SCHWAB CHARLES CORP
8-K, EX-99.1, 2000-07-18
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: SCHWAB CHARLES CORP, 8-K, EX-27.4, 2000-07-18
Next: SCHWAB CHARLES CORP, 8-K, EX-99.2, 2000-07-18




================================================================================
                                                                    Exhibit 99.1

                         THE CHARLES SCHWAB CORPORATION

         Consolidated Financial Statements, Other Financial Information
                        and Independent Auditors' Reports

                                Table of Contents

                                                                         Page

Selected Financial and Operating Data                                     1

Management's Discussion and Analysis of
     Results of Operations and Financial Condition                       2-19

Consolidated Financial Statements:

     Statement of Income                                                  20
     Balance Sheet                                                        21
     Statement of Cash Flows                                              22
     Statement of Stockholders' Equity                                    23
     Notes to Consolidated Financial Statements                         24-42

Independent Auditors' Report                                              43

Report of Independent Accountants                                         44

Condensed Financial Statements of the Registrant
     (Parent-Company Only):

     Statement of Income                                                 A-1
     Balance Sheet                                                       A-2
     Statement of Cash Flows                                             A-3
     Notes to Condensed Financial Information                         A-4 - A-5

Valuation and Qualifying Accounts                                        A-6

Quarterly Financial Information (Unaudited)                              A-7

U.S. Trust Corporation Supplemental Financial Data (Unaudited)        A-8 - A-13

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

Forward-Looking  Statements - This  Current  Report on Form 8-K,  including  the
information  incorporated by reference,  contains  "forward-looking  statements"
within the meaning of Section 27A of the Securities  Act, and Section 21E of the
Securities  Exchange Act of 1934.  Forward-looking  statements are identified by
words such as "believe," "anticipate," "expect," "intend," "plan," "will," "may"
and other  similar  expressions.  In  addition,  any  statements  that  refer to
expectations,  projections  or  other  characterizations  of  future  events  or
circumstances are forward-looking statements.  These forward-looking statements,
which reflect management's  beliefs,  objectives and expectations as of the date
hereof,  are  necessarily  estimates  based on the best  judgment  of our senior
management.  These  statements  relate to,  among other  things,  the ability to
successfully  pursue  the  Company's  strategy  to attract  and retain  customer
assets,  the  ability of the  Company  to realize  the  expected  benefits  of a
business  combination,  the Company's status under the Bank Holding Company Act,
the decline in average commission per revenue trade, the impact on the Company's
results of  operations  of Internet  trade  pricing for  independent  investment
managers,  the impact on the Company's  results of operations of reduced pricing
on equity  online  trades for  certain  customers,  the impact on the  Company's
results of operations of fee adjustments  related to minimum  account  balances,
the  decline  in  average  revenue  per  share  traded,  sources  of  liquidity,
development spending,  capital expenditures and capital structure, the potential
for problem loans, market risk, revenue growth,  after-tax profit margin, return
on  stockholders'  equity,  the effects of increased  competition and contingent
liabilities.  Achievement of the expressed beliefs,  objectives and expectations
is subject to certain risks and uncertainties that could cause actual results to
differ materially from those beliefs,  objectives and expectations.  Readers are
cautioned not to place undue reliance on these forward-looking statements, which
speak only as of the date of this Current  Report on Form 8-K or, in the case of
documents incorporated by reference,  as of the date of those documents.  Unless
otherwise indicated, this report speaks as of December 31, 1999.

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

<PAGE>

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
Selected Financial and Operating Data                                                                 The Charles Schwab Corporation
(In Millions, Except Per Share Amounts, Ratios,
   Number of Branches, Average Commission and as Noted)
------------------------------------------------------------------------------------------------------------------------------------
                                                                 Growth Rates
                                                             Compounded    Annual
                                                               5-Year      1-Year
                                                             1994-1999   1998-1999    1999      1998   1997(1)       1996   1995(10)
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                              <C>       <C>     <C>       <C>       <C>        <C>        <C>
Operating Results
     Revenues                                                    25%        41%    $ 4,486   $ 3,178   $ 2,672    $ 2,174    $ 1,805
     Expenses excluding interest                                 23%        35%    $ 3,388   $ 2,500   $ 2,141    $ 1,710    $ 1,621
     Net income (2)                                              34%        62%    $   666   $   410   $   321    $   275    $   122
     Basic earnings per share (2, 3)                             31%        59%    $   .51   $   .32   $   .25    $   .22    $   .10
     Diluted earnings per share (2, 3)                           32%        58%    $   .49   $   .31   $   .24    $   .21    $   .09
     Dividends declared per common share (3, 4)                  22%         4%    $ .0373   $ .0360   $ .0311    $ .0267    $ .0207
     Weighted-average common shares outstanding - diluted (3)                        1,373     1,343     1,338      1,320      1,304
     Trading revenues as a percentage of revenues (5)                                  53%       51%       54%        56%        53%
     Non-trading revenues as a percentage of revenues (5)                              47%       49%       46%        44%        47%
     Effective income tax rate                                                       39.4%     39.5%     39.5%      40.7%      33.5%
====================================================================================================================================
Performance Measures
     Revenue growth                                                                    41%       19%       23%        20%        22%
     Pre-tax profit margin                                                           24.5%     21.3%     19.9%      21.3%      10.2%
     After-tax profit margin                                                         14.9%     12.9%     12.0%      12.6%       6.8%
     Return on stockholders' equity                                                    31%       27%       26%        29%        16%
====================================================================================================================================
Financial Condition (at year end)
     Total assets                                                25%        30%    $34,322   $26,407   $20,297    $17,256    $13,125
     Long-term debt                                              17%        24%    $   518   $   419   $   433    $   310    $   275
     Stockholder' equity                                         30%        54%    $ 2,576   $ 1,673   $ 1,376    $ 1,069    $   815
     Assets to stockholders' equity ratio                                               13        16        15         16         16
     Long-term debt to total financial capital
       (long-term debt plus stockholders' equity)                                      17%       20%       24%        22%        25%
====================================================================================================================================
Customer Information (at year end)
     Active customer accounts (6)                                17%        18%        6.6       5.6       4.8        4.1        3.4
     Customer assets (in billions)                               39%        42%    $ 846.0   $ 594.3   $ 437.2    $ 324.1    $ 243.7
     SchwabFunds(R) assets (in billions) (7)                     36%        32%    $ 107.9   $  81.5   $  55.8    $  43.1    $  31.7
     Mutual Fund OneSource(R) assets (in billions) (8)           52%        46%    $ 102.3   $  69.9   $  56.6    $  39.2    $  23.9
     Total Mutual Fund Marketplace(R) assets (in billions) (8)   42%        37%    $ 176.6   $ 129.1   $ 104.6    $  74.6    $  50.0
     Active independent investment managers (in thousands)        4%         7%        5.8       5.4       5.3        4.8        5.6
     Independent investment manager client accounts
       (in thousands)                                            23%        23%      848.3     689.9     547.2      442.2      390.6
     Independent investment manager client assets (in billions)  46%        46%    $ 213.1   $ 146.4   $ 105.8    $  72.9    $  50.6
     Number of Schwab domestic branch offices                    10%        17%        340       291       272        235        226
     Number of U.S. Trust offices                                15%        17%         28        24        19         18         14
====================================================================================================================================
Employee Information
     Full-time equivalent employees (at year end, in thousands)  16%        33%       20.1      15.1      14.3       11.9       10.7
     Revenues per average full-time equivalent employee
       (in thousands)                                             9%        16%    $   249   $   214   $   204    $   195    $   182
     Compensation and benefits expense as a percentage of
       revenues                                                                      42.1%     43.3%     42.5%      42.1%      43.5%
====================================================================================================================================
Selected Cash Flow Highlights
     Net income plus depreciation and amortization,
       and goodwill amortization (2)                             30%        49%    $   848   $   569   $   460    $   385    $   209
     Capital expenditures - cash purchases of
        equipment, office facilities and property, net           50%        86%    $   370   $   199   $   150    $   173    $   180
     Capital expenditures as a percentage of revenues                                 8.3%      6.3%      5.6%       8.0%      10.0%
     Cash dividends paid                                         12%         9%    $    61   $    56   $    48    $    41    $    39
====================================================================================================================================
Customers' Daily Average Trading Volume (in thousands) (9)
     Daily average revenue trades                                41%        68%      163.1      97.2      71.8       54.0       40.8
     Mutual Fund OneSource trades                                26%        13%       45.6      40.3      34.2       27.2       17.8
------------------------------------------------------------------------------------------------------------------------------------
     Daily average trades                                        37%        52%      208.7     137.5     106.0       81.2       58.6
====================================================================================================================================
Average Commission Per Revenue Trade                             (9%)      (15%)   $ 45.55   $ 53.44   $ 64.27    $ 69.08    $ 73.11
====================================================================================================================================

All  periods  have  been  restated  to  reflect  the  merger of  The Charles Schwab Corporation (CSC)  with  U.S. Trust  Corporation
(U.S. Trust).  Additionally, certain  prior years' revenues and expenses have been reclassified to conform to the 1999 presentation.

(1)  1997  includes charges for a litigation settlement of $24 million after-tax ($.02 per share for both basic and diluted earnings
     per share).
(2)  1999  reflects  an  accounting  change,  which  increased  net income by $41 million ($.03 per share for both basic and diluted
     earnings per share), for certain internal-use software development costs to conform with Statement of Position 98-1.
(3)  All periods have been restated for the May 2000 three-for-two common stock split.
(4)  Dividends declared per common share represent dividends declared by CSC prior to its merger with U.S. Trust.
(5)  Trading  revenues  include  commission  and  principal transaction revenues.  Non-trading revenues include asset management and
     administration fees, net interest revenue and other revenues.
(6)  Effective in 1998,  active accounts are defined as accounts with balances or activity within the preceding eight months instead
     of twelve months as previously defined. This change in definition had the effect of decreasing the number of active accounts in
     1998 by approximately 200,000.  Prior years have not been restated.
(7)  Includes money market, equity and bond funds.
(8)  Excludes money market  funds and  all of Schwab's proprietary money market, equity and bond funds. Mutual Fund OneSource assets
     are included in Total Mutual Fund Marketplace assets.
(9)  Effective in 1997, revenue trades have been restated for all years presented to include all customer trades  (both domestic and
     international) that generate either commission revenue or revenue from principal markups.
(10) 1995 includes  U.S. Trust's  restruturing charges of $87 million after-tax ($.07 per share for both  basic and diluted earnings
     per share).

</TABLE>

<PAGE>

                         The Charles Schwab Corporation
                      Management's Discussion and Analysis
                of Results of Operations and Financial Condition



DESCRIPTION OF BUSINESS

Merger with U.S. Trust Corporation
   On May 31, 2000, The Charles Schwab  Corporation  (CSC)  completed its merger
(the Merger) with U.S. Trust  Corporation (U.S.  Trust).  Under the terms of the
merger  agreement,  U.S. Trust became a wholly owned  subsidiary of CSC and U.S.
Trust shareholders  received 5.1405 shares of CSC's common stock for each common
share of U.S.  Trust.  The Merger was treated as a  non-taxable  stock-for-stock
exchange and U.S.  Trust's  shareholders  received  112,000,000  shares of CSC's
common stock.  Upon  consummation of the Merger,  CSC became a financial holding
company and bank holding  company  subject to supervision  and regulation by the
Board of Governors of the Federal Reserve System  (Federal  Reserve Board) under
the Bank Holding  Company Act of 1956,  as amended (the Act).  The  consolidated
financial  statements  and financial  information in this Current Report on Form
8-K give retroactive effect to the Merger,  which was accounted for as a pooling
of  interests.  The  pooling of  interests  method of  accounting  requires  the
restatement of all periods presented as if CSC and U.S. Trust had been operating
as a combined entity during such periods.
   Certain  reclassifications have been made to prior year amounts to conform to
the current  presentation.  All material  intercompany balances and transactions
have been eliminated.

Stock Split
   On May 3, 2000,  the Board of  Directors  approved a  three-for-two  split of
CSC's common stock, which was effected in the form of a 50% stock dividend.  The
stock dividend was  distributed  May 30, 2000 to  stockholders of record May 12,
2000. Share and per share information  presented throughout this report has been
restated to reflect the common stock split,  including  the common shares issued
to U.S. Trust shareholders pursuant to the exchange ratio described above.

The Company
   CSC and its  subsidiaries  (collectively  referred to as the Company) provide
securities  brokerage  and related  financial  services  for 6.6 million  active
customer  accounts(a).  Customer assets in these accounts totaled $846.0 billion
at December 31, 1999.  CSC's  principal  subsidiary,  Charles Schwab & Co., Inc.
(Schwab),  is a securities  broker-dealer with 340 domestic branch offices in 48
states,  as well as  branches  in the  Commonwealth  of Puerto Rico and the U.S.
Virgin Islands. Another subsidiary, U.S. Trust, is an investment management firm
that also  provides  fiduciary  services and private  banking  services  with 28
offices in 10 states.  Other subsidiaries include Charles Schwab Europe (CSE), a
retail securities  brokerage firm located in the United Kingdom,  Charles Schwab
Investment  Management,  Inc., the investment  advisor for Schwab's  proprietary
mutual funds,  and Schwab  Capital  Markets L.P.  (SCM) (prior to March 1, 2000,
this business was known as Mayer & Schweitzer,  Inc.),  a market maker in Nasdaq
and other securities  providing trade execution  services to broker-dealers  and
institutional customers.

---------------------
(a) Accounts with balances or activity within the preceding eight months.

   The  Company  provides  financial  services  to  individuals,   institutional
customers  and  broker-dealers  through  four  segments - Individual   Investor,
Institutional Investor,  Capital Markets and U.S. Trust. The Individual Investor
segment includes the Company's domestic and international retail operations. The
Institutional Investor segment provides custodial,  trading and support services
to independent  investment managers, and serves company 401(k) plan sponsors and
third-party administrators. The Capital Markets segment provides trade execution
services  in  Nasdaq,   exchange-listed   and  other  securities   primarily  to
broker-dealers  and  institutional  customers.  The U.S. Trust segment  provides
investment  management,  fiduciary  services  and  private  banking  services to
individual and institutional customers.
   The Company's  strategy is to attract and retain  customer assets by focusing
on a number of areas within the financial  services industry - retail brokerage,
mutual funds,  support  services for  independent  investment  managers,  401(k)
defined   contribution  plans,  equity  securities   market-making,   investment
management, fiduciary services and private banking services.
   To pursue its strategy and its objective of long-term  profitable growth, the
Company  plans  to  continue  to  leverage  its  competitive  advantages.  These
advantages include  nationally  recognized brands, a broad range of products and
services,   multi-channel   delivery  systems  and  an  ongoing   investment  in
technology. While the Company's business continues to be predominantly conducted
in  the  U.S.,  in  1999  the  Company  continued  to  selectively   expand  its
international presence.
   Brand: The Company's  nationwide  advertising and marketing  programs support
its strategy by  continually  reinforcing  the strengths  and key  attributes of
Schwab's  full-service  offering and U.S. Trust's wealth management services. By
maintaining a consistent  level of visibility  in the  marketplace,  the Company
seeks to  establish  Schwab and U.S.  Trust as  leading  and  lasting  financial
services brands in a focused and  cost-effective  manner.  The Company primarily
uses a combination of network, cable and local television, print media, national
and local radio, and athletic event sponsorship in its advertising to investors.
   Products and  Services:  The Company  offers a broad range of  value-oriented
products and services to meet customers' varying investment and financial needs,
including help and advice and access to extensive investment research,  news and
information.  The Company's approach to advice is based on long-term  investment
strategies and guidance on portfolio  diversification and asset allocation.  The
Company strives to demystify  investing by educating and assisting  customers in
the  development  of investment  plans.  This approach is designed to be offered
consistently across all  of  Schwab's  delivery  channels and provides customers
with a wide selection of choices for their investment needs. Schwab's registered
representatives  can assist investors in developing asset allocation  strategies
and  evaluating  their  investment  choices,  and  refer  investors  who  desire
additional  guidance  to  independent  investment  managers  through  the Schwab
AdvisorSource(TM)  service. In 1999, Schwab expanded the AdvisorSource  referral
services program to include financial planners and certified public accountants.
Schwab also introduced  customized  portfolio guidance through Schwab investment
specialists  and a range of new  Web-based  planning and  investment  evaluation
tools.  Schwab's Mutual Fund Marketplace(R)  provides customers with the ability
to invest in over 1,900 mutual  funds from 316 fund  families,  including  1,143
Mutual Fund OneSource(R) funds.  Schwab's share of the industry's net inflows to
direct-marketed mutual funds was 14% in 1999, down from 18% in 1998(b). Schwab's
share of the industry's  direct-marketed  mutual fund assets was 11% at December
31, 1999, up from 10% at December 31, 1998(b).  Schwab also provides  custodial,
trading  and support  services to  approximately  5,800  independent  investment
managers.  As of December 31, 1999,  these managers were guiding the investments
of 848,000 Schwab customer accounts containing $213.1 billion in assets.

