds.  The Corporation's "New" debt (credit
  extensions originating from the 1988 restructuring) with a face
  value of $165 million (which includes loan amounts previously
  charged off) was exchanged for $90 million of Debt Conversion bonds
  and $75 million of New Money bonds.  The Corporation also received
  Eligible Interest bonds (EIs) of approximately $160 million for the
  majority of its remaining unpaid interest.  In addition, a portion
  of Principal bonds ($50 million) and EIs (approximately $8 million)
  is currently being held in escrow to be released on September 22,
  1994.  The exchange did not result in any additional charge-offs by
  the Corporation.  

  The aforementioned bonds received by the Corporation through the
  exchange are measured subject to the provisions of SFAS 115.  The
  Corporation is classifying all the bonds it received in the exchange
  as available-for-sale, and therefore such bonds will be valued at
  fair value.  As a result of the consummation of the exchange,


                                  -39-
<PAGE>   40
  Part I
  Item 2 (continued)


  the Corporation removed approximately $270 million of Brazilian loans
  from nonperforming status.  Depending upon market conditions during
  the latter half of 1994, the Corporation expects to sell a portion
  of the EI bonds it received in the exchange.

  --------------------------------------------------------------------
  CAPITAL
  --------------------------------------------------------------------

  The following capital discussion focuses primarily on developments
  since December 31, 1993.  Accordingly, it should be read in
  conjunction with the Capital section on pages B42 - B44 of the
  Corporation's Annual Report on Form 10-K for the year ended December
  31, 1993.  

  Total stockholders' equity was $11.2 billion at both June 30, 1994
  and December 31, 1993, compared with $10.5 billion at June 30, 1993. 
  The amount of stockholders' equity at June 30, 1994 reflected an
  increase of $676 million in net income generated during the six
  month period as well as an increase of $200 million from the 
  issuance of Adjustable Rate Cumulative Preferred Stock, 
  Series L ("Series L Preferred Stock").  These increases were
  offset by a $506 million reduction in the fair value of available-
  for-sale securities accounted for under SFAS 115; the net increase
  in treasury stock of $102 million principally from the
  aforementioned repurchase of approximately 3.2 million shares of the
  Corporation's common stock, and common and preferred dividends
  totaling $257 million.

  Total capitalization (total stockholders' equity under risk-based
  capital guidelines and senior subordinated debt that qualifies as
  Tier 2 Capital) increased by $542 million during the first six months
  of 1994.

  LONG-TERM DEBT
  In the first half of 1994, additions to the Corporation's long-term
  debt were $1,215 million (including $565 million of medium-term
  notes, $200 million of subordinated debt that qualifies as Tier 2
  Capital and $450 of other long-term debt).  These additions were
  offset by maturities of $895 million of long-term debt (including
  $255 million of medium-term notes, $315 million of senior notes and
  $325 million of other long-term debt) and the redemption of $185
  million of long-term debt.  See Liquidity Management section for
  further discussion of the Corporation's long-term debt redemptions.

  COMMON STOCK DIVIDENDS
  In the second quarter of 1994, the Board of Directors of the
  Corporation declared a $.38 per share quarterly dividend to be paid
  on its common stock in July 1994.  Future dividend policies will be
  determined by the Board of Directors in light of the earnings and
  financial condition of the Corporation and its subsidiaries and
  other factors, including applicable governmental regulations and
  policies.

  RISK-BASED CAPITAL RATIOS
  At June 30, 1994, the Corporation's ratios of Tier 1 Capital to
  risk-weighted assets and Total Capital to risk-weighted assets were
  8.7% and 12.8%, respectively, well in excess of the minimum ratios
  specified by the Federal Reserve Board.  These ratios, as well as
  the leverage ratio discussed below, do not reflect any adjustment in
  stockholders' equity due to the adoption of SFAS No. 115.  The
  Federal Reserve Board has proposed to permit banking corporations to
  include in Tier 1 Capital the net amount of any unrealized gains or
  losses from securities available-for-sale.  At June 30, 1994,
  Chemical Bank's ratios of Tier 1 Capital and Total Capital to risk-
  weighted assets, were 7.8% and 12.2%, respectively.  At such date,
  each of Chemical Bank and Texas Commerce Bank National Association,
  were "well capitalized," as defined by the Federal Reserve Board. 
  To be "well capitalized," a banking organization must have a Tier 1
  Capital ratio of at least 6%, Total Capital ratio of at least 10%,
  and Tier 1 leverage ratio of at least 5%.

  LEVERAGE RATIOS
  The Tier 1 leverage ratio, is defined as Tier 1 Capital (as defined
  under the risk-based capital guidelines) divided by average total
  assets (net of allowance for losses, goodwill and certain intangible
  assets).  The minimum leverage ratio is 3% for banking organizations
  that have well-diversified risk (including no undue interest risk);
  excellent asset quality; high liquidity; good earnings; and, in
  general, is considered a strong banking organization 


                                  -40-
<PAGE>   41
  Part I
  Item 2 (continued)


  (rated composite 1 under the BOPEC rating system for bank holding
  companies).  Other banking organizations are expected to have ratios
  of at least 4%-5%, depending upon their particular condition and
  growth plans.  Higher capital ratios could be required if warranted
  by the particular circumstances or risk profile of a given banking
  organization.  The Federal Reserve Board has not advised the
  Corporation of any specific minimum Tier 1 leverage ratio applicable
  to it.  The Corporation's Tier I leverage ratio was 6.41% at June
  30, 1994, compared with 6.77% at December 31, 1993.  At June 30,
  1994, Chemical Bank's Tier 1 leverage ratio was 5.98%, compared with
  6.97% at December 31, 1993.  The declines in the leverage ratios for
  both the Corporation and Chemical Bank reflect the adoption of FASI
  39 on January 1, 1994.  Assuming that FASI 39 had not been adopted,
  the Corporation's Tier 1 leverage ratio would have been 7.11% at
  June 30, 1994 and Chemical Bank's Tier 1 leverage ratio would have
  been 6.83%.

  The table which follows sets forth the Corporation's Tier 1 Capital,
  Tier 2 Capital and risk-weighted assets, and the Corporation's
  risk-based Tier 1 and Total Capital Ratios and Tier 1 leverage
  ratios for the dates indicated.

  CAPITAL AND RATIOS UNDER FEDERAL RESERVE BANK FINAL GUIDELINES
  ====================================================================
                                                  JUNE 30, December 31,
  (in millions, except ratios)                        1994         1993
                                                  -------- ------------
    TIER 1 CAPITAL
    Common Stockholders' Equity                  $   9,617    $  9,295
    Nonredeemable Preferred Stock                    1,854       1,654
    Minority Interest                                   63          66
    Less:  Goodwill                                    924         941
           Non-Qualifying Intangible Assets            164         211
                                                   -------     -------

    Tier 1 Capital                               $  10,446    $  9,863
                                                   -------     -------

    TIER 2 CAPITAL                                                    
    Long-Term Debt Qualifying as Tier 2          $   3,413    $  3,437
    Qualifying Allowance for Losses                  1,519       1,536
                                                   -------     -------

    Tier 2 Capital                               $   4,932    $  4,973
                                                   -------     -------

    TOTAL QUALIFYING CAPITAL                     $  15,378    $ 14,836
                                                   =======     =======

    Risk-Weighted Assets (a)                     $ 120,336    $121,446
    Tier 1 Capital Ratio                              8.68%       8.12%
    Total Capital Ratio                              12.78%      12.22%
    Tier 1 Leverage Ratio                             6.41%       6.77%

  [FN]
  (a) Includes off-balance sheet risk-weighted assets in the amount of
      $39,773 million, and $36,777 million, respectively, at June 30,
      1994 and December 31, 1993.