------------------------
(b) Source: Strategic Insight Mutual Fund Research and Consulting, LLC.

   The Company  responds  to changing  customer  needs with  continued  product,
technology and service  innovations.  In 1999,  the Company  launched the Schwab
Signature  Services(TM)  program and  Velocity(TM).  Schwab  Signature  Services
provides  enhanced  personal and online services for customers with higher asset
balances or trading  volumes with Schwab.  Velocity,  an online trading  system,
provides  enhanced trade information and order execution for certain of Schwab's
customers  who trade  frequently.  Also in 1999,  Schwab  introduced a number of
Web-based service  offerings,  including  MyResearch(TM)  report,  which enables
customers to design their own research  reports.  Additionally,  Schwab launched
two mutual fund research tools,  Advanced Mutual Fund Screener and Fund Details,
which allow customers to access detailed  information on all  Morningstar,  Inc.
rated funds.  Further,  Schwab enabled  customers to open a new account,  update
contact  information,  sign up for the Schwab MoneyLink(R) service and request a
check  through  automated  Web-based  processes.   Continuing  its  practice  of
leveraging  technology  to improve  customer  service,  in 1999 Schwab  launched
SchwabAlerts(TM),   which  delivers  investment  and  market  activity  news  to
customers via both wireless and regular e-mail.  Also in 1999, Schwab introduced
eConfirms(TM),  a service  that  delivers  trade  confirmations  electronically.
Additionally, Schwab launched an online service, MySchwab(TM), allowing users to
customize a personal Schwab home page with content provided by Excite@Home.  The
Company formed additional alliances during 1999 with Financial Engines, Inc. and
mPower.com,  Inc. to provide  participants  in  SchwabPlan(R),  a bundled 401(k)
offering,  with access to online investment guidance services;  and with OffRoad
Capital to provide  certain  customers with access to private equity  investment
opportunities.  Further,  during 1999,  the Company and several major  financial
services firms formed a new electronic  communications  network (ECN),  REDIBook
ECN LLC,  which  utilizes  technology  developed  by Spear,  Leeds & Kellogg LP.
Participation in this ECN has enabled Schwab to launch an extended-hours trading
session for certain Nasdaq and selected  exchange-listed  stocks.  Also in 1999,
the Company entered into an agreement with TD Waterhouse Group, Inc., Ameritrade
Holding Corporation,  KPCB Holdings,  Inc., Trident Capital Management,  LLC and
Benchmark Capital Partners to form Epoch Partners, Inc., a new online investment
bank that intends to focus on information technology and Internet companies.
   U.S. Trust provides an array of financial  services for affluent  individuals
and their families.  These services include  investment  management,  investment
consulting,  trust, financial and estate planning and private banking, including
mortgage,  personal  lending  and deposit  products.  U.S.  Trust also  provides
investment  management,  corporate  trust and  special  fiduciary  services  for
corporations,  endowments,  foundations,  pension plans and other  institutional
clients.
   Delivery  Systems:  The  Company's   multi-channel   delivery  systems  allow
customers to choose how they prefer to do business  with the Company.  To enable
customers  to obtain  services  in person  with a  Company  representative,  the
Company  maintains a network of offices.  Schwab's  branch  offices,  which also
provide  investors with access to the Internet,  were expanded by 49 during 1999
to 340 at December 31,  1999.  U.S.  Trust's  total  offices were  expanded by 4
during 1999 to 28 at December 31, 1999.  Telephonic access to Schwab is provided
primarily  through four  regional  customer  telephone  service  centers and two
online customer support centers that operate both during and after normal market
hours.  Additionally,  customers are able to obtain financial  information on an
automated  basis through  Schwab's  automated  telephonic  and online  channels.
Automated  telephonic  channels  include   TeleBroker(R),   Schwab's  touch-tone
telephone  quote  and  trading  service,  and  VoiceBroker(TM),  Schwab's  voice
recognition quote and trading service.  Schwab's automated  telephonic  channels
handled  over 70% of  customer  calls  received  in both 1999 and  1998.  Schwab
handled a total of 110 million  automated and live calls received in 1999, up 6%
from  1998.  Online  channels  include  the  Charles  Schwab  Web  Site(TM),  an
information and trading service on the Internet at www.schwab.com,  and PC-based
services such as  SchwabLink(R),  a service for investment  managers.  While the
online channel is the Company's  fastest-growing  channel, the Company continues
to stress the importance of Clicks and Mortar(TM) access - blending the power of
the Internet with personal service to create a full-service customer experience.
The Company's  online channels  handled 68% of total trades during 1999, up from
54% of total trades in 1998.  Schwab's share of the industry's online assets was
39% at December 31, 1999, down from 42% at December 31, 1998(c).  Schwab's share
of the  industry's  online  trades  was 24% in 1999,  down from 30% in  1998(c).
Schwab  provides  every  retail  customer  access to all  delivery  channels and
flat-fee pricing for Internet trades. To help improve  multi-channel  access for
independent  investment  managers  and  their  customers,  Schwab  launched  the
Signature  Services  Alliance(TM)  during 1999. This service  provides  enhanced
personalized services,  including access to a dedicated team of representatives,
a new Schwab  Institutional  Web  site(TM)  and  flat-fee  pricing for  Internet
trades.

------------------------
(c) Source: U.S. Bancorp Piper Jaffray.

   Technology:  The Company's ongoing  investment in technology is a key element
in expanding its product and service offerings,  enhancing its delivery systems,
providing fast and consistent  customer service,  reducing processing costs, and
facilitating the Company's ability to handle  significant  increases in customer
activity  without a  corresponding  rise in staffing  levels.  The Company  uses
technology to empower its customers to manage their  financial  affairs and is a
leader in driving technological advancements in the financial services industry.
In 1999, the Company  announced a joint effort with IBM to implement new systems
technology  intended to help the Company's  computers  share their workload more
efficiently.  Additionally  in 1999,  Schwab's  investment in systems  capacity,
which totaled $126  million,  expanded  Schwab's Web server,  mainframe and data
storage capacity by 765%, 225% and 190%, respectively.
   International  Expansion:  The  Company  moved to  expand  its  international
presence through several  transactions  during 1999,  including  entering into a
joint venture  agreement with The Tokio Marine and Fire  Insurance Co.,  Limited
(TMI) and certain of its related companies  (collectively,  the TMI Group).  The
Company  and  each  member  of the TMI  Group  are  shareholders  in a  Japanese
corporation,  Charles Schwab Tokio Marine Securities Co., Ltd. (CSTMS), in which
the  Company has a 50% equity  interest.  CSTMS,  whose  business is expected to
commence in the first half of 2000, will initially  provide retail brokerage and
investment services in U.S. dollar-denominated securities to residents of Japan.
CSTMS also expects to offer Japanese  Yen-denominated  securities in the future.
In 1999, the Company made an initial capital  contribution of (Y)3.0 billion, or
approximately  $27 million.  The Company may,  under certain  circumstances,  be
required to make additional capital contributions  pursuant to the joint venture
agreements,  including  contributions to assure that CSTMS is in compliance with
regulatory  requirements  regarding capital adequacy.  Also in 1999, the Company
completed  the  acquisitions  of  Canadian-based  Priority  Brokerage  Inc.  and
Porthmeor  Securities  Inc.  These two companies were combined to create Charles
Schwab  Canada,  Co., a subsidiary  of CSC.  Additionally  in 1999,  the Company
signed a  definitive  agreement to form a joint  venture  with ecorp  Limited to
provide  financial  services  to  Australian  and  New  Zealand  investors.  The
transaction  closed in February 2000.  Further,  during 1999 CSE extended online
and telephonic services to Swiss investors.

SUBSEQUENT EVENTS

   On March 1, 2000,  the  Company  acquired  CyBerCorp,  Inc.  (CyBerCorp),  an
electronic  trading  technology  and  brokerage  firm  providing  Internet-based
services to highly active,  online investors,  for $517 million in a non-taxable
stock-for-stock   exchange  accounted  for  as  a  purchase.   Pursuant  to  the
acquisition, CyBerCorp became a wholly owned subsidiary of CSC which resulted in
17,570,000  shares of CSC's common stock and  3,077,000  options to purchase CSC
common stock being  exchanged  for all of the  outstanding  shares,  options and
equity rights of CyBerCorp.
   See note "21 -  Subsequent  Events"  in the Notes to  Consolidated  Financial
Statements  for more  information  on the  acquisition  of  CyBerCorp  and other
subsequent events.

FORWARD-LOOKING STATEMENTS

   In  addition  to  historical  information,  this  Current  Report on Form 8-K
contains   forward-looking   statements  that  reflect   management's   beliefs,
objectives and expectations as of the date hereof.  These statements  relate to,
among other things, the ability to successfully pursue the Company's strategy to
attract and retain customer assets (see Description of Business), the ability of
the Company to realize the  expected  benefits  of a business  combination  (see
Description  of Business - Merger with U.S.  Trust  Corporation  and  Subsequent
Events),  the  Company's  status  under the Bank  Holding  Company Act (see Bank
Holding Company Act Requirements), the decline in average commission per revenue
trade (see Revenues - Commissions and Risk Management - Competition), the impact
on the Company's results of operations of Internet trade pricing for independent
investment  managers  and reduced  pricing on equity  online  trades for certain
customers (see Revenues - Commissions),  the impact on the Company's  results of
operations of fee adjustments  related to minimum account balances (see Revenues
- Asset Management and Administration  Fees), the decline in average revenue per
share traded (see Revenues - Principal Transactions),  sources of liquidity (see
Liquidity  and  Capital  Resources  -  Liquidity),   development  spending  (see
Liquidity and Capital Resources - Development  Spending),  capital  expenditures
and capital  structure  (see  Liquidity  and Capital  Resources - Cash Flows and
Capital  Resources),  the  potential  for problem  loans (see Risk  Management -
Credit Risk),  market risk (see Risk Management - Market Risk),  revenue growth,
after-tax  profit  margin and return on  stockholders'  equity  (see  Results of
Operations and Looking Ahead), the effects of increased competition (see Looking
Ahead),  and contingent  liabilities  (see note "17 - Commitments and Contingent
Liabilities" in the Notes to Consolidated Financial Statements).  Achievement of
the expressed beliefs, objectives and expectations described in these statements
is subject to certain risks and uncertainties that could cause actual results to
differ  materially  from the expressed  objectives and  expectations.  Important
factors  that may cause such  differences  include,  but are not limited to: the
effect of  customer  trading  patterns on Company  revenues  and  earnings;  the
inability  to  assimilate  acquired  companies  and to achieve  the  anticipated
benefits;  the Company's inability to attract and retain key personnel;  changes
in the  Company's  level of  personnel  hiring,  investment  in new or  existing
technology,  or  utilization  of  public  media  for  advertising;   changes  in
technology;  computer  system  failures  and security  breaches;  the effects of
competitors' pricing, product and service decisions and intensified competition;
evolving  regulation and changing  industry  practices  adversely  affecting the
Company;  adverse  results  of  litigation;  the  inability  to obtain  external
financing;  changes in revenues  and profit  margin due to  cyclical  securities
markets  and  interest  rates;  the level and  volatility  of equity  prices;  a
significant  downturn in the securities markets over a short period of time or a
sustained  decline in  securities  prices and  trading  volumes;  a  significant
decline in the real  estate  market;  and risks  associated  with  international
expansion  and  operations.  Certain of these  factors are  discussed in greater
detail in this Current Report on Form 8-K.

RESULTS OF OPERATIONS

Financial Overview
   The Company  achieved  record  revenues  for the tenth  consecutive  year and
record  earnings  in  1999.  One of the  factors  contributing  to  this  record
performance  was strong  trading  volumes in the  securities  markets during the
year.  The combined  daily average share volume for the New York Stock  Exchange
(NYSE) and Nasdaq  reached an all-time high of 1,864  million  shares in 1999, a
28%  increase  over  1998.  The  Standard  & Poor's  500  Index  (on a  dividend
reinvested basis) rose 21% during 1999.
   Other key factors that contributed  to the  Company's  financial  performance
in 1999 include:
-- Assets in Schwab  customer accounts  rose $234.1 billion, or 48%, to a record
   $725.2  billion.  This  increase  resulted  from  net new customer  assets of
   $106.9 billion and net market gains of $127.2 billion.
-- A record 1,481,000 new Schwab customer accounts  were opened,  an increase of
   7% from 1,380,000 opened in 1998.
-- U.S. Trust's customer assets rose $17.6 billion, or 17%, to $120.8 billion.

   Trading  activity reached record levels as shown in the  following  table (in
thousands):

--------------------------------------------------------------------------------
Daily Average Trades                                       1999     1998    1997
--------------------------------------------------------------------------------
Revenue Trades
  Online                                                  119.1     56.3    26.8
  TeleBroker(R) and VoiceBroker(TM)                         8.5      8.2    12.2
  Regional customer telephone service centers,
     branch offices and other                              35.5     32.7    32.8
--------------------------------------------------------------------------------
  Total                                                   163.1     97.2    71.8
================================================================================
Mutual Fund OneSource(R) Trades
  Online                                                   23.3     18.0    12.8
  TeleBroker and VoiceBroker                                1.0      1.0     1.3
  Regional customer telephone service centers,
     branch offices and other                              21.3     21.3    20.1
--------------------------------------------------------------------------------
  Total                                                    45.6     40.3    34.2
================================================================================
Total Daily Average Trades
  Online                                                  142.4     74.3    39.6
  TeleBroker and VoiceBroker                                9.5      9.2    13.5
  Regional customer telephone service centers,
     branch offices and other                              56.8     54.0    52.9
--------------------------------------------------------------------------------
  Total                                                   208.7    137.5   106.0
================================================================================

   Revenues  increased  mainly  due to higher  customer  trading  volume  and an
increase in  customer  assets.  Revenues  of $4,486  million in 1999 grew $1,309
million, or 41%, from 1998 due to increases in revenues of $829 million, or 42%,
in the Individual Investor segment, $215 million, or 64%, in the Capital Markets
segment,  $165 million, or 37%, in the Institutional  Investor segment, and $100
million, or 23%, in the U.S. Trust segment.  See note "19 - Segment Information"
in the Notes to Consolidated  Financial Statements for financial  information by
segment for the last three years.
   The Company's operating expenses increased 35% during 1999 to $3,388 million,
primarily due to a 37% increase in compensation and benefits,  a 55% increase in
advertising  and market  development,  a 30% increase in occupancy and equipment
expenses and a 62% increase in professional services.
   The Company's 1999 earnings rose 62% to $666 million,  or $.49 per share,  up
from $410 million,  or $.31 per share,  in 1998.  All references to earnings per
share  information  in this report  reflect  diluted  earnings  per share unless
otherwise noted.
   The  Company's  1997  results   include  charges  for  the  settlement  of  a
class-action lawsuit involving the Company's market-making  subsidiary and other
firms engaged in making markets in Nasdaq securities.  These charges totaled $24
million  after-tax,  or $.02 per share.  Excluding these charges,  the Company's
1998 earnings would have increased 19% from 1997.
   The Company's  after-tax  profit margin for 1999 was 14.9%,  which was higher
than the  12.9%  margin  in 1998,  and  above  the  Company's  annual  long-term
objective of 12%.  During 1999, net income plus  depreciation  and  amortization
including  goodwill  amortization  increased  49% to $848  million  and  capital
expenditures increased 86% to $370 million.
   Return on  stockholders'  equity  was 31% in 1999,  exceeding  the  Company's
annual long-term objective of 20%.

REVENUES

   Revenues grew $1,309 million, or 41%, in 1999, exceeding  management's annual
long-term objective of 20%, due to a 42% increase in commission  revenues, a 30%
increase in asset management and administration fees, a 42% increase in interest
revenue, net of interest expense (referred to as net interest revenue) and a 75%
increase in principal transaction revenues. Non-trading revenues represented 47%
of total  revenues for 1999,  down from 49% for 1998 and up from 46% for 1997 as
shown in the table below.

--------------------------------------------------------------------------------
Composition of Revenues                                   1999     1998     1997
--------------------------------------------------------------------------------
Commissions                                                42%      41%      44%
Principal transactions                                     11       10       10
--------------------------------------------------------------------------------
   Total trading revenues                                  53       51       54
--------------------------------------------------------------------------------
Asset management and administration fees                   27       29       28
Net interest revenue                                       18       18       17
Other                                                       2        2        1
--------------------------------------------------------------------------------
   Total non-trading revenues                              47       49       46
--------------------------------------------------------------------------------
Total                                                     100%     100%     100%
================================================================================

Commissions
   The Company earns commission  revenues by executing customer trades primarily
through the  Individual  Investor and  Institutional  Investor  segments.  These
revenues  are  affected  by the number of customer  accounts  that  traded,  the
average  number of  commission-generating  trades per  account,  and the average
commission per trade.  Commission revenues were $1,875 million in 1999, compared
to $1,318 million in 1998 and $1,183 million in 1997.
   As  illustrated  in the table below,  from 1997 to 1999,  the total number of
customer  revenue  trades  executed  by the Company  has  increased  126% as the
Company's  customer base has grown and the average  number of trades per account
has increased. From 1997 to 1999, average commission per revenue trade decreased
29%.  The 15%  decrease  from 1998 to 1999 was mainly due to an  increase in the
proportion of trades placed through online channels, which have lower commission
rates than the Company's other channels.  The 17% decrease from 1997 to 1998 was
mainly due to the Company's  integration of its online and traditional brokerage
services and the  resulting  reduction of the price of online trades for most of
its  customers  in 1998.  However,  the increase in trading  activity  more than
offset the effect of the lower average  commission  per revenue  trade.  As more
customers  migrate to online channels,  average  commission per revenue trade is
expected to continue to decline.
   In  November  1999,  the  Company  began to  provide  independent  investment
managers  with flat-fee  pricing for Internet  trades.  This price  reduction is
designed to enhance the Company's  competitive position and to align the pricing
of Internet trades for independent investment managers with that offered to most
of the Company's individual customers.  While the effect of this price reduction
cannot be predicted with certainty,  management  expects that the impact of this
reduction on the  Company's  results of  operations  will be offset by the lower
cost of processing Internet trades and by expected growth in customer assets and
trading volumes  associated with  independent  investment  managers.  This price
reduction  will only affect the  Institutional  Investor  segment and,  based on
management's expectations,  it will not have a material impact on that segment's
revenues.
   In February 2000, the Company  announced a plan to provide customers who meet
certain  online  equity  trading  criteria  with  reduced  pricing.  This  price
reduction  is  designed  to enhance  the  Company's  competitive  position  with
actively trading  investors.  While the effect of this price reduction cannot be
predicted with certainty,  management  expects that the impact of this reduction
on the Company's  results of operations  will be offset over time with increased
trading volume and increased fees related to minimum account balances (see Asset
Management and  Administration  Fees). This price reduction will only affect the
Individual  Investor segment and, based on management's  expectations,  will not
have a material impact on that segment's revenues.

--------------------------------------------------------------------------------
Commissions Earned on Customer Revenue Trades              1999     1998    1997
--------------------------------------------------------------------------------
Customer accounts that traded during the year
  (in thousands)                                          3,349    2,783   2,380
Average customer revenue trades per account                12.3      8.8     7.6
Total revenue trades (in thousands)                      41,116   24,508  18,169
Average commission per revenue trade                    $ 45.55  $ 53.44 $ 64.27
Commissions earned on customer revenue trades
  (in millions) (1)                                     $ 1,873  $ 1,309 $ 1,168
================================================================================
(1)  Includes  certain  non-commission  revenues  relating to the  execution  of
     customer  trades  totaling $39 million in 1999, $25 million in 1998 and $16
     million in 1997.  Excludes  commissions  on trades  relating to  specialist
     operations  totaling  $29  million  in 1999,  $25  million  in 1998 and $22
     million in 1997.  Excludes U.S. Trust  commissions  on trades  totaling $12
     million in 1999 and $9 million in both 1998 and 1997.

Asset Management and Administration Fees
   Asset management and administration fees include mutual fund service fees, as
well as fees for other asset-based financial services provided to individual and
institutional  customers.  The  Company  earns  mutual  fund  service  fees  for
recordkeeping and shareholder  services  provided to third-party  funds, and for
transfer agent services,  shareholder  services,  administration  and investment
management provided to its proprietary funds. These mutual fund service fees are
based upon the daily balances of customer assets  invested in third-party  funds
and upon the average daily net assets of Schwab's proprietary funds. Mutual fund
service  fees  are  earned  primarily   through  the  Individual   Investor  and
Institutional  Investor  segments.  The Company also earns asset  management and
administration fees for financial services,  including investment management and
consulting,  trust and fiduciary  services,  financial and estate planning,  and
private banking services,  provided to individual and  institutional  customers.
These fees are  primarily  based on the value and  composition  of assets  under
management and are earned primarily  through the U.S. Trust segment,  as well as
the Individual Investor and Institutional Investor segments.
   Asset  management  and  administration  fees  were  $1,220  million  in 1999,
compared  to $937  million  in 1998 and $739  million  in 1997,  as shown in the
following table (in millions):

--------------------------------------------------------------------------------
Asset Management and Administration Fees                  1999     1998     1997
--------------------------------------------------------------------------------
Mutual fund service fees:
   SchwabFunds(R)                                       $  507     $373     $283
   Mutual Fund OneSource(R)                                229      175      135
   Excelsior Funds(R)                                       35       28       22
   Other                                                    14       11        9
Asset management and related services                      435      350      290
--------------------------------------------------------------------------------
   Total                                                $1,220     $937     $739
================================================================================

   The increases from 1997 to 1999 were  primarily due to significant  increases
in  customer  assets  in  Schwab's   proprietary  funds,   referred  to  as  the
SchwabFunds, and increases in U.S. Trust's customer assets, as well as increases
in funds purchased through Schwab's Mutual Fund OneSource service.
   The SchwabFunds  include money market funds,  equity index funds, bond funds,
asset allocation funds, and funds that primarily invest in stock, bond and money
market  funds.  Schwab  customers  may  elect  to have  cash  balances  in their
brokerage accounts  automatically  invested in certain  SchwabFunds money market
funds.  Customer assets invested in the SchwabFunds  were $107.9 billion,  $81.5
billion and $55.8 billion at the end of 1999, 1998 and 1997, respectively.
   At  December  31,  1999,  Schwab's  Mutual  Fund  OneSource  service  enabled
customers  to trade 1,143 mutual funds in 208 fund  families  without  incurring
transaction  fees. The service allows  investors to access  multiple mutual fund
companies,  avoid brokerage  transaction fees, and achieve investment  diversity
among fund  families.  In  addition,  investors'  recordkeeping  and  investment
monitoring are simplified  through one consolidated  statement.  Customer assets
held by Schwab  that have been  purchased  through  the  Mutual  Fund  OneSource
service,  excluding  SchwabFunds,  were $102.3 billion,  $69.9 billion and $56.6
billion at the end of 1999, 1998 and 1997, respectively.
   Additionally,  customer  assets  invested in the Mutual Fund  Marketplace(R),
excluding the Mutual Fund OneSource service,  were $74.3 billion,  $59.2 billion
and  $48.0  billion  at the end of 1999,  1998 and  1997,  respectively.  Schwab
charges a transaction  fee on trades placed in the funds  included in the Mutual
Fund  Marketplace (except on trades through  the Mutual Fund OneSource service).
These fees are recorded as commission revenues.
   Further, U.S. Trust's customer assets were $120.8 billion, $103.2 billion and
$83.5 billion at the end of 1999, 1998 and 1997, respectively. In addition, U.S.
Trust provides  administrative  services for corporations,  municipalities,  and
financial and other  institutions  through its corporate  trust  division.  U.S.
Trust's customer assets do not include these assets under administration,  which
were $330.7 billion,  $300.5 billion and $248.6 billion at the end of 1999, 1998
and 1997, respectively.
   In February  2000,  the Company  announced a plan to increase fees related to
minimum  account  balances  (effective  April 1, 2000).  This fee  adjustment is
designed to more  effectively  align account fees with the expanded and improved
services currently  available to Schwab customers.  While the effect of this fee
adjustment  cannot be  predicted  with  certainty,  management  expects that the
impact of this  adjustment on the Company's  results of operations  will be more
than offset by the price reduction related to online equity trades for customers
who meet certain criteria for such trades (see Commissions). This fee adjustment
will only affect the  Individual  Investor  segment and,  based on  management's
expectations, it will not have a material impact on that segment's revenues.

Net Interest Revenue
   Net interest  revenue is the  difference  between  interest  earned on assets
(mainly  margin loans to customers,  investments  required to be segregated  for
customers, securities available for sale and private banking loans) and interest
paid on  liabilities  (mainly  brokerage  customer  cash  balances  and  banking
deposits).  Net interest revenue is affected by changes in the volume and mix of
these assets and  liabilities,  as well as by fluctuations in interest rates and
hedging strategies.
   Most of the  Company's net interest  revenue is earned by Schwab  through the
Individual  Investor and  Institutional  Investor  segments,  as well as by U.S.
Trust through the U.S. Trust segment. In clearing its customers' trades,  Schwab
holds cash  balances  payable  to  customers.  In most  cases,  Schwab  pays its
customers  interest on cash balances awaiting  investment,  and may invest these
funds and earn  interest  revenue.  Schwab also may lend funds to customers on a
secured basis to purchase  qualified  securities - a practice  commonly known as
"margin lending."  Pursuant to SEC regulations,  customer cash balances that are
not used for margin  lending are segregated  into an investment  account that is
maintained  for the  exclusive  benefit of  customers.  U.S.  Trust  lends funds
primarily to its private banking customers.
   When investing  segregated customer cash balances,  Schwab must adhere to SEC
regulations   that  restrict   investments   to  U.S.   government   securities,
participation  certificates  and  mortgage-backed  securities  guaranteed by the
Government National Mortgage Association, certificates of deposit issued by U.S.
banks and thrifts, and resale agreements collateralized by qualified securities.
Schwab's policies for credit quality and maximum maturity  requirements are more
restrictive than these SEC regulations.  In each of the last three years, resale
agreements accounted for over 70% of Schwab's investments of segregated customer
cash  balances.   The  average  maturities  of  Schwab's  total  investments  of
segregated  customer  cash balances were 62 days in 1999, 66 days in 1998 and 63
days in 1997.
   Net interest revenue was $820 million in 1999,  compared  to $578  million in
1998 and $444 million in 1997, as shown in the following table (in millions):

--------------------------------------------------------------------------------
                                                          1999     1998     1997
--------------------------------------------------------------------------------
Interest Revenue
Margin loans to customers                               $  983   $  671   $  489
Investments, customer-related                              404      400      376
Private banking loans                                      175      149      133
Securities available for sale                               57       60       70
Other                                                       99       72       43
--------------------------------------------------------------------------------
     Total                                               1,718    1,352    1,111
--------------------------------------------------------------------------------
Interest Expense
Brokerage customer cash balances                           689      580      481
Deposits from banking customers                            117      108      100
Long-term debt                                              33       30       25
Stock-lending activities                                    32       37       37
Short-term borrowings                                       20        9       16
Other                                                        7       10        8
--------------------------------------------------------------------------------
     Total                                                 898      774      667
--------------------------------------------------------------------------------
Net interest revenue                                    $  820   $  578   $  444
================================================================================

   The   Company's   interest-earning   assets   are   financed   primarily   by
interest-bearing  brokerage  customer cash balances and banking deposits.  Other
funding sources include  noninterest-bearing  brokerage  customer cash balances,
proceeds from  stock-lending  activities,  short-term  borrowings  and long-term
debt,  and  stockholders'  equity.   Customer-related  daily  average  balances,
interest  rates,  and  average net  interest  spread are  summarized  as follows
(dollars in millions):

--------------------------------------------------------------------------------
                                                          1999     1998     1997
--------------------------------------------------------------------------------
Interest-Earning Assets (customer-related and other):
Margin loans to customers:
  Average balance outstanding                          $13,172  $ 8,772  $ 6,367
  Average interest rate                                  7.46%    7.65%    7.68%
Investments (customer-related):
  Average balance outstanding                          $ 8,555  $ 7,687  $ 6,990
  Average interest rate                                  4.72%    5.21%    5.38%
Private banking loans:
  Average balance outstanding                          $ 2,404  $ 1,973  $ 1,738
  Average interest rate                                  7.26%    7.58%    7.68%
Securities available for sale:
  Average balance outstanding                          $   997  $   995  $ 1,138
  Average interest rate                                  5.75%    5.99%    6.14%
Average  yield on  interest-earning  assets              6.44%    6.59%    6.58%
Funding  Sources (customer-related and other):
Interest-bearing brokerage customer cash balances:
  Average balance outstanding                          $17,344  $13,278  $10,661
  Average interest rate                                  3.97%    4.37%    4.51%
Interest-bearing banking deposits:
  Average balance outstanding                          $ 2,779  $ 2,351  $ 2,073
  Average interest rate                                  4.23%    4.59%    4.81%
Other interest-bearing sources:
  Average balance outstanding                          $ 1,510  $ 1,299  $ 1,123
  Average interest rate                                  3.85%    4.23%    4.44%
Average  noninterest-bearing  portion                  $ 3,495  $ 2,499  $ 2,376
Average interest rate on funding sources                 3.44%    3.82%    3.88%
Summary:
  Average yield on interest-earning assets               6.44%    6.59%    6.58%
  Average interest rate on funding sources               3.44%    3.82%    3.88%
--------------------------------------------------------------------------------
Average net interest spread                              3.00%    2.77%    2.70%
================================================================================

   The increases in net interest revenue from 1997 to 1999 were primarily due to
higher levels of margin loans to customers,  partially  offset by higher average
customer cash balances.
   Since the  Company  establishes  the rates paid on  brokerage  customer  cash
balances  and  certain  banking  deposits  and the rates  charged  on margin and
private  banking  loans,  a  substantial  portion of its net interest  spread is
managed by the Company.  However,  the spread is highly  influenced  by external
factors such as the interest rate  environment  and  competition.  The Company's
average net interest spread  increased from 1998 to 1999 as the average interest
rate on funding  sources  declined more than the decline in the average yield on
interest-earning  assets.  The Company's  average net interest spread  increased
from 1997 to 1998 as the average yield on interest-earning  assets increased and
the average interest rate on funding sources declined.