  Excluding the Corporation's securities subsidiary, Chemical
  Securities Inc., the June 30, 1994 ratios of Tier 1 Leverage,
  Tier 1 Capital to risk-weighted assets and Total Capital to
  risk-weighted assets were 6.8%, 8.5% and 12.4%, respectively,
  compared with 7.2%, 7.9% and 11.9%, respectively, at December 31,
  1993.
  ====================================================================

  --------------------------------------------------------------------
  LIQUIDITY MANAGEMENT
  --------------------------------------------------------------------

  The following liquidity management discussion focuses primarily on
  developments since December 31, 1993.  Accordingly, it should be
  read in conjunction with the Liquidity Management section on pages
  B44 and B45 of the Corporation's Annual Report on Form 10-K for the
  year ended December 31, 1993.


                                  -41-

<PAGE>   42
  Part I
  Item 2 (continued)


  The primary source of liquidity for the bank subsidiaries of the
  Corporation derives from their ability to generate core deposits,
  which includes all deposits except zero-rate deposits, foreign
  deposits and certificates of deposit of $100,000 or more.  The
  Corporation considers funds from such sources to comprise its
  subsidiary banks' "core" deposit base because of the historical
  stability of such sources of funds.  The average core deposits at
  the Corporation's bank subsidiaries for the first half of 1994 were
  $59 billion, a decrease from $60 billion for the comparable quarter
  in 1993.  These deposits fund a portion of the Corporation's asset
  base, thereby reducing the Corporation's reliance on other, more
  volatile, sources of funds.  For the first half of 1994, the
  Corporation's percentage of average core deposits to average
  interest-earning assets was 46%, compared with 48% in the first half
  of 1993.  Average core deposits as a percentage of average loans was
  79% for the first six months of 1994, compared with 74% for the same
  period a year ago.

  In April 1994, Moody's Investors Service raised its rating on the
  long-term deposits and other senior obligations of Chemical Bank to
  Aa3 from A1.  It also raised the ratings on the Corporation's
  commercial paper, senior debt, subordinated debt and preferred stock
  and on Chemical Bank's subordinated debt.

  The Corporation is an active participant in the capital markets.  In
  addition to issuing commercial paper and medium-term notes, the
  Corporation raises funds through the issuance of long-term debt,
  common stock and preferred stock.  During the first six months of
  1994, the Corporation issued $200 million of preferred stock, $200
  million of subordinated debt, $565 million of senior debt through
  its medium-term note program and $450 million other long-term debt.

  During the first six months of 1994, the Corporation redeemed $185
  million of its long-term debt and announced its intention to redeem
  all outstanding shares of its Adjustable Rate Cumulative Preferred
  Stock, Series C ("Series C Preferred Stock"), stated value $12.00
  per share.  Such redemptions were undertaken by the Corporation in
  light of its ability (as a result of market conditions in general
  and the recent upgrades in the Corporation's debt ratings in
  particular) to access the credit markets on terms more favorable
  than that of the redeemed debt and preferred stock.  These
  redemptions were part of the Corporation's plan to improve its
  capital position by achieving lower financing costs, reducing
  interest-rate risk and lengthening maturities.  The Corporation will
  continue to evaluate the opportunity for future redemptions of debt
  and of its outstanding preferred stock in light of current market
  conditions.

  On May 27, 1994, the Corporation announced its intention to
  repurchase up to 10 million shares of its common stock on the open
  market from time to time during the twelve months following such
  announcement.  As of June 30, 1994, the Corporation had repurchased
  approximately 3.2 million shares of its common stock under this
  program.

  On July 15, 1994, the Corporation redeemed all outstanding shares of
  its Series C Preferred Stock.  The redemption price was $12.36 per
  share (which included a premium of $.36 per share) plus accrued but
  unpaid dividends to the date of redemption.  Approximately 33.7
  million shares of the stock were redeemed.  A portion of the
  redemption was funded by net proceeds received from the issuance of
  the Adjustable Rate Cumulative Preferred Stock, Series L.  The
  proforma effect on earnings per share as a result of the premium
  related to the redemption will be a one-time reduction of
  approximately $0.05 per common share for the 1994 third quarter.

  The following comments apply to the Consolidated Statement of Cash
  Flows.

  Cash and due from banks increased $2.6 billion during the first six
  months of 1994, as net cash provided by operating and financing
  activities exceeded net cash used by investing activities.  The $2.7
  billion net cash provided by financing activities was due to
  increases in Federal funds purchased, securities sold under
  repurchase agreements and other borrowed funds ($8.5 billion),
  partially offset by decreases in net deposits ($6.3 billion).  The
  $1.2 billion of net cash provided by operating activities was
  principally due to earnings adjusted for noncash charges and
  credits.  The $1.3 billion net cash used in investing activities was
  largely the result of cash outflows from purchases of securities
  ($15.5 billion) and from Federal funds sold and securities purchased
  under resale agreements ($2.2 billion), partially offset by cash
  inflows from the sales and maturities of securities ($11.3 billion
  and $3.9 billion, respectively), as well as decreases in deposits
  with banks ($1.6 billion).


                                  -42-
<PAGE>   43
  Part I
  Item 2 (continued)


  Cash and due from banks decreased $1.2 billion during the first six
  months of 1993, as net cash used in operating and investing
  activities exceeded the net cash provided by financing activities. 
  The $2.1 billion total net cash used by operating activities was
  primarily impacted by the net increase in trading related assets
  ($4.5 billion).  The $626 million of net cash used in investing
  activities was largely the result of cash outflows from purchases of
  securities ($6.0 billion), as well as increases in deposits with
  banks ($1.9 billion), and Federal funds sold and securities
  purchased under resale agreements ($1.5 billion), partially offset
  by cash inflows from the sales and securitizations of loans ($6.3
  billion), and maturities and sales of securities ($3.1 billion and
  $2.0 billion, respectively).  The $1.5 billion net cash provided by
  financing activities was due to the increase in Federal funds
  purchased, securities sold under repurchase agreements and other borrowed
  funds ($3.3 billion), and the net proceeds from the issuance of long-term 
  debt ($2.6 billion), partially offset by decreases in noninterest bearing
  domestic demand deposits ($1.4 billion), domestic time and savings
  deposits ($1.8 billion).

  The Corporation's anticipated cash requirements (on a parent company
  only basis) for the remainder of 1994 include approximately $1,765
  million for maturing medium- and long-term debt, redemption of
  Series C Preferred Stock, anticipated dividend payments on the
  Corporation's common stock and preferred stock and for other parent
  company operations.  The Corporation considers the sources of
  liquidity available to the parent company to be more than sufficient
  to meet its obligations.  The sources of liquidity available to the
  Corporation (on a parent company only basis) include its liquid
  assets (including deposits with its bank subsidiaries and short-term
  advances to and repurchase agreements with its securities
  subsidiaries) as well as dividends or the repayment of intercompany
  advances from its bank and non-bank subsidiaries.  In addition, as
  of June 30, 1994, the Corporation had available to it $750 million
  in committed credit facilities from a syndicate of domestic and
  international banks.  The facilities included a $375 million 36-
  month facility and a $375 million 364-day facility.

  --------------------------------------------------------------------
  OFF-BALANCE SHEET ANALYSIS
  --------------------------------------------------------------------

  The following off-balance sheet analysis discussion focuses
  primarily on developments since December 31, 1993.  Accordingly, it
  should be read in conjunction with the Off-Balance Sheet Analysis
  section on pages B45 - B48 of the Corporation's Annual Report on
  Form 10-K for the year ended December 31, 1993.  For a discussion of
  the Corporation's accounting policies related to off-balance sheet
  instruments, see Note One on page B58 of the Corporation's Annual
  Report on Form 10-K for the year ended December 31, 1993.