Principal Transactions
   Principal  transaction  revenues  are  primarily  comprised of net gains from
market-making  activities in Nasdaq and other  securities  effected  through the
Capital Markets segment.  Factors that influence principal  transaction revenues
include the volume of customer trades, market price volatility,  average revenue
per share traded and changes in regulations and industry  practices as discussed
below. As a market maker in Nasdaq and other securities,  SCM generally executes
customer  trades as principal.  While  substantially  all Nasdaq security trades
originated by the customers of Schwab are directed to SCM, a substantial portion
of SCM's trading volume comes from parties other than Schwab.  Orders handled by
SCM represented  approximately  8% of the total shares traded on Nasdaq in 1999,
up from 7% in 1998(d).

-----------------------
(d) Source: The Nasdaq Stock Market, Inc.

   Principal  transaction  revenues were $500 million in 1999,  compared to $287
million in 1998 and $258 million in 1997.  The increases  from 1997 to 1999 were
primarily  due to  significant  increases  in share  volume  handled by SCM. The
increase  from 1997 to 1998 was partially  offset by lower  average  revenue per
share traded.
   Certain SEC rules and rule  amendments,  known as the Order  Handling  Rules,
have  significantly  altered  the  manner in which  orders  for both  Nasdaq and
exchange-listed  securities are handled.  These rules were implemented in phases
between  January 20, 1997 and October 13, 1997.  Applicable laws and regulations
also  limit  SCM's  ability to engage in  principal  transactions  with  certain
accounts where U.S. Trust acts as a fiduciary.  Additionally, in June 1997, most
major U.S. securities markets,  including Nasdaq and the NYSE, began quoting and
trading most securities in increments of one-sixteenth  dollar per share instead
of one-eighth dollar per share.  Mainly as a result of these regulatory  changes
and changes in  industry  practices,  SCM's  average  revenue  per share  traded
declined  from 3.3(cents) in 1997 to 2.5(cents) in 1998.  However, SCM's average
revenue per share traded  increased  to  2.8(cents) in 1999.  An increase in the
market price volatility of technology stocks in 1999 contributed to SCM's higher
average  revenue per share traded.  The SEC has ordered the exchanges and Nasdaq
to submit a plan to phase in  decimal  pricing  for  certain  listed  stocks and
options starting on September 5, 2000, for certain Nasdaq securities starting on
March 12, 2001 and for all remaining  equity  securities and options by April 9,
2001.  This  change is likely to cause  decreases  in average  revenue per share
traded,  will only affect the Capital Markets segment and, based on management's
expectations, will not have a material impact on that segment's revenues.
   See  note "17 -  Commitments  and  Contingent  Liabilities"  in the  Notes to
Consolidated Financial Statements regarding certain civil litigation relating to
principal transaction activities.
   Revenues relating to Schwab's specialist operations were $41 million in 1999,
$29 million in 1998 and $21 million in 1997. Higher revenues related to Schwab's
specialist  operations and gains from the sale of fixed income  securities owned
by Schwab for the purpose of facilitating  customer  orders also  contributed to
the increase in principal transaction revenues from 1997 to 1998.

Other Revenues
   Other revenues include fees for other financial services.  Other revenues are
earned primarily  through the Individual  Investor,  Institutional  Investor and
U.S. Trust  segments.  These revenues were $71 million in 1999,  compared to $59
million in 1998 and $47 million in 1997.  The increase from 1998 to 1999 was due
to higher levels of trading volume-related revenues and financial services fees.
The  increase  from  1997  to  1998  was  due  to  higher  revenue  from  Schwab
AdvisorSource(TM)  participation  fees,  software  maintenance  fees and  higher
levels of trading volume-related revenues.


EXPENSES EXCLUDING INTEREST

--------------------------------------------------------------------------------
Expenses Excluding Interest as a Percentage of Revenues   1999     1998     1997
--------------------------------------------------------------------------------
Compensation and benefits                                  42%      43%      43%
Occupancy and equipment                                     7        7        7
Communications                                              6        7        7
Advertising and market development                          6        5        5
Professional services                                       4        4        3
Depreciation and amortization                               4        5        5
Commissions, clearance and floor brokerage                  2        3        4
Other                                                       5        5        6
--------------------------------------------------------------------------------
Total                                                      76%      79%      80%
================================================================================

Compensation and Benefits
   Compensation  and benefits  expense  includes  salaries  and wages,  variable
compensation,  and  related  employee  benefits  and  taxes.  Employees  receive
variable  compensation  that is tied to the achievement of specified  objectives
relating  primarily  to revenue  growth,  profit  margin and growth in  customer
assets.  Therefore,  a significant  portion of compensation and benefits expense
will fluctuate with these measures.
   Compensation  and benefits  expense was $1,888  million in 1999,  compared to
$1,374  million in 1998 and $1,135  million in 1997.  The increases from 1997 to
1999 were  generally due to a greater  number of employees  and higher  variable
compensation  expense resulting from the Company's  financial  performance.  The
following  table  shows  a  comparison  of  certain  compensation  and  benefits
components and employee data (in thousands):

--------------------------------------------------------------------------------
                                                          1999     1998     1997
--------------------------------------------------------------------------------
Variable compensation as a % of compensation and
   benefits expense                                        30%      24%      23%
Compensation for temporary employees, contractors
   and overtime hours as a % of compensation and
   benefits expense                                        11%      12%      12%
Full-time equivalent employees(1)                         20.1     15.1     14.3
Revenues per average full-time equivalent employee        $249     $214     $204
================================================================================
(1) Includes full-time,  part-time and temporary employees, and persons employed
    on a contract basis.


   The Company  encourages and provides for employee  ownership of the Company's
common stock through its profit sharing and employee stock  ownership  plan, its
stock incentive plans and an automatic  investment  plan. The Company's  overall
compensation  structure  is  intended  to  attract,  retain  and  reward  highly
qualified  employees,  and to align the  interests  of  employees  with those of
stockholders.  To further this  alignment  and in  recognition  of the Company's
financial  performance,  the Company  awarded all  non-officer  employees  stock
option  grants  in 1999 and 1998 for  options  to buy  shares  of  common  stock
totaling 5,675,000 and 5,217,000 shares, respectively. (These stock options were
granted  prior  to  the  Merger,  and  therefore  did  not  include  U.S.  Trust
employees.)

Occupancy and Equipment
   Occupancy and equipment expense includes the costs of leasing and maintaining
the Company's office space,  four regional  customer  telephone service centers,
two online  customer  support  centers,  two primary  data  centers,  340 Schwab
domestic  branch offices and 28 U.S.  Trust offices.  It also includes lease and
rental expenses on computer and other equipment. Occupancy and equipment expense
was $307  million in 1999,  compared to $236 million in 1998 and $192 million in
1997. This trend reflects the Company's continued growth and expansion,  and its
commitment  to  customer  service  and  investment  in  technology.  The Company
expanded  its office  space in 1999,  1998 and 1997,  and opened its second data
center in 1998.  Schwab opened 49 new branch  offices in 1999, 19 in 1998 and 40
in 1997.  U.S.  Trust opened 4 new offices in 1999, 5 in 1998 and 1 in 1997. The
increases  in  occupancy  and  equipment  expense from 1997 to 1999 also reflect
higher  lease and  maintenance  expenses on  information  technology  equipment.

Communications
   Communications expense includes telephone, postage and printing, and news and
quotation costs. This expense was $279 million in 1999, compared to $216 million
in 1998 and $191  million in 1997.  The  increases  from 1997 to 1999  primarily
resulted from higher customer trading volumes, higher postage and printing costs
in connection with the growth in customer  accounts,  increased  customer use of
automated   telephonic  and  online  channel  news,  quotation  and  information
services, additional leased telephone lines related to online service offerings,
and new branch offices.

Advertising and Market Development
   Advertising and market  development  expense includes media, print and direct
mail advertising expenses,  and related production,  printing and postage costs.
This expense was $248 million in 1999, compared to $160 million in 1998 and $134
million in 1997.  The increases from 1997 to 1999 were primarily a result of the
Company's  increased  brand-focused  media  spending.   Advertising  and  market
development  expense  was 6% of  revenues  in 1999 and 5% in both 1998 and 1997.

Professional Services
   Professional  services expense  includes fees paid to consultants  engaged to
support  product,  service and information  technology  projects,  and legal and
accounting fees. This expense was $184 million in 1999, compared to $114 million
in 1998 and $92 million in 1997.  The increases from 1997 to 1999 were primarily
due to  higher  levels  of  consulting  fees in many  areas,  including  new and
expanded products and services,  information  technology projects,  and capacity
expansion.

Depreciation and Amortization
   Depreciation and  amortization  includes  expenses  relating to equipment and
office facilities,  capitalized software,  leasehold improvements,  property and
other  intangibles.  This  expense  was $175  million in 1999,  compared to $152
million in 1998 and $129 million in 1997.  The increases  from 1997 to 1999 were
primarily due to newly acquired information  technology equipment that increased
the Company's  customer service  capacity.  The increases from 1997 to 1999 also
reflect  increased  amortization of leasehold  improvements for new branches and
expanded office space.  Amortization expense related to intangible assets was $8
million in 1999,  compared  to $9  million  in both 1998 and 1997.  Amortization
expense  decreased from 1997 to 1999 due to certain  intangibles  becoming fully
amortized.

Commissions, Clearance and Floor Brokerage
   Commissions,  clearance  and floor  brokerage  expense  includes fees paid to
stock  and  option  exchanges  for  trade  executions,   fees  paid  by  SCM  to
broker-dealers  for orders  received  for  execution,  and fees paid to clearing
entities for trade processing.  This expense was $100 million in 1999,  compared
to $87 million in 1998 and $96 million in 1997.  The increase  from 1998 to 1999
was primarily due to an increase in trading volume  processed by SCM and Schwab.
The decrease  from 1997 to 1998 was primarily due to a decrease in the fees paid
per share traded by SCM to  broker-dealers  for orders  received for  execution,
partially  offset by an increase in trading volume  processed by SCM and Schwab.

Goodwill Amortization
   Goodwill  represents the cost of acquired  businesses in excess of fair value
of the related net assets at  acquisition  and is amortized  on a  straight-line
basis.  Goodwill  amortization  expense was $6 million in both 1999 and 1998 and
$10 million in 1997.

Other Expenses
   Other  expenses  include  trade-related  errors,  travel  and  entertainment,
regulatory fees and dues, and other miscellaneous expenses. These other expenses
were $200 million in 1999,  compared to $153 million in 1998 and $161 million in
1997.  The change from 1998 to 1999 was primarily due to higher levels of travel
and  related  costs,  volume-related  regulatory  fees and dues,  an increase in
reserves for uncollectible  accounts and contingent  liabilities,  and increased
trade-related  errors resulting from system downtime.  The decrease from 1997 to
1998 was primarily due to the $39 million pre-tax litigation  settlement charges
in  1997,   partially   offset  by  higher   trade-related   errors   and  other
volume-related expenses in 1998.

Taxes on Income
   The Company's effective income tax rate was 39.4% in 1999  and 39.5%  in both
1998 and 1997.

New Accounting Pronouncement
   In  1999,  the  Company  adopted  a  new  accounting   standard   related  to
internal-use  software  development  costs (see note "2 - Significant Accounting
Policies" in the Notes to Consolidated Financial Statements). As required by the
standard,  in 1999 certain of the Company's  costs,  primarily  compensation and
benefits,  were capitalized and will be amortized over the software's  estimated
useful  life of three  years.  In prior  years,  these  costs were  expensed  as
incurred.  The Company capitalized $68 million in software  development costs in
1999.

LIQUIDITY AND CAPITAL RESOURCES

   CSC conducts  virtually all business  through its wholly owned  subsidiaries.
The capital structure among CSC and its subsidiaries is designed to provide each
entity with capital and liquidity consistent with its operations.  A description
of significant  aspects of this structure for CSC and four of its  subsidiaries,
Schwab, U.S. Trust, SCM and CSE, follows.

Liquidity
CSC
   CSC's  liquidity  needs are  generally  met  through  cash  generated  by its
subsidiaries,  as well as cash  provided by  external  financing.  As  discussed
below,  Schwab,  SCM, CSE and CSC's bank  subsidiaries are subject to regulatory
requirements  that  may  restrict  them  from  certain  transactions  with  CSC.
Management believes that funds generated by the operations of CSC's subsidiaries
will continue to be the primary funding source in meeting CSC's liquidity needs,
maintaining CSC's bank subsidiaries' capital guidelines and maintaining Schwab's
and SCM's net capital.  Based on their respective  regulatory  capital ratios at
December 31, 1999 and 1998, CSC and its bank  subsidiaries are well capitalized.
See note "16 - Regulatory  Requirements" in the Notes to Consolidated  Financial
Statements.
   CSC has  liquidity  needs that arise  from its  issued and  outstanding  $455
million Senior Medium-Term Notes, Series A (Medium-Term  Notes), as well as from
the  funding  of  cash  dividends,   acquisitions  and  other  investments.  The
Medium-Term  Notes have maturities  ranging from 2000 to 2009 and fixed interest
rates  ranging  from  5.96% to 7.50% with  interest  payable  semiannually.  The
Medium-Term Notes are rated A3 by Moody's Investors Service and A- by Standard &
Poor's Ratings Group.
   In June  1999,  the  SEC  declared  effective  CSC's  registration  statement
covering  the  issuance  of  $395  million  in  Senior  or  Senior  Subordinated
Medium-Term Notes, Series A (including $145 million of unissued notes previously
included in CSC's registration statement). At December 31, 1999, $311 million of
these notes remained unissued. See note "21 - Subsequent Events" in the Notes to
Consolidated Financial Statements.
   CSC  may  borrow  under  its  committed,  unsecured  credit  facilities.  CSC
maintains  a $600  million  facility  with a group of  fourteen  banks  which is
scheduled  to expire in June 2000 and a $175  million  facility  with a group of
nine banks which is scheduled to expire in June 2001.  See note "21 - Subsequent
Events" in the Notes to Consolidated Financial Statements.  The funds under both
of these facilities are available for general corporate  purposes and CSC pays a
commitment  fee on  the  unused  balance  of  these  facilities.  The  financial
covenants  in  these  facilities  require  CSC to  maintain  minimum  levels  of
stockholders'  equity,  and Schwab and SCM to maintain  specified  levels of net
capital, as defined.  The Company believes that these restrictions will not have
a  material  effect on its  ability  to meet  foreseeable  dividend  or  funding
requirements.  Other than an overnight borrowing to test the availability of the
$600 million facility, these facilities were unused in 1999.
   CSC also has direct  access to $685 million of the $795 million  uncommitted,
unsecured bank credit lines, provided by nine banks, that are primarily utilized
by Schwab to manage  short-term  liquidity.  The amount  available  to CSC under
these lines is lower than the amount available to Schwab because the credit line
provided by one of these  banks is only  available  to Schwab,  while the credit
line  provided  by another one of these  banks  includes a  sub-limit  on credit
available to CSC. These lines were not used by CSC in 1999.