  The Corporation utilizes various off-balance sheet financial
  instruments in two ways: trading and asset/liability management. 
  Certain of these instruments, commonly referred to as "derivatives",
  represent contracts with counterparties where payments are made to
  or from the counterparty based upon specific interest rates,
  currency levels, other market rates or on terms predetermined by the
  contract.  Derivatives, along with foreign exchange contracts, can
  provide a cost-effective alternative to assuming and mitigating risk
  associated with traditional on-balance sheet instruments.  Such
  derivative and foreign exchange transactions involve, to varying
  degrees, market risk (i.e., the possibility that a change in
  interest or currency rates will cause the value of a financial
  instrument to decrease or become more costly to settle) and credit
  risk (i.e., the possibility that a loss may occur because a party to
  a transaction fails to perform according to the terms of a
  contract).

  Derivatives and foreign exchange products are generally either
  negotiated over-the-counter ("OTC") contracts or standardized
  contracts executed on a recognized exchange (such as the Chicago
  Board of Options Exchange).  Standardized exchange-traded
  derivatives primarily include futures and options.  Negotiated over-
  the-counter derivatives are generally entered into between two
  counterparties that negotiate specific agreement terms, including
  the underlying instrument, amount, exercise price and maturity.

  All the Corporation's interest rate swaps and forwards are OTC-
  traded and all of the Corporation's financial futures contracts are
  exchange-traded.  As of June 30, 1994, approximately 29% of the
  Corporation's options activity was exchange-traded, with the balance
  being OTC-traded.  As of December 31, 1993, approximately 53% of the
  Corporation's options activity was exchange-traded, with the balance
  being OTC-traded.  The percentage of options activity which is
  exchange-traded versus OTC-traded will change from quarter to
  quarter depending upon conditions in the market place.


                                  -43-
<PAGE>   44
  Part I
  Item 2 (continued)


  Market Risk:  The Corporation's business strategy is to manage the
  market risks associated with its trading activities through
  geographic and product diversification.  Because of the changing
  market environment, the monitoring and managing of these risks is a
  continuous process.

  The Corporation's trading activities are geographically diverse. 
  Trading activities are undertaken in more than 20 countries,
  although a majority of the Corporation's transactions are executed
  in the United States, Japan, Singapore and Western Europe, areas
  which the Corporation believes have the most developed laws
  regarding derivatives and foreign exchange businesses.  The
  Corporation trades in a wide range of products which include not
  only foreign exchange and derivatives but also securities, including
  LDC debt.

  The effects of any market losses on the Corporation's trading
  activities have been reflected in trading revenue, as the trading
  instruments are marked-to-market on a daily basis.  

  Credit Risk:  The effective management of credit risk is a vital
  ingredient of the Corporation's off-balance sheet activities.  The
  Corporation routinely enters into derivative and foreign exchange
  product transactions with regulated financial institutions that it
  believes have relatively low credit risk.  At June 30, 1994,
  approximately 95% of transaction counterparties were commercial
  banks and financial institutions.  Non-financial institutions
  accounted for only 5% of the Corporation's derivatives
  counterparties.  The great majority of the Corporation's derivatives
  transactions are with counterparties that are banks and financial
  institutions which are dealers of derivatives.

  The majority of derivatives and foreign exchange transactions are
  outstanding for less than one year.  At June 30, 1994, 34% of
  outstanding transactions were scheduled to expire within three
  months, 20% within three to six months, 17% within six months to one
  year, 16% within one to three years and 13% greater than three
  years.  The short-term nature of these transactions mitigates credit
  risk as transactions settle quickly.

  The Corporation's actual credit losses arising from derivatives and
  foreign exchange transactions in past years have been immaterial. 
  During 1994 there were no credit losses.  Additionally, at June 30,
  1994, nonperforming derivatives contracts were immaterial.

  The Corporation does not deal, to any material extent, in
  derivatives (such as other banks and financial institutions) which
  dealers of derivatives consider to be "complex" (i.e., exotic and/or
  leveraged).  As a result, the notional amount of such derivatives
  were immaterial at June 30, 1994.

  INTEREST RATE SENSITIVITY
  The Corporation's net interest income is affected by changes in the
  level of market interest rates based upon mismatches between the
  repricing of its assets and liabilities.  Interest rate sensitivity
  arises in the ordinary course of the Corporation's banking business
  as the repricing characteristics of its loans do not necessarily
  match those of its deposits and other borrowings.  This sensitivity
  can be altered by adjusting investments and the maturities of
  wholesale funding and with the use of off-balance sheet derivatives
  instruments.  The Corporation, as part of its asset/liability
  management program, does utilize derivatives, primarily interest
  rate swaps.  These swaps are utilized to adjust the interest rate
  risk of specific assets, long-term debt and groups of similar assets
  and similar deposits.

  Management uses a variety of techniques to measure its interest rate
  sensitivity.  One such tool is aggregate net gap analysis, an
  example of which is presented below.  Assets and liabilities are
  placed in maturity ladders based on their contractual maturities or
  repricing dates.  Assets and liabilities for which no specific
  contractual maturity or repricing dates exist are placed in ladders
  based on management's judgments concerning their most likely
  repricing behaviors.


                                  -44-
<PAGE>   45
  Part I
  Item 2 (continued)


  <TABLE>
  <CAPTION>
  ----------------------------------------------------------------------------------------------------
  (IN MILLIONS)                                1-3       4-6       7-12       1-5       OVER
  AT JUNE 30, 1994                          MONTHS    MONTHS     MONTHS     YEARS    5 YEARS     TOTAL
                                            ------    ------     ------     -----    -------     -----
  <S>                                     <C>        <C>       <C>        <C>       <C>        <C>
  Balance Sheet                           $ (8,529)  $ 4,233   $  1,723   $ 2,929   $   (356)  $   ---
  Off-Balance Sheet Items Affecting
    Interest-Rate Sensitivity (a)           (1,460)   (3,930)    (1,897)    7,101        186       ---
  Interest-Rate-Sensitivity Gap             (9,989)      303       (174)   10,030       (170)      ---
  Cumulative Interest-Rate
    Sensitivity Gap                         (9,989)   (9,686)    (9,860)      170        ---       ---
  % of Total Assets                             (6)%      (6)%       (6)%     ---        ---       ---
  ----------------------------------------------------------------------------------------------------
                                               1-3       4-6       7-12       1-5       OVER
  AT DECEMBER 31, 1993                      MONTHS    MONTHS     MONTHS     YEARS    5 YEARS     TOTAL
                                            ------    ------     ------     -----    -------     -----

  Balance Sheet                           $ (7,529)  $ 4,442   $  3,237   $ 3,416   $ (3,566)  $   ---
  Off-Balance Sheet Items Affecting
    Interest-Rate Sensitivity (a)           (4,994)   (2,131)      (937)    7,379        683       ---
  Interest-Rate-Sensitivity Gap            (12,523)    2,311      2,300    10,795     (2,883)      ---
  Cumulative Interest-Rate
    Sensitivity Gap                        (12,523)  (10,212)    (7,912)    2,883        ---       ---
  % of Total Assets                             (8)%      (7)%       (5)%      2%        ---       ---
  ----------------------------------------------------------------------------------------------------
  <FN>
  (a) Represents repricing effect of off-balance sheet positions,
      which include interest rate swaps and options, financial
      futures, and similar agreements that are used as part of the
      Corporation's overall asset and liability management activities.
  ====================================================================
  </TABLE>

  At June 30, 1994, the Corporation had $9,860 million more
  liabilities than assets repricing within one year, amounting to 5.8%
  of total assets.  This compares with $7,912 million of more
  liabilities than assets repricing, or 5.3% of total assets, at
  December 31, 1993.

  At June 30, 1994, based on the Corporation's simulation models,
  which are comprehensive simulations of net interest income under a
  variety of market interest rate scenarios, net interest income
  sensitivity to a gradual 150 basis point rise in market rates over
  the next twelve months was estimated at less than 2% of projected
  1994 after-tax net income.

  For the 1994 second quarter and first six months, the impact on net
  interest income attributable to the Corporation's end-user
  derivative activities was approximately $59 million and $119
  million, respectively.

  The estimated fair value of open derivative contracts (which are
  primarily interest rate swaps) used for asset/liability management
  activities at June 30, 1994 reflected a net unrealized loss of $268
  million, compared with a net unrealized gain of $425 million at
  December 31, 1993.  The decrease is primarily due to the recent
  increases in interest rates.  The above unrealized loss does not include the
  favorable impact of the assets/liabilities being hedged by these derivative
  contracts.

  At June 30, 1994, gross deferred gains were $53 million and gross
  deferred losses were $38 million relating to closed financial
  futures contracts used in end-user derivative activities.  Deferred
  gains and losses on closed financial futures contracts are amortized
  over periods ranging from six to nine months depending on when the
  contract is closed and the period of time over which the liability
  was being hedged.  The Corporation does not generally terminate its
  interest rate swaps.  As of June 30, 1994, the Corporation did not
  have any deferred gains or losses related to terminated interest
  rate swap contracts.


                                  -45-
<PAGE>   46
  Part I
  Item 2 (continued)


  INTEREST RATE SWAPS
  Interest rate swaps are one of the various financial instruments
  used in the Corporation's asset/liability management activities. 
  Although the Corporation believes the results of its asset/liability
  management activities should be evaluated on an integrated basis,
  taking into consideration all on- and related off-balance sheet
  instruments and not a specific financial instrument, the interest
  rate tables below do provide an indication of the Corporation's
  interest rate swap activity.

  The table that follows summarizes the expected maturities and
  weighted-average interest rates to be received and paid on domestic
  and international interest rate swaps utilized in the
  Corporation's asset/liability management at June 30, 1994.  The
  table was prepared under the assumption that variable interest
  rates remain constant at June 30, 1994 levels and, accordingly, the
  actual interest rates to be received or paid will be different to
  the extent that such variable rates fluctuate from June 30, 1994
  levels.  Variable rates presented are generally based on the short-term
  interest rates for the relevant currencies (e.g., London Interbank Offered
  Rate (LIBOR)).  Basis swaps are interest rate swaps based on two floating
  rate indices.

  <TABLE>
  <CAPTION>
  By expected maturities                                                   AFTER
  (IN MILLIONS)                   1994     1995    1996     1997    1998    1998     TOTAL
                                ------   ------  ------   ------  ------  ------     -----
  <S>                           <C>      <C>     <C>     <C>      <C>     <C>      <C>

  Receive fixed swaps
  Notional amount               $3,929   $ 7,129  $4,802  $4,119  $  981  $1,610   $22,570
  Weighted-average:
    Receive rate                  6.24      5.85    6.49    6.59    6.86    6.83      6.30
    Pay rate                      4.75      4.38    4.00    4.87    5.11    4.70      4.51

  Pay fixed swaps
  Notional amount               $2,490   $ 3,679  $3,265  $1,082  $  386  $1,522   $12,424
  Weighted-average:
    Receive rate                  3.99      4.66    4.37    4.64    4.49    4.40      4.41
    Pay rate                      4.62      5.07    5.78    6.26    7.51    7.38      5.63

  Basis Swaps
  Notional amount               $  765   $ 2,575  $  570  $  230  $  335  $  445   $ 4,920
  Weighted-average:
    Receive rate                  4.66      4.52    4.70    5.04    4.55    5.70      4.70
    Pay rate                      4.70      4.47    4.70    4.79    4.85    4.92      4.61

  Forward Starting
  Notional amount               $  147   $   102  $  102  $  379  $    3  $   31   $   764
  Weighted-average:
    Receive rate                  6.10      5.13    3.06    4.34    6.74    4.83      4.64
    Pay rate                      5.69      5.79    5.13    4.82    5.68    8.63      5.31
  ----------------------------------------------------------------------------------------------------
  Total notional amount         $7,331   $13,485  $8,739  $5,810  $1,705  $3,608   $40,678
  ====================================================================================================
  </TABLE>


                                  -46-
<PAGE>   47
  Part I
  Item 2 (continued)


  --------------------------------------------------------------------
  ACCOUNTING DEVELOPMENTS
  --------------------------------------------------------------------

  ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN
  In May 1993, the FASB issued Statement of Financial Accounting
  Standards No. 114, "Accounting by Creditors for Impairment of a
  Loan" ("SFAS 114").  SFAS 114 requires that the carrying value of
  impaired loans be measured based on the present value of expected
  future cash flows discounted at the loan's effective interest rate
  or, as a practical expedient, at the loan's observable market price
  or the fair value of the collateral if the loan is collateral
  dependent.  Under the new standard, a loan is considered impaired
  when, based on current information, it is probable that the borrower
  will be unable to pay contractual interest or principal payments as
  scheduled in the loan agreement.  SFAS 114 is applicable to all
  loans that are identified for evaluation, uncollateralized as well
  as collateralized, with certain exceptions.

  SFAS 114 applies to financial statements for fiscal years beginning
  after December 15, 1994.  Management believes that the adoption of
  SFAS 114 will not have a material effect on the Corporation's
  earnings, liquidity or capital resources.

  --------------------------------------------------------------------
  SUPERVISION AND REGULATION
  --------------------------------------------------------------------

  The following supervision and regulation discussion focuses
  primarily on developments since December 31, 1993 and should be read
  in conjunction with the Supervision and Regulation section on pages
  A3-A8 of the Corporation's Annual Report on Form 10-K for the year
  ended December 31, 1993.


                                  -47-
<PAGE>   48
  Part I
  Item 2 (continued)

  DIVIDENDS
  Federal law imposes limitations on the payment of dividends by the
  subsidiaries of the Corporation that are state member banks of the
  Federal Reserve System (a "state member bank") or are national
  banks.  Two different calculations are performed to measure the
  amounts of dividends that may be paid: a "recent earnings" test and
  an "undivided profits" test.  New York State banks like Chemical
  Bank are also subject to substantially similar restrictions of the
  New York State Banking Department.  Non-bank subsidiaries of the
  Corporation are not subject to such limitations.

  At June 30, 1994, in accordance with the dividend restrictions
  applicable to them, the Corporation's bank subsidiaries could,
  without the approval of their relevant banking regulators, pay
  dividends of approximately $1.9 billion to their respective bank
  holding companies, plus an additional amount equal to their net
  profits from July 1, 1994 through the date in 1994 of any such
  dividend payment.

  In addition to the dividend restrictions described above, the
  Federal Reserve Board, the Comptroller of the Currency and the FDIC
  have authority under the Financial Institutions Supervisory Act to
  prohibit or to limit the payment of dividends by the banking
  organizations they supervise, including the Corporation and its
  subsidiaries that are banks or bank holding companies, if, in the
  banking regulator's opinion, payment of a dividend would constitute
  an unsafe or unsound practice in light of the financial condition of
  the banking organization.