Schwab
   Most of Schwab's assets are liquid,  consisting  primarily of receivable from
brokerage  customers,  short-term  (i.e.,  less than 90 days)  investment-grade,
interest-earning  investments  (the  majority  of which are  segregated  for the
exclusive  benefit  of  customers  pursuant  to  regulatory  requirements),  and
receivable  from brokers,  dealers and clearing  organizations.  Customer margin
loans are demand  loan  obligations  secured by readily  marketable  securities.
Receivable  from and payable to  brokers,  dealers  and  clearing  organizations
primarily  represent current open transactions,  which usually settle, or can be
closed out, within a few business days.
   Liquidity needs relating to customer trading and margin borrowing  activities
are met primarily through cash balances in brokerage  customer  accounts,  which
were $23.0 billion,  $17.5 billion and $12.7 billion at December 31, 1999,  1998
and  1997,  respectively.  Management  believes  that  brokerage  customer  cash
balances  and  operating  earnings  will  continue to be the primary  sources of
liquidity for Schwab in the future.
   Schwab is subject to regulatory  requirements that are intended to ensure the
general financial  soundness and liquidity of broker-dealers.  These regulations
prohibit  Schwab  from  repaying  subordinated  borrowings  to CSC,  paying cash
dividends,  or making unsecured  advances or loans to its parent or employees if
such  payment  would  result in net capital of less than 5% of  aggregate  debit
balances  or less than  120% of its  minimum  dollar  amount  requirement  of $1
million.  At December 31, 1999,  Schwab's net capital was $1,766 million (10% of
aggregate  debit  balances),  which was $1,421  million in excess of its minimum
required  net  capital  and $903  million  in  excess of 5% of  aggregate  debit
balances.  Schwab  has  historically  targeted  net  capital  to be  10%  of its
aggregate debit balances,  which primarily  consist of customer margin loans. To
achieve this target,  as customer margin loans have grown, an increasing  amount
of cash flows have been retained to support aggregate debit balances.
   To manage Schwab's  regulatory  capital position,  CSC provides Schwab with a
$1,400 million  subordinated  revolving  credit  facility  maturing in September
2001, of which $905 million was  outstanding  at December 31, 1999. At year end,
Schwab also had  outstanding $25 million in fixed-rate  subordinated  term loans
from  CSC  maturing  in  2001.   Borrowings  under  these  subordinated  lending
arrangements qualify as regulatory capital for Schwab.
   To manage short-term liquidity, Schwab maintains uncommitted,  unsecured bank
credit lines  totaling  $795 million at December 31, 1999 ($685 million of these
lines are also  available for CSC to use).  The need for  short-term  borrowings
arises primarily from timing differences  between cash flow requirements and the
scheduled  liquidation  of  interest-bearing   investments.   Schwab  used  such
borrowings  for  twenty-six  days in 1999,  six days in 1998 and eleven  days in
1997, with the daily amounts  borrowed  averaging $125 million,  $87 million and
$85 million, respectively. These lines were unused at December 31, 1999.
   To satisfy the margin requirement of customer  option  transactions  with the
Options Clearing Corporation (OCC), Schwab had unsecured letter of credit agree-
ments with eleven banks in favor of the OCC aggregating $905 million at December
31,  1999. Schwab pays a fee to maintain these letters of credit.  No funds were
drawn under these letters of credit at December 31, 1999.

U.S. Trust
   U.S. Trust's liquidity needs are generally  met through earnings generated by
its operations.
   U.S. Trust's liquidity is affected by the Federal Reserve Board's  risk-based
and leverage  capital  guidelines.  In  addition,  CSC's bank  subsidiaries  are
subject to  limitations  on the amount of dividends  they can pay to U.S.  Trust
without  prior  approval  of the  bank  regulatory  authorities.  See note "16 -
Regulatory Requirements" in the Notes to Consolidated Financial Statements.
   U.S.  Trust has credit  facilities  totaling  $80 million  which are based on
LIBOR or Prime and mature in March 2002.  At December  31,  1999,  there was $35
million outstanding under these facilities. Upon completion of the Merger, these
facilities were terminated.
   In addition to traditional  funding  sources such as deposits,  federal funds
purchased and repurchase  agreements,  CSC's bank  subsidiaries have established
their own external  funding  sources.  At December 31, 1999,  U.S. Trust had $50
million in Trust Preferred Capital Securities  outstanding with a fixed interest
rate of 8.41%.  Certain  of CSC's  bank  subsidiaries  have  established  credit
facilities with the Federal Home Loan Bank System (FHLB) totaling  approximately
$426  million.  At December 31, 1999,  $13 million was  outstanding  under these
credit facilities.

SCM
   SCM's  liquidity  needs are generally met through  earnings  generated by its
operations.  Most of SCM's assets are liquid, consisting primarily of marketable
securities,  receivable from brokers,  dealers and clearing  organizations,  and
cash and cash equivalents.
   SCM's liquidity is affected by the same net capital  regulatory  requirements
as Schwab (see discussion  above).  At December 31, 1999,  SCM's net capital was
$13  million,  which  was $12  million  in excess of its  minimum  required  net
capital.
   SCM may borrow up to $35 million  under a  subordinated  lending  arrangement
with CSC  maturing  in 2001.  Borrowings  under this arrangement qualify as reg-
ulatory capital for SCM.  This facility was unused in  1999.  In  addition,  CSC
provides SCM with a  $25 million short-term  credit facility.   Borrowings under
this arrangement do not qualify as regulatory capital for SCM. This facility was
unused at December 31, 1999.

CSE
   CSE's  liquidity  needs are generally met through  earnings  generated by its
operations.  Most of CSE's assets are liquid,  consisting  primarily of cash and
investments  required to be  segregated,  receivable  from brokers,  dealers and
clearing organizations, and receivable from brokerage customers and others.
   CSE may borrow up to (pound)20 million, equivalent to $32 million at December
31, 1999,  under  subordinated  lending  arrangements  with CSC. At December 31,
1999, CSE had outstanding (pound)18 million under these arrangements, equivalent
to $29 million,  with (pound)5  million  maturing in 2001 and (pound)13  million
maturing in 2003.

Development Spending
   A significant  portion of the Company's  liquidity  needs arises from ongoing
investments  to support  future  growth.  These  investments,  which the Company
refers to as  development  spending,  are  comprised  of two  categories:  media
spending (including media and production expenses) and project spending. Project
spending is generally targeted towards enhancing future revenue growth,  such as
improvements  to the  Company's  Web site or  branch  expansion;  enhancing  the
Company's infrastructure,  such as investments to improve customer statements or
its  systems  integration;  and  improving  the  firm's  productivity,  such  as
enhancements to its  telecommunications  systems or operations  processes.  This
spending is imbedded throughout certain categories of the Company's non-interest
expenses.
   Development  spending in 1999 was  approximately  $450 million and management
currently  anticipates  an increase  of  approximately  30% in 2000,  reflecting
management's  belief that development  spending is critical to strengthening the
Company's competitive advantages.
   As has been the case in recent years,  the Company may adjust its development
spending from period to period as business  conditions  change. In general,  the
level of future  spending  will be  influenced by the rate of growth in customer
assets and trading  activities,  the  opportunities to invest in technology that
improve  capacity,  productivity  or the customer  experience,  and the expected
return on these  investments as compared to the Company's  financial  objectives
and cost of capital.  While  development  spending is  discretionary  and can be
altered in response to business  conditions,  the Company views its  development
spending as essential  for future  growth and  therefore  prefers to avoid major
adjustments  in such spending  unless faced with what it believes is a sustained
slowdown in revenue growth.

Cash Flows and Capital Resources
   Net income plus depreciation and amortization including goodwill amortization
was $848 million in 1999, up 49% from $569 million in 1998, allowing the Company
to  finance  the  majority  of  its  growth  with  internally  generated  funds.
Depreciation and amortization  expense related to equipment,  office  facilities
and property  was $167  million in 1999 and $143  million in 1998.  Amortization
expense  related to  intangible  assets was $8 million in 1999 and $9 million in
1998. Goodwill amortization expense was $6 million in both 1999 and 1998.
   The  Company's  capital  expenditures  were $373 million ($370 million net of
proceeds  from the sale of fixed  assets) in 1999 and $204 million ($199 million
net of proceeds) in 1998, or 8% and 6% of revenues,  respectively.  In 1999, 78%
of capital  expenditures were for information  technology and 22% for facilities
expansion and improvements.  Capital expenditures as described above include the
capitalized costs for developing  internal-use  software of $68 million in 1999.
Schwab opened 49 new branch  offices during 1999,  compared to 19 in 1998.  U.S.
Trust opened 4 new offices in 1999, compared to 5 in 1998. The Company continues
to view its office  network as important to pursuing its strategy of  attracting
customer assets.
   Management  currently  anticipates  that 2000  capital  expenditures  will be
approximately  90%  higher  than 1999  spending.  Approximately  40% of the 2000
planned  expenditures  relate  to  facilities  expansion  and  improvements  and
approximately 60% relate to information technology.  The significant increase in
2000 planned expenditures is primarily due to leasehold  improvements to support
the Company's  growth in employees,  and the Company's  plans to enhance systems
capacity and availability. As has been the case in recent years, the Company may
adjust its capital  expenditures  from  period to period as business  conditions
change.
   During 1999, the Company:
    -- Issued $144 million and repaid $45 million of long-term debt;
    -- Paid common stock dividends of $61 million.
   The Company monitors both the relative  composition and absolute level of its
capital  structure.  The Company's total financial capital  (long-term debt plus
stockholders'  equity)  at  December  31,  1999 was  $3,094  million,  up $1,002
million,  or 48%,  from a year ago.  At  December  31,  1999,  the  Company  had
long-term  debt of $518  million,  or 17% of total  financial  capital,  bearing
interest  at a  weighted-average  rate of  6.89%.  At  December  31,  1999,  the
Company's  stockholders'  equity was $2,576  million,  or 83% of total financial
capital.  Management currently anticipates that long-term debt will remain below
30% of total financial capital.

Share Repurchases
   CSC  repurchased  3,371,100  shares  of  its  common  stock  in  1999 for $54
million, 23,219,700 shares for $208 million in 1998 and 7,905,700 shares for $59
million in 1997. There is no current authorization for share repurchases.

Dividend Policy
   Since the initial  dividend in 1989,  CSC has paid 43  consecutive  quarterly
dividends and has increased the dividend 11 times.  Since 1989,  dividends  have
increased  by a 34%  compounded  annual  growth  rate.  CSC  paid  common  stock
dividends  of $.0373 per share in 1999,  $.0360 per share in 1998 and $.0311 per
share in 1997.  Dividends declared per common share represent dividends declared
by CSC prior to the Merger. While the payment and amount of dividends are at the
discretion of the Company's  Board of  Directors,  the Company  targets its cash
dividend  at  approximately  5% to 10%  of  net  income  plus  depreciation  and
amortization.

YEAR 2000 CENTURY CHANGE

   The Company's  mission  critical  systems  operated  throughout the Year 2000
century change without material errors or interruptions when processing data and
transactions  incorporating  year 2000 dates,  and the Company did not encounter
any material problems with any of its mission critical  vendor-supplied systems,
services or products.  Mission  critical  systems,  services and products  means
those systems,  services and products  critical to the ongoing  operation of the
business.

Compliance Costs
   As of December 31, 1999, the Company spent  approximately  $96 million of the
estimated  cost for its Year 2000 project.
   The Company has funded all Year 2000  related  costs through  operating  cash
flows and a  reallocation  of the Company's overall development  spending.  This
reallocation  did not result in the delay of any critical information technology
projects. In accordance with generally accepted accounting principles, Year 2000
expenditures are expensed as incurred.

RISK MANAGEMENT

Overview
   The Company's  business and activities  expose it to different types of risks
including,  but not limited to, those discussed  below.  Proper  identification,
assessment  and  management  of these  risks are  essential  to the  success and
financial soundness of the Company. Managing risk at the Company begins with the
expertise and experience of management at the business unit level. To supplement
risk management at the business unit level, the Company has formed a Global Risk
Steering Committee,  and various other functional risk committees  consisting of
members of senior management. The Global Risk Steering Committee takes an active
role  in  the  oversight  of the  various  risk  committees  by  reviewing  risk
exposures, leading in the continued development of the Company's risk management
practices,   discussing   changes   in   regulations   and  other   risk-related
developments,  and reporting  regularly to the Audit  Committee of the Company's
Board of Directors.  Other risk committees include the Technology and Operations
Risk  Committee,  which  focuses on the  integrity of the  Company's  technology
systems  and  enhancements,   and  operating  capacity;   the  Credit  Oversight
Committee,  which focuses on customer activity (i.e.,  margin lending activities
to customers  and customer  option  activities),  the  investing  activities  of
certain of the Company's  proprietary  funds,  and corporate  credit  activities
(i.e., counterparty and corporate investing activities);  and the Financial Risk
Management Committee, which focuses on liquidity and capital resources, interest
rate risk, and securities  owned.  Additionally,  the Finance,  Compliance,  and
Internal Audit Departments and the Office of Corporate Counsel assist management
and the various risk  committees in evaluating and monitoring the Company's risk
profile.
   In conjunction  with the Merger,  all committees have been realigned to focus
on risk management  throughout the Company with  appropriate  representation  of
U.S. Trust management. Additionally, as of the filing date of this report, a new
committee  had been formed,  the  Fiduciary  Risk  Committee,  which  focuses on
financial or reputational  risk caused by a potential breach of fiduciary duties
to a customer.  Further,  the U.S. Trust Risk Policy Committee,  which has broad
responsibilities  for the oversight of risk management at U.S. Trust, reports to
the Global Risk Steering Committee, as well as to the Board of Directors of U.S.
Trust.
   The following discussion highlights the Company's principal risks and some of
the policies and procedures for risk identification,  assessment and mitigation.
See Liquidity and Capital  Resources for a discussion on liquidity risk and note
"18 - Financial Instruments with Off-Balance-Sheet and Credit Risk" in the Notes
to Consolidated Financial Statements for additional discussion on credit risk.
   Given the nature of the Company's  revenues,  expenses and risk profile,  the
Company's  earnings and CSC's  common stock price may be subject to  significant
volatility from period to period.  The Company's  results for any period are not
necessarily  indicative of results for a future period.  Risk is inherent in the
Company's  business.  Consequently,  despite the Company's  attempts to identify
areas of risk,  oversee  operational areas involving risk and implement policies
and  procedures  designed to mitigate  risk,  there can be no assurance that the
Company will not suffer unexpected losses due to operating or other risks.

Competition
   The Company faces  significant  competition from companies seeking to attract
customer financial assets,  including  traditional brokerage firms (particularly
firms that have started providing online trading  services),  discount brokerage
firms,  online  brokerage  firms,  mutual  fund  companies,   banks,  and  asset
management  companies.  Certain  of these  competitors  have  greater  financial
resources than the Company.  The consolidation  trend in the financial  services
industry  is  likely to  increase  in light of the new  financial  modernization
legislation  that became  effective in March 2000. This new  legislation  allows
banks,  securities  firms and insurance  companies more flexibility to affiliate
under one holding company.  These holding companies can engage in activities and
acquire  companies  engaged in  activities  that are  financial  in nature.  The
expansion and customer  acceptance of conducting  financial  transactions online
has also  attracted  competition  from  providers of online  services,  software
development  companies and other providers of financial services.  Finally,  the
growth of online  trading has led to the creation of new ECNs and new exchanges,
and is causing  major  existing  markets to consider  converting  to  for-profit
status, all of which may intensify competition. The Company experienced declines
in its average  commission per revenue trade in 1998 mainly due to the Company's
integration of its online and  traditional  brokerage  services and reduction of
the price of online trades for most of its  customers,  resulting in an increase
in the  proportion of trades placed through its online  channels.  The Company's
average  commission  per revenue  trade  declined  in 1999 due to the  continued
increase in the proportion of trades placed through its online channels.  As the
Company focuses on further  enhancements to its electronic  service offering and
online  trades  increase,  average  commission  per revenue trade is expected to
continue to decline.

Business Environment
   The Company's business,  like that of other securities  brokerage and related
financial services firms, is directly affected by the fluctuations in securities
trading volumes and price levels that occur in fundamentally  cyclical financial
markets,  as well as by changes in government  monetary policies that impact the
growth of bank loans and investments and the level of interest charged for loans
and paid on deposits and other funding sources.  While the Company's non-trading
revenues have grown, transaction-based revenues continue to represent a majority
of the Company's revenues and the Company may experience  significant variations
in  revenues  from  period to  period.  The  Company  adjusts  its  expenses  in
anticipation  of and in response to changes in financial  market  conditions and
customer trading patterns. Certain of the Company's expenses (including variable
compensation,  portions of communications,  and commissions, clearance and floor
brokerage)  vary  directly  with  changes in financial  performance  or customer
trading  activity.  Expenses  relating  to the level of  contractors,  temporary
employees,  overtime hours, advertising and market development, and professional
services  are  adjustable  over the short term to help the  Company  achieve its
financial  objectives.  Additionally,  development spending is discretionary and
can be altered in response to market conditions.  However, a significant portion
of the Company's  expenses such as salaries and wages,  occupancy and equipment,
and depreciation  and  amortization do not vary directly,  at least in the short
term, with  fluctuations in revenues or securities  trading  volumes.  Also, the
Company  views its  development  spending  as  essential  for future  growth and
therefore  prefers to avoid major adjustments in such spending unless faced with
a sustained slowdown in revenue growth.

Technology and Operating Risk
   Technology and operating  risk is the potential for loss due to  deficiencies
in control processes or technology  systems that constrain the Company's ability
to gather, process and communicate information efficiently and securely, without
interruptions. The Company's operations are highly dependent on the integrity of
its  technology  systems and the  Company's  success  depends,  in part,  on its
ability  to  make  timely  enhancements  and  additions  to  its  technology  in
anticipation of customer demands.  To the extent the Company  experiences system
interruptions,  errors or downtime (which could result from a variety of causes,
including changes in customer use patterns,  technological  failure,  changes to
its  systems,  linkages  with  third-party  systems,  and power  failures),  the
Company's  business and operations could be significantly  negatively  impacted.
Additionally,  rapid  increases  in  customer  demand may  strain the  Company's
ability to enhance its technology and expand its operating capacity. To minimize
business  interruptions,  Schwab  has two data  centers  intended,  in part,  to
further  improve  the  recovery  of  business  processing  in  the  event  of an
emergency.  The Company  attempts to mitigate  technology  and operating risk by
maintaining a comprehensive internal control system and by employing experienced
personnel. Also, the Company maintains backup and recovery functions,  including
facilities for backup and  communications,  and conducts  periodic  testing of a
disaster  recovery  plan.  The  Company is  committed  to an ongoing  process of
upgrading,  enhancing and testing its technology systems. This effort is focused
on  meeting  customer  demands,  meeting  market  and  regulatory  changes,  and
deploying standardized technology platforms.

Credit Risk
   Credit  risk is the  potential  for loss due to a  customer  or  counterparty
failing to perform its contractual obligations. The Company's exposure to credit
risk mainly  results  from its margin  lending  activities,  securities  lending
activities, role as a counterparty in financial contracts, investing activities,
and the investing  activities of certain of the Company's  proprietary funds. To
mitigate  the risks of such  losses,  the Company has  established  policies and
procedures which include:  establishing and reviewing credit limits,  monitoring
of  credit  limits  and  quality  of   counterparties,   and  increasing  margin
requirements for certain securities.  In addition,  most of the Company's credit
extensions,  such as margin loans to customers,  securities lending  agreements,
and  resale  agreements,   are  supported  by  collateral  arrangements.   These
arrangements are subject to requirements to provide additional collateral in the
event that market  fluctuations  result in  declines in the value of  collateral
received.
   Additionally,  the Company has  exposure to credit risk  associated  with the
Company's  private banking loan portfolio held at U.S. Trust.  This counterparty
credit  exposure is actively  managed through  individual and portfolio  reviews
performed by account officers and senior line management. Periodic assessment of
the validity of credit ratings, credit quality and the credit management process
is  conducted  by a risk  review  department  which  is  separate  from the loan
origination and monitoring department. Management of the credit approval process
is premised on  underwriting  standards with clear lines of  accountability  and
authority. Counterparties that generate credit exposure are given empirical risk
ratings  and are  approved  by  appropriate  senior  officers  depending  on the
exposure  level and/or risk  rating.  In  addition,  the U.S.  Trust Risk Policy
Committee   regularly   reviews   asset   quality   including    concentrations,
delinquencies,  non-performing private banking loans, losses and recoveries. All
are factors in the determination of an appropriate  allowance for credit losses,
which is reviewed quarterly by senior management. See note "4 - Loans to Banking
Customers and Related  Allowance for Credit Losses" in the Notes to Consolidated
Financial  Statements  for an  analysis  of the  Company's  loan  portfolio  and
allowance for credit losses.
   There were no troubled debt  restructurings at December 31, 1999 and 1998. As
of December  31,  1999,  management  is not aware of any  significant  potential
problem  loans other than the amounts  disclosed in the table in note "4 - Loans
to Banking  Customers and Related  Allowance for Credit  Losses" in the Notes to
Consolidated Financial Statements.

Fiduciary Risk
   Fiduciary  risk is the potential for financial or  reputational  loss through
the breaching of fiduciary duties to a customer.  Fiduciary  activities include,
but are not limited to, individual and corporate trust,  investment  management,
custody and cash and  securities  processing.  The Company  attempts to mitigate
this risk by establishing procedures to ensure that obligations to customers are
discharged  faithfully and in compliance  with  applicable  legal and regulatory
requirements.  Business units have the primary  responsibility  for adherence to
the procedures  applicable to their  business.  Guidance and control is provided
through the  creation,  approval and ongoing  review of  applicable  policies by
business units and the Fiduciary Risk Committee.

Market Risk
   Market  risk is the  potential  for loss due to a  change  in the  value of a
financial instrument held by the Company as a result of fluctuations in interest
and currency exchange rates, and equity prices.
   The Company is exposed to interest  rate risk  primarily  from changes in the
interest rates on its interest-earning assets (mainly margin loans to customers,
investments,  private banking loans,  mortgage-backed securities and other fixed
rate  investments) and its funding sources  (including  brokerage  customer cash
balances,  banking deposits,  proceeds from stock-lending activities,  long-term
debt, and stockholders' equity) which finance these assets. The Company attempts
to mitigate this risk by monitoring the net interest margin and average maturity
of its  interest-earning  assets and funding  sources.  The Company also has the
ability to adjust the rates paid on brokerage customer cash balances and certain
banking  deposits  and the rates  charged  on margin  loans.  Additionally,  the
Company uses  interest  rate swaps  (Swaps) to mitigate  interest  rate exposure
associated with short-term floating interest-rate deposits.
   The Company is exposed to equity  price risk  through its role as a financial
intermediary  in  customer-related   transactions,   and  by  holding  financial
instruments  mainly  in its  capacity  as a market  maker  and  relating  to its
specialists'  operations.  To  mitigate  the  risk of  losses,  these  financial
instruments are marked to market daily and are monitored by management to assure
compliance  with limits  established by the Company.  Additionally,  the Company
purchases from time to time  exchange-traded  option  contracts to reduce market
risk on these  inventories.  The Company may also purchase futures  contracts to
reduce this risk.  The  Company may enter into  foreign  currency  contracts  to
reduce currency exchange rate risk. However,  the Company's exposure to currency
exchange risks through its international operations is not material.
    Additional  qualitative and quantitative  disclosures  about market risk are
summarized as follows.

Financial Instruments Held For Trading Purposes
   The Company held  government  securities and  certificates  of deposit with a
fair value of approximately $22 million and $13 million at December 31, 1999 and
1998, respectively. These securities, and the associated interest rate risk, are
not material to the Company's financial position,  results of operations or cash
flows.
   Through Schwab and SCM, the Company maintains  inventories in exchange-listed
and Nasdaq  securities  on both a long and short basis.  The fair value of these
securities  at December  31,  1999 was $107  million in long  positions  and $60
million in short  positions.  The fair value of these securities at December 31,
1998 was $60 million in long positions and $35 million in short positions. Using
a hypothetical 10% increase or decrease in prices, the potential loss or gain in
fair  value is  estimated  to be  approximately  $5  million  and $3  million at
December  31,  1999 and 1998,  respectively,  due to the offset of the change in
fair value in long and short  positions.  In  addition,  the  Company  generally
enters into  exchange-traded  option contracts to hedge against potential losses
in equity inventory positions,  thus reducing this potential loss exposure. This
hypothetical  10% change in fair value of these  securities at December 31, 1999
and 1998 would not be material to the Company's financial  position,  results of
operations  or  cash  flows.   The  notional  amount  of  option  contracts  was
approximately  $103  million  and $74  million at  December  31,  1999 and 1998,
respectively.  The fair value of such option  contracts  was not material to the
Company's consolidated balance sheets at December 31, 1999 and 1998.

Financial Instruments Held For Purposes Other Than Trading
   For its working capital and reserves  required to be segregated under federal
or other  regulations,  the  Company  invests  in  money  market  funds,  resale
agreements, certificates of deposit and commercial paper.
   The  Company  maintains   investments  primarily  in  mutual  funds  to  fund
obligations under its deferred  compensation plan, which is available to certain
employees.  These investments were  approximately $60 million and $50 million at
December  31,  1999 and 1998,  respectively.  Any  decrease in the fair value of
these  investments  would  result  in a  comparable  decrease  in  the  deferred
compensation  plan  obligation  and would not  affect  the  Company's  financial
position, results of operations or cash flows.

Debt Issuances
   At December 31,  1999,  CSC had $455 million  aggregate  principal  amount of
Medium-Term Notes  outstanding,  with fixed interest rates ranging from 5.96% to
7.50%. At December 31, 1998, CSC had $351 million aggregate  principal amount of
Medium-Term Notes  outstanding,  with fixed interest rates ranging from 5.78% to
7.72%. At December 31, 1999 and 1998, U.S. Trust had $50 million Trust Preferred
Capital  Securities  outstanding,  with a  fixed  interest  rate  of  8.41%.  In
addition,  at  December  31, 1999 and 1998,  U.S.  Trust had $13 million and $14
million of FHLB borrowings  outstanding,  respectively.  The FHLB borrowings had
fixed  interest  rates ranging from 6.59% to 6.76% at December 31, 1999 and from
6.25% to 6.76% at December 31, 1998.
   The Company has fixed cash flow  requirements  regarding these long-term debt
obligations due to the fixed rate of interest. The estimated fair value of these
obligations  at December  31, 1999 and 1998,  based on estimates of market rates
for debt with similar terms and remaining maturities,  was $498 million and $430
million, respectively, which approximated their carrying amounts of $518 million
and $419 million, respectively.

Net Interest Revenue Simulation
   The Company uses net  interest  revenue  simulation  modeling  techniques  to
evaluate and manage the effect of changing  interest rates. The simulation model
(the model)  includes all  interest-sensitive  assets and  liabilities and Swaps
utilized by U.S.  Trust to hedge its interest  rate risk.  Key  variables in the
model include  assumed margin loan and brokerage  customer cash balance  growth,
changes to the level and term  structure  of interest  rates,  the  repricing of
financial instruments,  prepayment and reinvestment  assumptions,  loan, banking
deposit, and brokerage customer cash balance pricing and volume assumptions. The
simulations involve  assumptions that are inherently  uncertain and as a result,
the  simulations  cannot  precisely  estimate net interest  revenue or precisely
predict the impact of changes in interest rates on net interest revenue.  Actual
results may differ from  simulated  results  due to the  timing,  magnitude  and
frequency of interest rate changes as well as changes in market  conditions  and
management strategies, including changes in asset and liability mix.
   The  simulations  in the table  below  assume  that  the asset and  liability
structure of the consolidated  balance sheet would not be changed as a result of
the simulated  changes in interest  rates. As the Company  actively  manages its
consolidated  balance sheet and interest rate  exposure,  in all  likelihood the
Company  would take steps to manage any  additional  interest rate exposure that
could result from changes in the interest rate environment.  The following table
shows the  results of a 100 basis point  increase or decrease in interest  rates
and the effect on simulated net interest  revenue over the next twelve months at
December 31, 1999 and 1998  (dollars in  millions).  The change in simulated net
interest revenue sensitivity from 1998 to 1999 was primarily due to increases in
the  overall  size of the  balance  sheet,  driven by the  growth  in  brokerage
customer cash balances.

--------------------------------------------------------------------------------
Impact on Net Interest Revenue
Increase (Decrease)
                                                  1999                1998
                                             ---------------    ----------------
December 31,                                   Amount    %         Amount    %
--------------------------------------------------------------------------------

Increase of 100 basis points                    $ 80    6.7%        $ 41   5.9%
Decrease of 100 basis points                     (81)  (6.8%)        (43) (6.2%)
================================================================================

   As  demonstrated  by the  simulations  presented,  the  Company  manages  the
consolidated  balance  sheet to produce  increases in net interest  revenue when
interest rates rise. This position partially offsets the potential for decreases
in trading activity,  and therefore  commission revenue,  that may result during
periods of rising interest rates.
   The impact of the Company's hedging  activities upon net interest revenue for
the years ended December 31, 1999, 1998 and 1997 was immaterial to the Company's
results of operations.

Legal and Compliance Risk
   Legal and compliance risk refers to the possibility  that the Company will be
found,  by a court,  arbitration  panel  or  regulatory  authority,  not to have
complied with an applicable legal or regulatory requirement.  The Company may be
subject to lawsuits or arbitration claims by customers, employees or other third
parties  in the  different  jurisdictions  in which  it  conducts  business.  In
addition,  the  Company is  subject  to  extensive  regulation  by the SEC,  the
National  Association  of  Securities  Dealers,  Inc.,  the  NYSE,  the Board of
Governors  of  the  Federal  Reserve  System,   the  Federal  Deposit  Insurance
Corporation,  the  Superintendent  of Banks of the State of New York,  and other
federal,  state and market  regulators,  as well as certain  foreign  regulatory
authorities.  The Company attempts to mitigate legal and compliance risk through
policies and procedures  that it believes are reasonably  designed to prevent or
detect violations of applicable statutory and regulatory  requirements (see note
"17 -  Commitments  and  Contingent  Liabilities"  in the Notes to  Consolidated
Financial Statements).

BANK HOLDING COMPANY ACT REQUIREMENTS

   Upon  consummation of the Merger,  CSC became a financial holding company and
bank holding  company  subject to  supervision  and  regulation  by  the Federal
Reserve Board under the Act.
   The  Gramm-Leach-Bliley  Act (the GLB Act),  which became  effective in March
2000,  permits  qualifying bank holding  companies to become  financial  holding
companies and thereby affiliate with a far broader range of financial  companies
than has  previously  been  permitted  for a bank holding  company.  The GLB Act
identifies  several  activities  as  financial in nature,  including  securities
brokerage, underwriting, dealing in or making a market in securities, investment
management  services and  insurance  activities.  The Federal  Reserve Board may
prohibit  a  financial  holding  company  from  engaging  in new  activities  or
acquiring  additional  companies if the Federal Reserve Board concludes that the
financial holding  company's  capital or managerial  resources are not adequate.
Federal Reserve Board regulations under the Act may also limit CSC's business or
impose additional costs or requirements.
   Federal Reserve Board policy  provides that a bank holding company  generally
should not pay cash dividends  unless its net income is sufficient to fully fund
the dividends  and the  Company's  prospective  retained  earnings  appear to be
sufficient  to meet the capital  needs,  asset  quality  and  overall  financial
condition of the holding company and its bank subsidiaries.
   CSC's  primary bank  subsidiary  is United  States Trust  Company of New York
(U.S.  Trust  NY).  The  operations  and  financial   condition  of  CSC's  bank
subsidiaries   are  subject  to  regulation  and   supervision  and  to  various
requirements   and   restrictions   under  Federal  and  state  law,   including
requirements  governing:  transactions  with CSC and its  nonbank  subsidiaries,
including loans and other extensions of credit,  investments or asset purchases,
or otherwise  financing or supplying funds to CSC; dividends;  investments;  and
aspects of CSC's  operations.  The Federal banking agencies have broad powers to
enforce these  regulations,  including the power to terminate deposit insurance,
impose  substantial  fines and other civil and criminal  penalties and appoint a
conservator  or receiver.  CSC,  U.S.  Trust and their U.S.  insured  depository
institution  subsidiaries must meet regulatory capital guidelines adopted by the
federal banking  agencies.  The Federal Reserve Board has not indicated  whether
the guidelines will be modified with respect to a bank holding company,  such as
CSC,  that also  qualifies  as a financial  holding  company.  Under the Federal
Deposit  Insurance  Act, the banking  regulatory  agencies are  permitted or, in
certain cases,  required to take certain  substantial  restrictive  actions with
respect to  institutions  falling within one of the lowest three of five capital
categories.
   To remain a financial  holding company,  each of CSC's bank subsidiaries must
be  well  capitalized,  well  managed  and  meet  requirements  relating  to the
provision of public services to the communities in which CSC's bank subsidiaries
operate.  If CSC  ceases to qualify as a  financial  holding  company it will be
subject to substantial additional restrictions on its activities. See note "16 -
Regulatory Requirements" in the Notes to Consolidated Financial Statements.