  FDICIA
  On December 19, 1991, the Federal Deposit Insurance Corporation
  Improvement Act of 1991 ("FDICIA") was enacted.  Among other things,
  FDICIA requires the FDIC to establish a risk-based assessment system
  for FDIC deposit insurance.  FDICIA also contains provisions
  limiting certain activities and business methods of depository
  institutions.  Finally, FDICIA provides for expanded regulation of
  depository institutions and their affiliates, including parent
  holding companies, by such institutions' appropriate Federal banking
  regulator.  Chemical Bank and Texas Commerce Bank, National
  Association were each "well capitalized" as that term is defined
  under the various regulations promulgated under FDICIA and,
  therefore, the Corporation does not expect such regulations to have
  a material adverse impact on their business operations. 

  --------------------------------------------------------------------
  SUBSEQUENT EVENTS
  --------------------------------------------------------------------

  On May 12, 1994, the Corporation, through Chemical Bank National
  Association, a wholly-owned bank subsidiary of the Corporation,
  signed a definitive agreement to acquire all the outstanding
  preferred and common shares of Margaretten Financial Corporation. 
  Margaretten is the parent company of one of the nation's leading
  mortgage banking firms, Margaretten & Company, Inc., whose primary
  business is the origination, purchase, sale and servicing of
  residential mortgage loans.

  Under the terms of the agreement, a cash tender offer was made for
  all outstanding shares of Margaretten common stock at $25 per share,
  and all outstanding depositary shares representing 8-1/4% Cumulative
  Preferred Stock, Series A, at $25 per depositary share, plus accrued
  and unpaid dividends.  The tender offer was conditioned on, among
  other things, a minimum of 80% of the outstanding Margaretten common
  shares being validly tendered and not withdrawn.

  As of midnight on June 30, 1994, when the offer expired,
  approximately 99% and 95% of outstanding Margaretten common shares
  and depositary shares, respectively, had been tendered and not
  withdrawn.  The remaining shares of common stock and depositary
  shares were converted to cash through a merger effective on July 22,
  1994.


                                  -48-
<PAGE>   49
  Part I
  Item 2 (continued)


  On July 20, 1994, the Corporation announced a definitive agreement
  through which Bank of America, FSB, a BankAmerica Corporation
  subsidiary, will acquire Margaretten's mortgage servicing operations
  located in Richmond, Virginia.  The sale to Bank of America, FSB,
  will include the assumption of the lease and fixed assets of the
  Richmond facility as well as servicing rights to a portion of the
  portfolio of GNMA and other loans that are serviced at that
  facility.  The agreement is expected to close in the 1994 third
  quarter, and is subject to satisfaction of certain conditions and
  the obtaining of any necessary regulatory approvals.  

  The Corporation intends to integrate the remaining Margaretten
  facilities into its existing operations and run its mortgage banking
  activities on a consolidated basis.

  On August 2, 1994, the Corporation and Mellon Bank announced that
  they had signed a letter of intent to form a joint venture that will
  focus exclusively on providing stock transfer and related
  shareholder services to publicly-held companies.  The joint venture,
  which will be called Chemical Mellon Shareholder Services, will be a
  50/50 partnership, with Mellon Bank and the Corporation sharing
  equally in the joint venture's initial capitalization, including
  investments in new technology.

  The joint venture's product line will include traditional stock
  transfer services, proxy tabulation and the administration of
  dividend reinvestment plans, as well as proxy solicitation programs,
  corporate reorganization processing, the development and
  administration of employee stock option plans, and a comprehensive
  stock watch monitoring service.  

  The joint venture is expected to become operational by January 1995. 
  The Corporation currently offers shareholder services through its
  Regional Bank's Geoserve division.


                                  -49-
<PAGE>   50
  Part I
  Item 2 (continued)


  <TABLE>
  <CAPTION>
                                            CHEMICAL BANKING CORPORATION AND SUBSIDIARIES
                                           AVERAGE CONSOLIDATED BALANCE SHEET, INTEREST AND RATES
                                            (TAXABLE-EQUIVALENT INTEREST AND RATES; IN MILLIONS)

                                               THREE MONTHS ENDED                   THREE MONTHS ENDED
                                                 JUNE 30, 1994                         JUNE 30, 1993
                                     ------------------------------------  ------------------------------------
                                     AVERAGE                         RATE  AVERAGE                         RATE
                                     BALANCE        INTEREST (ANNUALIZED)  BALANCE       INTEREST  (ANNUALIZED)
                                     -------       ---------  -----------  -------       ---------  -----------
  <S>                               <C>              <C>           <C>    <C>             <C>             <C> 
  ASSETS
  Deposits with Banks               $  4,606         $  100        8.66%  $   4,548       $   73          6.40%
  Federal Funds Sold and
   Securities Purchased Under
   Resale Agreements                  11,732            121        4.13%      9,536           80          3.40%
  Trading Assets                      12,042            191        6.32%      7,591          103          5.43%
  Securities:
   Held-to-Maturity                    9,309            164        8.44%        ---          ---           ---%
   Available-for-Sale                 17,285            270        6.25%        ---          ---           ---%
   Securities (a)                        ---            ---         ---%     24,029          444          7.39%
  Loans                               74,144          1,377        7.44%     79,900        1,438          7.19%
                                    --------        -------                --------      -------
   Total Interest-Earning Assets     129,118          2,223        6.89%    125,604        2,138          6.81%
  Allowance for Losses                (3,027)                                (3,095)
  Cash and Due from Banks              8,618                                  8,548
  Risk Management Instruments         15,984                                    ---
  Other Assets                        13,373                                 15,293
                                    --------                               --------
   Total Assets                     $164,066                              $ 146,350
                                    ========                               ========

  LIABILITIES
  Domestic Retail Time Deposits     $ 44,308         $  273        2.48%  $  46,775       $  325          2.79%
  Domestic Negotiable
    Certificates of Deposit
    and Other Deposits                 5,202             44        3.45%      6,464           50          3.07%
  Deposits in Foreign Offices         22,680            226        3.94%     20,533          194          3.74%
                                    --------        -------                --------      -------
  Total Interest-Bearing 
      Deposits                        72,190            543        3.01%     73,772          569          3.08%
                                    --------        -------                --------      -------


  Short-Term and Other Borrowings:
    Federal Funds Purchased and
     Securities Sold Under
     Repurchase Agreements            18,546            189        4.08%     16,747          123          2.94%
    Commercial Paper                   2,566             25        3.81%      2,591           23          3.55%
    Other                              9,391            145        6.20%      7,070          107          6.03%
                                    --------        -------                --------      -------
     Total Short-Term and
      Other Borrowings                30,503            359        4.71%     26,408          253          3.83%
  Long-Term Debt                       8,370            132        6.34%      8,062          135          6.75%
                                    --------        -------                --------      -------
    Total Interest-Bearing 
      Liabilities                    111,063          1,034        3.73%    108,242          957          3.53%
                                    --------        -------                --------      -------

  Demand Deposits                     21,788                                 21,521
  Risk Management Instruments         14,148                                    ---
  Other Liabilities                    6,015                                  6,043
                                    --------                               --------

    Total Liabilities                153,014                                135,806
                                    --------                               --------

  STOCKHOLDERS' EQUITY
  Preferred Stock                      1,704                                  1,979
  Common Stockholders' Equity          9,348                                  8,565
                                    --------                               --------
    Total Stockholders' Equity        11,052                                 10,544
                                    --------                               --------
      Total Liabilities and
      Stockholders' Equity          $164,066                              $ 146,350
                                    ========                               ========
  SPREAD ON INTEREST-BEARING
    LIABILITIES                                                    3.16%                                  3.28%
                                                                   ====                                   ====
  NET INTEREST INCOME AND NET
    YIELD ON INTEREST-EARNING
    ASSETS                                           $1,189        3.69%                  $1,181          3.76%
                                                    =======        ====                  =======          ====