LOOKING AHEAD

   During 1999, the competitive  environment in financial services intensified -
several  traditional  brokerage  firms adjusted  their  pricing,  enhanced their
online  services  and,  along  with  a  number  of  discount   brokerage  firms,
substantially increased their spending on advertising and marketing programs. In
addition,  several firms offering wealth management services have expanded their
marketing  efforts.  While this trend of intensified  competition is expected to
continue in 2000, management believes that the Company's competitive  advantages
will enable the firm to pursue its strategy of attracting and retaining customer
assets.  As described more fully in the  Description of Business  section above,
these competitive advantages include: nationally recognized brands, a broad line
of products and services  offered at prices that management  believes  represent
superior value,  multi-channel  delivery systems,  and the commitment and skills
necessary  to invest in  technology  intended  to empower  customers  and reduce
costs.  Additionally,  the  Company's  significant  level of employee  ownership
aligns the interests of management with those of stockholders.
   During 2000,  the Company  expects to sustain its  competitive  advantages by
providing  its  customers  with  expanded  and  enhanced  services,  including a
broadened  service  offering  for  affluent  investors.  The Company  intends to
leverage U.S. Trust's highly personalized service model, research  capabilities,
trust and estate  services,  investment  track record and  reputation  in wealth
management  services  to  help  complete  the  Company's  offering  to  affluent
investors,  as well as independent  investment managers and their customers,  by
providing them with access to a broad array of wealth management  services.  The
Company's  acquisition of CyBerCorp is designed to help provide actively trading
investors  with  access  to  advanced   order  entry,   routing  and  management
technology,  as well as to support the Company's ongoing role as a leader in the
evolution of customer access to the capital markets. The Company also expects to
continue its focus on developing  an enhanced  help and advice  offering for all
customers, and to continue its process of selective international expansion.
   The  Company's  efforts to expand and enhance  services  are being  driven by
evolving customer needs. A substantial portion of growth in investable assets in
coming years is anticipated to be concentrated  with the "baby boom" generation.
As these investors continue to accumulate  wealth,  many will need more guidance
in  managing  their  financial  affairs,  as well as access to more  complex and
specialized  services such as estate and tax planning,  and trust and investment
management.  As a result, the Company expects to continue evaluating the breadth
of its service offering relative to customer needs.
   Management  continues to believe  that the key to  sustaining  the  Company's
competitive  advantages  will be its ability to combine people and technology in
ways that provide investors with the access,  information,  guidance, advice and
control  they  expect - as well as  superior  service - all at a lower cost than
traditional providers of financial services. Accordingly, the Company expects to
remain in direct  competition with  traditional,  online and discount  brokerage
firms,  investment management companies,  banks and other providers of financial
products and services.
   Capitalizing  on  and  strengthening  the  Company's  competitive  advantages
requires significant  development spending and capital expenditures.  Management
believes that these ongoing investments are critical to increasing the Company's
market share and  achieving its long-term  financial  objectives,  which include
annual  growth in revenues  of 20%, an  after-tax  profit  margin of 12%,  and a
return on stockholders' equity of 20%.


<PAGE>
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
Consolidated Statement of Income                                                                     The Charles Schwab Corporation
(In Thousands, Except Per Share Amounts)

Year Ended December 31,                                                                   1999              1998               1997
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>               <C>                <C>
Revenues
     Commissions                                                                    $1,874,594        $1,318,103         $1,182,901
     Asset management and administration fees                                        1,220,346           936,796            739,323
     Interest revenue, net of interest expense of $898,219 in 1999,
         $773,998 in 1998 and $667,345 in 1997                                         819,790           577,643            444,461
     Principal transactions                                                            500,496           286,754            257,985
     Other                                                                              71,193            58,574             46,896
------------------------------------------------------------------------------------------------------------------------------------
       Total                                                                         4,486,419         3,177,870          2,671,566
------------------------------------------------------------------------------------------------------------------------------------
Expenses Excluding Interest
     Compensation and benefits                                                       1,888,414         1,374,436          1,135,472
     Occupancy and equipment                                                           306,900           236,232            192,301
     Communications                                                                    278,509           216,389            191,477
     Advertising and market development                                                247,808           159,784            133,614
     Professional services                                                             184,470           114,097             92,168
     Depreciation and amortization                                                     174,651           152,107            128,941
     Commissions, clearance and floor brokerage                                        100,132            87,273             95,560
     Goodwill amortization                                                               6,419             6,443              9,754
     Other                                                                             200,201           153,471            161,373
------------------------------------------------------------------------------------------------------------------------------------
       Total                                                                         3,387,504         2,500,232          2,140,660
------------------------------------------------------------------------------------------------------------------------------------
Income before taxes on income                                                        1,098,915           677,638            530,906
Taxes on income                                                                        432,469           267,509            209,597
------------------------------------------------------------------------------------------------------------------------------------
Net Income                                                                          $  666,446        $  410,129         $  321,309
====================================================================================================================================
Weighted-Average Common Shares Outstanding - Diluted (1)                             1,373,030         1,342,895          1,337,729
====================================================================================================================================
Earnings Per Share (1)
     Basic                                                                          $      .51        $      .32         $      .25
     Diluted                                                                        $      .49        $      .31         $      .24
====================================================================================================================================
Dividends Declared Per Common Share (1, 2)                                          $    .0373        $    .0360         $    .0311
====================================================================================================================================
(1)  All periods have been restated for the May 2000 three-for-two common stock split.
(2)  Dividends declared per common share represent dividends declared  by  The Charles Schwab Corporation prior to  its  merger with
     U.S. Trust Corporation.

See Notes to Consolidated Financial Statements.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
Consolidated Balance Sheet                                                                           The Charles Schwab Corporation
(In Thousands, Except Per Share Amounts)

December 31,                                                                                                  1999             1998
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                    <C>              <C>
Assets
     Cash and cash equivalents                                                                         $ 2,612,451      $ 1,720,908
     Cash and investments required to be segregated under federal or other regulations
         (including resale agreements of $6,165,043 in 1999 and $7,608,067 in 1998)                      8,826,121       10,313,225
     Securities owned - at market value                                                                  1,333,220        1,211,563
     Receivable from brokers, dealers and clearing organizations                                           482,657          334,334
     Receivable from brokerage customers - net                                                          17,060,222        9,646,140
     Loans to banking customers - net                                                                    2,689,205        2,171,393
     Equipment, office facilities and property - net                                                       678,208          473,566
     Goodwill - net                                                                                         53,723           53,372
     Other assets                                                                                          586,305          482,751
------------------------------------------------------------------------------------------------------------------------------------
       Total                                                                                           $34,322,112      $26,407,252
====================================================================================================================================
Liabilities and Stockholders' Equity
     Deposits from banking customers                                                                   $ 4,204,943      $ 3,414,791
     Drafts payable                                                                                        467,758          324,597
     Payable to brokers, dealers and clearing organizations                                              1,748,765        1,422,300
     Payable to brokerage customers                                                                     23,422,592       18,119,622
     Accrued expenses and other liabilities                                                              1,243,121          892,987
     Short-term borrowings                                                                                 141,157          140,925
     Long-term debt                                                                                        518,000          418,773
------------------------------------------------------------------------------------------------------------------------------------
       Total liabilities                                                                                31,746,336       24,733,995
------------------------------------------------------------------------------------------------------------------------------------
     Stockholders' equity:
       Preferred stock - 9,940 shares authorized; $.01 par value per share; none issued
       Common stock -  2,000,000 and 500,000 shares authorized in 1999 and 1998,
           respectively; $.01 par value per share; 1,336,636 and 1,308,314 shares issued
           in 1999 and 1998, respectively*                                                                  13,366           13,083
       Additional paid-in capital                                                                          595,282          251,158
       Retained earnings                                                                                 2,144,683        1,540,205
       Treasury stock  - 7,336 shares in 1999 and 7,722 shares in 1998, at cost*                           (96,742)         (87,768)
       Employee stock ownership plans                                                                         (967)          (4,861)
       Unamortized restricted stock compensation                                                           (70,926)         (43,882)
       Accumulated other comprehensive (loss) income                                                        (8,920)           5,322
------------------------------------------------------------------------------------------------------------------------------------
            Total stockholders' equity                                                                   2,575,776        1,673,257
------------------------------------------------------------------------------------------------------------------------------------
                 Total                                                                                 $34,322,112      $26,407,252
====================================================================================================================================

* All periods have been restated for the May 2000 three-for-two common stock split.

See Notes to Consolidated Financial Statements.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
Consolidated Statement of Cash Flows                                                                 The Charles Schwab Corporation
(In thousands)

Year Ended December 31,                                                                      1999             1998             1997
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>              <C>              <C>
Cash Flows from Operating Activities
  Net income                                                                          $   666,446      $   410,129      $   321,309
   Noncash items included in net income:
     Depreciation and amortization                                                        174,651          152,107          128,941
     Goodwill amortization                                                                  6,419            6,443            9,754
     Net amortization of premium on securities available for sale                           4,677            3,384            2,778
     Compensation payable in common stock                                                  34,977           30,891           25,580
     Deferred income taxes                                                                 (3,218)          (9,498)         (32,012)
     Other                                                                                  6,814            7,020            4,983
   Net change in:
     Cash and investments required to be segregated under federal or
       other regulations                                                                1,475,017       (3,500,320)         456,055
     Securities owned (excluding securities available for sale)                           (97,519)          40,454         (154,699)
     Receivable from brokers, dealers and clearing organizations                         (152,287)         (65,978)         (37,449)
     Receivable from brokerage customers                                               (7,419,482)      (1,893,821)      (2,741,796)
     Other assets                                                                         (30,723)           3,578          (61,943)
     Drafts payable                                                                       144,006           56,028           43,908
     Payable to brokers, dealers and clearing organizations                               329,423          298,411          245,327
     Payable to brokerage customers                                                     5,317,093        5,010,081        1,935,507
     Accrued expenses and other liabilities                                               548,508          225,649          178,351
------------------------------------------------------------------------------------------------------------------------------------
         Net cash provided by operating activities                                      1,004,802          774,558          324,594
------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Investing Activities
   Purchases of securities available for sale                                            (465,789)        (367,762)        (609,128)
   Proceeds from sales of securities available for sale                                    10,019                            20,804
   Proceeds from maturities, calls and mandatory redemptions of securities
       available for sale                                                                 413,454          429,929          616,571
   Net change in loans to banking customers                                              (517,865)        (251,463)        (249,912)
   Purchase of equipment, office facilities and property - net                           (370,191)        (199,168)        (150,402)
   Cash payments for business combinations and investments, net of cash received          (25,568)         (23,584)          (1,200)
------------------------------------------------------------------------------------------------------------------------------------
         Net cash used by investing activities                                           (955,940)        (412,048)        (373,267)
------------------------------------------------------------------------------------------------------------------------------------
Cash Flows from Financing Activities
   Net change in deposits from banking customers                                          790,152          340,889          310,112
   Net change in short-term borrowings                                                        232          (38,662)         (60,695)
   Proceeds from long-term debt                                                           144,000           30,000          161,000
   Repayment of long-term debt                                                            (44,853)         (44,531)         (37,862)
   Dividends paid                                                                         (61,107)         (56,041)         (48,240)
   Purchase of treasury stock                                                             (53,924)        (208,353)         (58,726)
   Proceeds from stock options exercised and other                                         65,799           36,015           18,497
------------------------------------------------------------------------------------------------------------------------------------
         Net cash provided by financing activities                                        840,299           59,317          284,086
------------------------------------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and cash equivalents                                2,382             (160)             113
------------------------------------------------------------------------------------------------------------------------------------
Increase in Cash and Cash Equivalents                                                     891,543          421,667          235,526
Cash and Cash Equivalents at Beginning of Year                                          1,720,908        1,299,241        1,063,715
------------------------------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                                              $ 2,612,451      $ 1,720,908      $ 1,299,241
====================================================================================================================================

See Notes to Consolidated Financial Statements.

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------------------------
Consolidated Statement of Stockholders' Equity                                                        The Charles Schwab Corporation
(In Thousands)
                                                                                                     Common    Accumu-
                                                                                         Un-         Stock     lated
                                                         Deferred                        amortized   Issued to Other
                                   Addi-                 Compen-              Employee   Restricted  Deferred  Compre-
                           Common  tional    Retained    sation               Stock      Stock       Compen-   hensive
                           Stock   Paid-In   Earnings    Stock     Treasury   Ownership  Compen-     sation    Income
                           (1)     Capital     (1)       Trust (2) Stock      Plans      sation      Trust (2) (Loss)    Total
------------------------------------------------------------------------------------------------------------------------------------
<S>                        <C>     <C>       <C>          <C>     <C>         <C>        <C>         <C>       <C>       <C>
Balance at
 December 31,1996          $13,060 $223,052  $  918,204           $ (65,005)  $(15,985)  $ (8,658)             $  3,985  $1,068,653
Comprehensive income:
 Net income                                     321,309                                                                     321,309
 Foreign currency
  translation adjustment                                                                                         (2,360)     (2,360)
 Change in net unrealized
  gain (loss) on
  securities available
  for sale                                                                                                        3,122       3,122
                                                                                                                           ---------
 Total comprehensive
  income                                                                                                                    322,071
Dividends declared on
 common stock                                   (48,670)                                                                    (48,670)
Purchase of treasury
 stock                                                              (58,726)                                                (58,726)
Stock options exercised,
 and shares issued for
 restricted stock
 compensation awards
 and other employee
 benefit plans                   3   27,695         143              45,703               (14,179)                           59,365
Issuance of shares
 for acquisitions               10    7,137                                                                                   7,147
Amortization of
 restricted stock
 compensation awards                                                                        5,609                             5,609
Principal payment by
 U.S. Trust
 Corporation ESOP                                                                3,214                                        3,214
ESOP shares released
 for allocation                      14,735         117                          2,748                                       17,600
------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1997          13,073  272,619   1,191,103             (78,028)   (10,023)   (17,228)                4,747   1,376,263
------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
 Net income                                     410,129                                                                     410,129
 Foreign currency
  translation adjustment                                                                                            388         388
 Change in net unrealized
  gain (loss) on
  securities available
  for sale                                                                                                          187         187
                                                                                                                           ---------
 Total comprehensive
  income                                                                                                                    410,704
Dividends declared on
 common stock                                   (56,519)                                                                    (56,519)
Purchase of treasury
 stock                                                             (208,353)                                               (208,353)
Stock options exercised,
 and shares issued for
 restricted stock
 compensation awards
 and other employee
 benefit plans                  10  (37,140)     (4,284)            189,075               (42,153)                          105,508
Issuance of shares
 for acquisitions                     2,917                           9,538                                                  12,455
Cash paid in lieu of
 fractional shares as
 a result of the
 stock split                                       (364)                                                                       (364)
Amortization of
 restricted stock
 compensation awards                                                                       15,499                            15,499
Principal payment by
 U.S. Trust
 Corporation ESOP                                                                3,481                                        3,481
ESOP shares released
 for allocation                      12,762         140                          1,681                                       14,583
------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1998          13,083  251,158   1,540,205             (87,768)    (4,861)   (43,882)                5,322   1,673,257
------------------------------------------------------------------------------------------------------------------------------------
Comprehensive income:
 Net income                                     666,446                                                                     666,446
 Foreign currency
  translation adjustment                                                                                          2,606       2,606
 Change in net unrealized
  gain (loss) on
  securities available
  for sale                                                                                                      (16,848)    (16,848)
                                                                                                                           ---------
 Total comprehensive
  income                                                                                                                    652,204
Dividends declared on
 common stock                                   (61,868)                                                                    (61,868)
Purchase of treasury
 stock                                                              (53,924)                                                (53,924)
Deferred compensation
 liability settled by
 issuing common stock            1    2,404               $2,405                                     $(2,405)                 2,405
Stock options exercised,
 and shares issued for
 restricted stock
 compensation awards
 and other employee
 benefit plans                 282  325,279        (140)             12,769               (54,072)                          284,118
Issuance of shares
 for acquisitions                    13,278                          32,181                                                  45,459
Amortization of
 restricted stock
 compensation awards                                                                       27,028                            27,028
Principal payment by
 U.S. Trust
 Corporation ESOP                                                                3,773                                        3,773
ESOP shares released
 for allocation                       3,163          40                            121                                        3,324
------------------------------------------------------------------------------------------------------------------------------------
Balance at
 December 31, 1999         $13,366 $595,282  $2,144,683   $2,405  $ (96,742)   $  (967)  $(70,926)   $(2,405)  $ (8,920) $2,575,776
====================================================================================================================================

(1) All periods have been restated for the three-for-two May 2000 common stock split.
(2) Deferred compensation stock trust accounts are presented net on the Consolidated Balance Sheet.

See Notes to Consolidated Financial Statements.

</TABLE>

<PAGE>

                         The Charles Schwab Corporation
                   Notes to Consolidated Financial Statements
    (Tabular Amounts in Thousands, Except Per Share and Option Price Amounts)



1.   Basis of Presentation

Merger with U.S. Trust Corporation
   On May 31, 2000, The Charles Schwab  Corporation  (CSC)  completed its merger
(the Merger) with U.S. Trust  Corporation (U.S.  Trust).  Under the terms of the
merger  agreement,  U.S. Trust became a wholly owned  subsidiary of CSC and U.S.
Trust shareholders  received 5.1405 shares of CSC's common stock for each common
share of U.S.  Trust.  The Merger was treated as a  non-taxable  stock-for-stock
exchange and U.S.  Trust's  shareholders  received  112,000,000  shares of CSC's
common stock.  Upon  consummation of the Merger,  CSC became a financial holding
company and bank holding  company  subject to supervision  and regulation by the
Board of Governors of the Federal Reserve System  (Federal  Reserve Board) under
the Bank Holding  Company Act of 1956, as amended.  The  consolidated  financial
statements, included in this Current Report on Form 8-K, give retroactive effect
to the Merger, which was accounted for as a pooling of interests. The pooling of
interests method of accounting requires the restatement of all periods presented
as if CSC and U.S.  Trust had been  operating as a combined  entity  during such
periods.  For the years ended  December 31, 1999,  1998 and 1997,  stockholders'
equity and other per share  information  reflects  the  accounts  of CSC and its
subsidiaries  (collectively  referred to as the  Company) as if the common stock
had been issued  during all of the periods  presented.  Dividends  declared  per
common share represent dividends declared by CSC prior to the Merger.
   The separate  results of operations for the Company and U.S. Trust during the
periods  preceding  the  Merger  that are  included  in the  Company's  restated
consolidated statement of income are as follows:

Year Ended December 31,                         1999          1998          1997
--------------------------------------------------------------------------------
Revenues:
  Company                                 $3,944,822    $2,736,221    $2,298,750
  U.S. Trust                                 541,597       441,649       372,816
--------------------------------------------------------------------------------
   Combined                               $4,486,419    $3,177,870    $2,671,566
================================================================================
Net Income:
  Company                                 $  588,877    $  348,462    $  270,277
  U.S. Trust                                  77,569        61,667        51,032
--------------------------------------------------------------------------------
   Combined                               $  666,446    $  410,129    $  321,309
================================================================================

Stock Split
   On May 3, 2000,  the Board of  Directors  approved a  three-for-two  split of
CSC's common stock, which was effected in the form of a 50% stock dividend.  The
stock dividend was  distributed  May 30, 2000 to  stockholders of record May 12,
2000. Share and per share  information  presented in the consolidated  financial
statements  and related  notes has been  restated  to reflect  the common  stock
split, including the common shares issued to U.S. Trust shareholders pursuant to
the exchange ratio described above.

The Company
   The consolidated  financial statements include CSC and its subsidiaries.  CSC
is a financial holding company engaged, through its subsidiaries,  in securities
brokerage and related financial services.  CSC's principal  subsidiary,  Charles
Schwab & Co., Inc.  (Schwab),  is a securities  broker-dealer  with 340 domestic
branch offices in 48 states,  as well as branches in the  Commonwealth of Puerto
Rico  and the  U.S.  Virgin  Islands.  Another  subsidiary,  U.S.  Trust,  is an
investment  management  firm that also provides  fiduciary  services and private
banking  services  with 28  offices  in 10 states.  Other  subsidiaries  include
Charles Schwab Europe (CSE), a retail  securities  brokerage firm located in the
United  Kingdom,  Charles  Schwab  Investment  Management,  Inc., the investment
advisor for Schwab's  proprietary  mutual funds, and Schwab Capital Markets L.P.
(SCM) (prior to March 1, 2000,  this  business was known as Mayer &  Schweitzer,
Inc.), a market maker in Nasdaq and other  securities  providing trade execution
services to broker-dealers and institutional customers.
   Certain items in prior years' financial  statements have been reclassified to
conform  to the  1999  presentation.  All  material  intercompany  balances  and
transactions have been eliminated.

2.   Significant Accounting Policies

Securities transactions:  Customers' securities transactions are recorded on the
date that they settle,  while the related  commission  revenues and expenses are
recorded on the date that the trade occurs.  Principal transactions are recorded
on a trade date basis.

Use of estimates:  The  preparation of the  consolidated financial statements in
conformity with accounting principles generally accepted in  the  U.S.  requires
management to make certain estimates and assumptions  that affect  the  reported
amounts in the  accompanying  financial  statements.  Such  estimates  relate to
useful  lives  of equipment,  office  facilities,  buildings, intangible  assets
and goodwill,  fair value of financial instruments,  allowance for credit losses
on banking loans,  allowance  for  doubtful  accounts  of  brokerage  customers,
retirement and postretirement benefits, future tax benefits and  legal reserves.
Actual results could differ from such estimates.

Cash  and   investments  required  to  be  segregated  under  federal  or  other
regulations  consist  primarily  of securities  purchased  under  agreements  to
resell  (resale  agreements)  and  certificates  of  deposit.   Certificates  of
deposit  are stated at cost,  which approximates  market.

Securities  financing  activities:   Resale  agreements  are  accounted  for  as
collateralized financing transactions  and  are  recorded  at  their contractual
amounts. The Company obtains possession of collateral with a market value  equal
to or in  excess  of  the  principal  amount  loaned  under  resale  agreements.
Collateral is valued daily by the Company,  with  additional collateral obtained
or refunded when necessary.
   Securities  borrowed and  securities  loaned are  reported as  collateralized
financing transactions.  Securities borrowed require the Company to deposit cash
with the lender  and are  included  in  receivable  from  brokers,  dealers  and
clearing  organizations.  For securities loaned, the Company receives collateral
in the  form of  cash in an  amount  generally  equal  to the  market  value  of
securities loaned. Securities loaned are included in payable to brokers, dealers
and clearing organizations.  The Company monitors the market value of securities
borrowed and loaned on a daily basis,  with  additional  collateral  obtained or
refunded when necessary.

Securities owned include securities available  for  sale  that are  recorded  at
estimated  fair value with  unrealized  gains and losses reported, net of taxes,
in  accumulated  other  comprehensive income (loss) included in the consolidated
statement of stockholders' equity.  Realized  gains and  losses  from  sales  of
securities  available  for sale  are  determined  on  a  specific identification
basis and are included in other revenues.
   Securities  owned also include  equity and other  securities,  SchwabFunds(R)
money  market  funds and equity and bond  mutual  funds.  These  securities  are
recorded at estimated fair value with  unrealized  gains and losses  included in
principal transaction revenues.

Receivable from brokerage customers that remain unsecured  for more than 30 days
or partially  secured for more than 90 days are  fully  reserved  for,  and  are
stated net of allowance for doubtful accounts of  $11 million   and  $8  million
at  December  31,  1999  and  1998,  respectively.

Nonperforming  assets  included  in the  loan  portfolio  consist  of  financial
instruments  and other real estate owned where the Company has stopped  accruing
interest (non-accrual financial instruments). Interest accruals are discontinued
when  principal or interest is  contractually  past due ninety days or more.  In
addition,  interest  accruals may be discontinued  when principal or interest is
contractually  past due less than ninety days if, in the opinion of  management,
the  amount  due is not  likely to be paid in  accordance  with the terms of the
contractual  agreement,  even though the  financial  instruments  are  currently
performing. Any accrued but unpaid interest previously recorded on a non-accrual
financial instrument is reversed and recorded as a reduction of interest income.
Interest received on non-accrual  financial instruments is applied either to the
outstanding  principal  balance or  recorded as interest  income,  depending  on
management's assessment of the ultimate collectibility of principal. Non-accrual
financial  instruments  are generally  returned to accrual  status only when all
delinquent principal and interest payments become current and the collectibility
of future  principal  and  interest  on a timely  basis is  reasonably  assured.

Allowance for credit losses on banking loans is established  through  charges to
income based on  management's  evaluation  of the  adequacy of the  allowance in
meeting losses in the existing credit portfolio.
   The adequacy of the  allowance is reviewed  regularly by  management,  taking
into  consideration  current  economic  conditions,  the present loan  portfolio
composition,  past loss  experience and risks inherent in the credit  portfolio,
including  the  value  of  impaired  loans.

Equipment,  office  facilities  and  property:  Equipment and office  facilities
are  depreciated on a  straight-line basis  over the  estimated  useful  life of
the asset of two to  fifteen  years.  Buildings  are  depreciated on a straight-
line basis  over  twenty  years.  Leasehold  improvements  are  amortized  on  a
straight-line  basis  over the lesser  of  the  estimated  useful  life  of  the
asset  or the  life of the  lease.  Software  is amortized  on  a  straight-line
basis over an estimated useful life of three years. Equipment, office facilities
and  property  are  stated  at  cost  net  of   accumulated   depreciation   and
amortization.

Goodwill,  which  represents the cost  of  acquired businesses in excess of fair
value of the related net assets at acquisition,  is amortized on a straight-line
basis over a period generally not to exceed fifteen years. Goodwill is stated at
cost net of accumulated amortization of $31 million and $25 million at  December
31, 1999 and 1998,  respectively.

Estimated  fair  value  of  financial  instruments:  Substantially  all  of  the
Company's  financial instruments are recorded at estimated fair value or amounts
that  approximate fair value.
   The fair value of securities,  loans and long-term  debt are estimated  using
quoted  market  prices,  third-party  pricing  services,  discounted  cash  flow
analyses utilizing discount rates currently  available for similar  instruments,
or other valuation techniques.

Derivative financial instruments:  As part of its asset and liability management
activities,  the  Company  uses  interest  rate  swaps (Swaps) to  mitigate  the
interest rate risk  associated  with  nontrading-related balance sheet financial
instruments.  The Company  utilizes  Swaps  solely as hedging instruments.
   Swaps that  qualify as hedges are  accounted  for under the  accrual  method,
whereby the interest component associated with Swaps is recognized over the life
of the  contract  in  net  interest  revenue  and  there  is no  recognition  of
unrealized gains and losses on Swaps in the consolidated balance sheet.
   Other  derivatives  activities  primarily consist of  exchange-traded  option
contracts to reduce  market risk on  inventories  in Nasdaq and  exchange-listed
securities.  Options  are  recorded  at market  value,  and gains and losses are
included in principal transaction revenues.

Foreign currency translation:  Assets  and  liabilities  denominated  in foreign
currencies are translated at the exchange rate on the balance sheet date,  while
revenues and expenses are  translated at average  rates  of exchange  prevailing
during the year.  Translation adjustments are accumulated as other comprehensive
income (loss).

Income taxes: The Company files a  consolidated  U.S. federal income tax  return
and uses the asset and liability method in  providing  for income  tax  expense.
Under  this  method, deferred  tax  assets  and  liabilities  are  recorded  for
temporary  differences between the tax basis of assets and liabilities and their
recorded  amounts for financial reporting  purposes, using currently enacted tax
law.

Cash flows: For purposes of  reporting  cash  flows,  the Company  considers all
highly  liquid  investments   (including  resale  agreements,   interest-bearing
deposits with banks and federal  funds sold)  with  maturities  of three  months
or less  that  are  not  required  to  be  segregated  under  federal  or  other
regulations  to be  cash equivalents.

Accounting change:  Statement  of  Position  98-1 - Accounting  for the Costs of
Computer  Software  Developed or  Obtained  for Internal Use, was adopted by the
Company effective  January 1, 1999.  This statement  requires that certain costs
incurred  for  purchasing or developing software for internal use be capitalized
and amortized  over the software's  estimated  useful life of  three  years.  In
prior years,  the Company  capitalized  costs incurred for purchasing  internal-
use software, but expensed costs incurred for developing  internal-use software.
In accordance with this statement,  prior years' financial statements  were  not
adjusted to reflect this accounting change.  Adoption of this statement resulted
in  the  capitalization  of  $68  million  of  internal-use software development
costs during 1999,  which  increased net income by $41 million,  or $.03 diluted
earnings per share.

New accounting standard:  Statement of Financial Accounting Standards (SFAS) No.
137,  which  amended  the  effective  date  of  SFAS  No.  133 - Accounting  for
Derivative  Instruments and Hedging  Activities,  was issued in June 1999.  SFAS
No. 138,  which also amended SFAS No. 133, was issued in June 2000.  The Company
is required to adopt SFAS No. 133 by January 1, 2001. This statement establishes
accounting and reporting standards requiring that all derivative instruments are
recorded on the balance sheet as either an asset or a liability, measured at its
fair value.  The statement  requires that changes in the derivative's fair value
be recognized  currently in earnings unless specific hedge  accounting  criteria
are met and  such  hedge  accounting  treatment is elected.  While  the  Company
is  currently  evaluating  the  effects  of  this  statement,  its  adoption  is
not  expected  to have a  material  impact  on the Company's financial position,
results of operations,  earnings per share or cash flows.

3.   Securities Owned

   A summary of securities owned is as follows:

December 31,                                               1999             1998
--------------------------------------------------------------------------------
Securities available for sale                        $  993,586       $  969,448
Equity and other securities                             129,830           73,226
SchwabFunds(R) money market funds                       117,289           88,131
Equity and bond mutual funds                             92,515           80,758
--------------------------------------------------------------------------------
   Total                                             $1,333,220       $1,211,563
================================================================================

   The  amortized  cost,  estimated  fair value and gross  unrealized  gains and
losses on securities available for sale are as follows:