  <FN>
  (a)  On December 31, 1993 the Corporation adopted SFAS 115.
       Previously reported amounts have not been restated to conform
       with 1994 presentation.
  </TABLE>


                                  -50-
<PAGE>   51
  Part I
  Item 2 (continued)


  <TABLE>
  <CAPTION>
                                               CHEMICAL BANKING CORPORATION AND SUBSIDIARIES
                                           AVERAGE CONSOLIDATED BALANCE SHEET, INTEREST AND RATES
                                            (TAXABLE-EQUIVALENT INTEREST AND RATES; IN MILLIONS)

                                                SIX MONTHS ENDED                     SIX MONTHS ENDED
                                                 JUNE 30, 1994                         JUNE 30, 1993
                                     ------------------------------------  ------------------------------------
                                     AVERAGE                         RATE  AVERAGE                         RATE
                                     BALANCE        INTEREST (ANNUALIZED)  BALANCE       INTEREST  (ANNUALIZED)
                                     --------      ---------- -----------  -------      ----------  -----------
  <S>                               <C>              <C>           <C>    <C>             <C>             <C> 
  ASSETS
  Deposits with Banks               $  4,878         $  194        7.98%  $   4,040       $  134          6.68%
  Federal Funds Sold and
   Securities Purchased Under
   Resale Agreements                  11,809            221        3.77%      9,126          156          3.45%
  Trading Assets                      11,960            364        6.12%      6,623          197          5.99%
  Securities:
   Held-to-Maturity                    9,735            339        8.64%        ---          ---           ---%
   Available-for-Sale                 16,765            512        6.15%        ---          ---           ---%
   Securities (a)                        ---            ---         ---%     23,670          873          7.43%
  Loans                               74,312          2,688        7.29%     80,654        2,907          7.26%
                                    --------        -------                --------      -------
   Total Interest-Earning Assets     129,459         $4,318        6.72%    124,113       $4,267          6.92%

  Allowance for Losses                (3,057)                                (3,104)
  Cash and Due from Banks              8,725                                  8,462
  Risk Management Instruments         15,690                                    ---
  Other Assets                        13,292                                 15,018
                                    --------                               --------
   Total Assets                     $164,109                              $ 144,489
                                    ========                               ========

  LIABILITIES
  Domestic Retail Time Deposits     $ 45,173         $  521        2.32%  $  46,243       $  633          2.76%
  Domestic Negotiable
    Certificates of Deposit
    and Other Deposits                 5,325             90        3.44%      6,507           99          3.06%
  Deposits in Foreign Offices         22,825            452        3.97%     21,020          430          4.10%
                                    --------        -------                --------      -------
    Total Interest-Bearing 
      Deposits                        73,323          1,063        2.92%     73,770        1,162          3.17%
                                    --------        -------                --------      -------

  Short-Term and Other Borrowings:
    Federal Funds Purchased and
     Securities Sold Under
     Repurchase Agreements            17,310            326        3.80%     16,470          261          3.20%
    Commercial Paper                   2,488             46        3.69%      2,489           45          3.60%
    Other                              9,526            279        5.90%      6,447          199          6.22%
                                    --------        -------                --------      -------
     Total Short-Term and
      Other Borrowings                29,324            651        4.47%     25,406          505          4.01%
  Long-Term Debt                       8,434            267        6.39%      7,768          265          6.89%
                                    --------        -------                --------      -------
    Total Interest-Bearing 
      Liabilities                    111,081          1,981        3.59%    106,944        1,932          3.64%
                                    --------        -------                --------      -------

  Demand Deposits                     22,204                                 21,267
  Risk Management Instruments         13,611                                    ---
  Other Liabilities                    6,110                                  5,954
                                    --------                               --------

    Total Liabilities                153,006                                134,165
                                    --------                               --------

  STOCKHOLDERS' EQUITY
  Preferred Stock                      1,679                                  1,922
  Common Stockholders' Equity          9,424                                  8,402
                                    --------                               --------
    Total Stockholders' Equity        11,103                                 10,324
                                    --------                               --------
      Total Liabilities and
      Stockholders' Equity          $164,109                              $ 144,489
                                    ========                               ========

  SPREAD ON INTEREST-BEARING
    LIABILITIES                                                    3.13%                                  3.28%
                                                                   ====                                   ====
  NET INTEREST INCOME AND NET
    YIELD ON INTEREST-EARNING
    ASSETS                                           $2,337        3.64%                  $2,335          3.79%
                                                    =======        ====                  =======          ====

  <FN>
  (a)  On December 31, 1993 the Corporation adopted SFAS 115.
       Previously reported amounts have not been restated to conform
       with 1994 presentation.
  </TABLE>


                                  -51-
<PAGE>   52
  Part I
  Item 2 (continued)




                                   CHEMICAL BANKING CORPORATION and Subsidiaries
                                          QUARTERLY FINANCIAL INFORMATION       
                                        (IN MILLIONS, EXCEPT PER SHARE DATA)    

  <TABLE>
  <CAPTION>                                                                                 
                                                       1994                                         1993
                                               ---------------------       ----------------------------------------------------
                                                SECOND         FIRST        FOURTH          THIRD         SECOND          FIRST
                                               QUARTER       QUARTER       QUARTER        QUARTER        QUARTER        QUARTER
                                               -------       -------       -------        -------        -------        -------
  <S>                                          <C>          <C>           <C>            <C>            <C>            <C>
  INTEREST INCOME
  Loans                                        $ 1,375      $  1,307      $  1,350       $  1,372       $  1,433       $  1,465
  Securities                                       432           416           428            428            443            428
  Trading Assets                                   191           173           135            117            103             94
  Federal Funds Sold and Securities
    Purchased Under Resale Agreements              121           100            94             89             80             76
  Deposits With Banks                              100            94            67             67             73             61
                                               -------       -------       -------        -------        -------        -------
    Total Interest Income                        2,219         2,090         2,074          2,073          2,132          2,124
                                               -------       -------       -------        -------        -------        -------
  INTEREST EXPENSE
  Deposits                                         543           520           542            537            569            593
  Short-Term and Other Borrowings                  359           292           249            238            253            252
  Long-Term Debt                                   132           135           134            135            135            130
                                               -------       -------       -------        -------        -------        -------
    Total Interest Expense                       1,034           947           925            910            957            975
                                               -------       -------       -------        -------        -------        -------
  NET INTEREST INCOME                            1,185         1,143         1,149          1,163          1,175          1,149
  Provision for Losses                             160           205           286            298            363            312
                                               -------       -------       -------        -------        -------        -------
  NET INTEREST INCOME AFTER 
    PROVISION FOR LOSSES                         1,025           938           863            865            812            837
                                               -------       -------       -------        -------        -------        -------

  NONINTEREST REVENUE
  Trust and Investment Management Fees             108           110           109             97            102             98
  Corporate Finance and Syndication Fees            93            82            88             95             84             71
  Service Charges on Deposit Accounts               75            69            71             73             77             67
  Fees for Other Banking Services                  279           290           278            266            272            251
  Trading Account and Foreign 
    Exchange Revenues                              203           185           255            268            298            252
  Securities Gains                                  13            46            16             51              5             70
  Other Revenue                                     96           149           236            154            204            116
                                               -------       -------       -------        -------        -------        -------
    Total Noninterest Revenue                      867           931         1,053          1,004          1,042            925
                                               -------       -------       -------        -------        -------        -------

  NONINTEREST EXPENSE
  Salaries                                         542           518           522            518            529            501
  Employee Benefits                                102           119            95             94            105            102
  Occupancy Expense                                140           146           149            148            145            145
  Equipment Expense                                 91            84            93             81             88             75
  Foreclosed Property Expense                        2            35            61             70             85             71
  Restructuring Charge                             ---            48           ---            115            ---             43
  Other Expense                                    404           374           415            344            360            339
                                               -------       -------       -------        -------        -------        -------
    Total Noninterest Expense                    1,281         1,324         1,335          1,370          1,312          1,276
                                               -------       -------       -------        -------        -------        -------
  INCOME BEFORE INCOME TAX EXPENSE AND 
    EFFECT OF ACCOUNTING CHANGES                   611           545           581            499            542            486
  Income Tax Expense                               254           226           234             (3)           161            147
                                               -------       -------       -------        -------        -------        -------
  INCOME BEFORE EFFECT OF ACCOUNTING CHANGES       357           319           347            502            381            339
  Net Effect of Changes in 
    Accounting Principles                          ---           ---           ---            ---            ---             35
                                               -------       -------       -------        -------        -------        -------
  Net Income                                   $   357      $    319      $    347       $    502       $    381       $    374
                                               =======       =======       =======        =======        =======        =======
  NET INCOME APPLICABLE TO COMMON STOCK        $   324      $    287      $    309       $    464       $    341       $    335
                                               =======       =======       =======        =======        =======        =======

  PER COMMON SHARE:
    Income Before Effect of 
     Accounting Changes                        $  1.28      $   1.13      $   1.23       $   1.84       $   1.35       $   1.21
    Net Effect of Changes in 
     Accounting Principles                         ---           ---           ---            ---            ---            .14
                                               -------       -------       -------        -------        -------        -------
    Net Income                                 $  1.28      $   1.13      $   1.23       $   1.84       $   1.35       $   1.35
                                               =======       =======       =======        =======        =======        =======

  AVERAGE COMMON SHARES OUTSTANDING              253.1         253.2         252.5          252.1          251.7          248.5
  </TABLE>


                                  -52-
<PAGE>   53
  Part II - OTHER INFORMATION



  Item 1.  Legal Proceedings
           -----------------

           Reference is made to page A24 of the Corporation's
           Annual Report on Form 10-K for the year ended
           December 31, 1993 and to the Corporation's Form 10-Q
           for the quarter ended March 31, 1994 with respect to
           the proceedings involving Best Products Co., Inc.,
           in the United States Bankruptcy Court for the
           Southern District of New York.  Terms used herein
           have the same meanings as defined in the discussion
           of this litigation set forth in the Annual Report.

           On May 25, 1994, the Bankruptcy Court issued its
           decision overruling the objections of the Resolution
           Trust Corporation ("RTC") and certain other
           creditors of Best to the confirmation of Best's plan
           of reorganization and the compromise and settlement
           of Best's claims against Chemical Bank and the Bank
           Group.  By order dated May 31, 1994 (the
           "Confirmation Order"), the Bankruptcy Court
           confirmed Best's plan of reorganization and approved
           the compromise and settlement of Best's claims
           against Chemical Bank and the Bank Group.  On June
           14, 1994, Best's plan of reorganization became
           effective.  In accordance with the plan, Best's
           claims against Chemical Bank and the Bank Group have
           been dismissed with prejudice and releases of claims
           relating to the leveraged buyout of Best and other
           matters have been exchanged among Best, Chemical
           Bank and the Bank Group and certain other parties.

           The RTC has appealed from the Confirmation Order to the
           United States District Court for the Southern District of
           New York.  Management believes that the RTC appeal will be
           resolved without having any material adverse impact on
           the financial condition of Chemical Bank or the Corporation.

  Item 4.  Submission of Matters to a Vote of Security Holders
           ---------------------------------------------------

           The following is a summary of matters submitted to vote at
           the Annual Meeting of Stockholders of the Corporation.  The
           Annual Meeting of the Stockholders was held on May 17, 1994. 
           A total of 214,521,878 shares, or 84.7% of the 253,272,583
           shares entitled to vote at the Annual Meeting, were
           represented at the meeting.

  (a)      Election of Directors
           ---------------------

           The following twenty (20) directors were elected to hold
           office until the 1995 Annual Meeting or until their
           successors are elected and have qualified, subject to
           approval of the amendment to the Certificate of
           Incorporation relating to the elimination of the classified
           Board of Directors.

                                         Votes            Votes
                                         Received         Withheld
                                         --------         --------
         Frank A. Bennack, Jr.           212,998,011      1,523,867
         Michel C. Bergerac              213,086,504      1,435,374
         Randolph W. Bromery             212,976,811      1,545,067
         Charles W. Duncan, Jr.          213,017,642      1,504,236
         Melvin R. Goodes                213,086,898      1,434,980
         George V. Grune                 213,072,689      1,449,189
         William B. Harrison, Jr.        213,110,238      1,411,640
         Harold S. Hook                  213,128,637      1,393,241
         Helene L. Kaplan                213,017,143      1,504,735
         J. Bruce Llewellyn              213,041,203      1,480,675
         John P. Mascotte                213,049,950      1,471,928
         John F. McGillicuddy            212,913,414      1,608,464
         Edward D. Miller                213,095,238      1,426,640
         Walter V. Shipley               213,041,326      1,480,552
         Andrew C. Sigler                213,051,035      1,470,843
         Michael I. Sovern               213,069,504      1,452,374
         John R. Stafford                213,081,482      1,440,396
         W. Bruce Thomas                 213,045,477      1,476,401
         Marina v.N. Whitman             213,042,289      1,479,589
         Richard D. Wood                 212,991,221      1,530,657


                                  -53-
<PAGE>   54



  (b)(1) RATIFYING INDEPENDENT ACCOUNTANTS
         ---------------------------------

       * A proposal to ratify Price Waterhouse as independent
         accountants was approved by 99.5% of the votes cast.  It
         received a "for" vote of 212,886,136 and an "against" vote of
         984,054.  The number of votes abstaining was 775,072.  There
         were no broker non-votes.

     (2) APPROVAL OF KEY EXECUTIVE PERFORMANCE PLAN
         ------------------------------------------

       * A proposal to approve the Key Executive Performance Plan was
         approved by 90.0% of the votes cast.  It received a "for"
         vote of 191,817,307 and an "against" vote of 21,268,935.  The
         number of votes abstaining was 1,559,020.  There were no
         broker non-votes.

     (3) STOCKHOLDERS PROPOSAL RE: DISCLOSURE OF POLITICAL
         CONTRIBUTIONS
         -------------------------------------------------

       * A proposal by Evelyn Y. Davis that management supply detailed
         disclosure of political contributions was rejected by 92.2%
         of the votes cast.  The vote "for" was 14,216,206 and the
         vote "against" was 168,384,266.  The number of votes
         abstaining was 4,746,194 and there were 27,298,596 broker
         non-votes.

     (4) STOCKHOLDERS PROPOSAL RE: ADOPTION OF CUMULATIVE VOTING FOR
         DIRECTORS
         -----------------------------------------------------------

       * A proposal by the late Lewis D. Gilbert and by John J.
         Gilbert that cumulative voting be adopted in the election of
         directors was rejected by 66.8% of the votes cast.  The vote
         "for" was 61,391,985 and the vote "against" was 123,417,276. 
         The number of votes abstaining was 2,531,382 and there were
         27,304,619 broker non-votes.

     (5) STOCKHOLDERS PROPOSAL RE: UTILIZATION OF FINANCIAL
         INTERMEDIARIES IN EMERGING ECONOMIES
         --------------------------------------------------

       * A proposal by the Sisters of Charity of Saint Elizabeth, The
         United Church Board for World Ministries, and the Maryknoll
         Fathers and Brothers regarding the utilization of financial
         intermediaries in emerging economies was rejected by 95.1% of
         the votes cast.  The vote "for" was 8,909,919 and the vote
         "against" was 173,090,166.  The number of votes abstaining
         was 5,335,588 and there were 27,309,589 broker non-votes.

  Item 6.  Exhibits and Reports on Form 8-K
           --------------------------------
           (A) Exhibits:


             11    -  Computation of net income per common share
             12(a) -  Computation of ratio of earnings to fixed charges
             12(b) -  Computation of ratio of earnings to fixed charges
                      and preferred stock dividend requirements.

           (B) Reports on Form 8-K:

               The Corporation filed three reports on Form 8-K during
               the quarter ended June 30, 1994, as follows:

               Form 8-K Dated April 20, 1994: April 19, 1994 Press
               Release - Results of Operations for First Quarter 1994.

               Form 8-K Dated June 1, 1994: (A) May 27, 1994 Press
               Release - Intention to (i) repurchase up to 10 million
               common shares (ii) redeem all outstanding shares of
               Adjustable Rate Cumulative Preferred Stock, Series C,
               on July 15, 1994 (iii) issue $200 million of Adjustable
               Rate Cumulative Preferred Stock, Series L.  (B) June 1,
               1994 Press Release - Chemical and Margaretten Receive
               Antitrust Clearance.

               Form 8-K Dated June 20, 1994: June 16, 1994 Press
               Release - The extension of the tender offer for the
               common stock and preferred stock of Margaretten
               Financial Corporation.


                                  -54-
<PAGE>   55
 







                                SIGNATURE





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




                                       CHEMICAL BANKING CORPORATION
                                       ---------------------------- 
                                              (Registrant)







  Date  August 15, 1994                By   /s/ Joseph L. Sclafani        
        ---------------                     ----------------------
                                              Joseph L. Sclafani

                                                 Controller
                                       [Principal Accounting Officer]



                                  -55-
<PAGE>   56
 








                            INDEX TO EXHIBITS
                            -----------------



                          SEQUENTIALLY NUMBERED






  EXHIBIT NO.    EXHIBITS                       PAGE AT WHICH LOCATED
  -----------    --------                       ---------------------

    11           Computation of net income                57
                 per common share

    12 (a)       Computation of ratio of                  58
                 earnings to fixed charges

    12 (b)       Computation of ratio of                  59
                 earnings to fixed charges
                 and preferred stock dividend
                 requirements


                                  -56-

<PAGE>   1


                               EXHIBIT 11

              CHEMICAL BANKING CORPORATION and Subsidiaries

                COMPUTATION OF NET INCOME PER COMMON SHARE
                -----------------------------------------

      Net  income per common  share is computed by  dividing net income
  after  deducting  dividends  on  preferred  stock,  by  the  weighted
  average  number  of  common shares    and  common  share  equivalents
  outstanding  during the period.   Other common share equivalents such
  as stock options are not  required to be included in the  calculation
  since the applicable dilution tests are not met.

  Net income per common share:
  ---------------------------
  (In millions, except per share data)
        
                                           Net income
  Three Months        Average common     applicable to    Net income
  Ended June 30     shares outstanding  common shares(A)   per share
  -------------     ------------------  ----------------  ----------

  Three months 1994        253.1            $324             $1.28
               1993        251.7            $341             $1.35

  Six months   1994        253.1            $611             $2.41
               1993        250.1            $676             $2.70(B)

  [FN]
  (A)  After dividends  on the preferred  stock of $33 million and
       $40 million for  the three months  ended June 30, 1994  and
       1993, respectively, and of $65  million and $79 million for
       the six months ended June 30, 1994 and 1993, respectively.

  (B)  On January  1, 1993, the Corporation adopted SFAS 106 which
       resulted  in a charge  of $415 million or  $1.67 per common
       share relating to  postretirement benefits and also adopted
       SFAS  109 which resulted  in an income tax  benefit of $450
       million or $1.81 per common share.    Net income before the
       effect of  accounting changes  was $2.56  per common share.
       The changes in  accounting principles increased  net income
       per common share by $0.14.



                                  -57-

<PAGE>   1

                              EXHIBIT 12(a)

              CHEMICAL BANKING CORPORATION and Subsidiaries


            COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
            -------------------------------------------------
                       (IN MILLIONS, EXCEPT RATIOS)


                                                      Six Months Ended
                                                         June 30, 1994
                                                      ----------------
   EXCLUDING INTEREST ON DEPOSITS
   ------------------------------
   Income before Income Taxes and 
    Effect of Accounting Changes                               $ 1,156
                                                               -------

   Fixed charges:
     Interest expense                                              918
     One third of rents, net of income from subleases (a)           52
                                                               -------
   Total fixed charges                                             970
                                                               -------

   Less:  Equity in undistributed income of affiliates             (52)
                                                               -------

   Earnings before taxes and fixed charges, excluding
    capitalized interest                                       $ 2,074
                                                               =======

   Fixed charges, as above                                     $   970
                                                               =======

   Ratio of earnings to fixed charges                             2.14
                                                               =======

   INCLUDING INTEREST ON DEPOSITS
   ------------------------------
   Fixed charges, as above                                     $   970

   Add:  Interest on deposits                                    1,063
                                                               -------
   Total fixed charges and interest on deposits                $ 2,033
                                                               =======


   Earnings before taxes and fixed charges, excluding
    capitalized interest, as above                             $ 2,074

   Add:  Interest on deposits                                    1,063
                                                               -------

   Total earnings before taxes, fixed charges and
    interest on deposits                                       $ 3,137
                                                               =======


   Ratio of earnings to fixed charges                             1.54
                                                               =======


   [FN]
   (a)  The proportion deemed representative of the interest factor.



                                  -58-

<PAGE>   1

                              EXHIBIT 12(b)

              CHEMICAL BANKING CORPORATION and Subsidiaries

            COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                AND PREFERRED STOCK DIVIDEND REQUIREMENTS
            -------------------------------------------------
                       (IN MILLIONS, EXCEPT RATIOS)
                                                     Six Months Ended
                                                        June 30, 1994
                                                     ----------------
  EXCLUDING INTEREST ON DEPOSITS
  ------------------------------
  Income before Income Taxes and 
   Effect of Accounting Changes                               $ 1,156
                                                              -------

  Fixed charges:
   Interest expense                                               918
   One third of rents, net of income from subleases (a)            52
                                                              -------
  Total fixed charges                                             970
                                                              -------

  Less:  Equity in undistributed income of affiliates             (52)
                                                              -------

  Earnings before taxes and fixed charges, excluding
   capitalized interest                                       $ 2,074
                                                              =======

  Fixed charges, as above                                     $   970

  Preferred stock dividends                                        65
                                                              -------

  Fixed charges including preferred stock dividends           $ 1,035
                                                              =======
  Ratio of earnings to fixed charges and
   preferred stock dividend requirements                         2.00
                                                              =======

  INCLUDING INTEREST ON DEPOSITS
  ------------------------------
  Fixed charges including preferred stock dividends           $ 1,035

  Add:  Interest on deposits                                    1,063
                                                              -------

  Total fixed charges including preferred stock
     dividends and interest on deposits                       $ 2,098
                                                              =======

  Earnings before taxes and fixed charges, excluding
   capitalized interest, as above                             $ 2,074

  Add:  Interest on deposits                                    1,063
                                                              -------

  Total earnings before taxes, fixed charges and
   interest on deposits                                       $ 3,137
                                                              =======

  Ratio of earnings to fixed charges
   and preferred stock dividend requirement                      1.50
                                                              =======

  [FN]
  (a)  The proportion deemed representative of the interest factor.

                                  -59-



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission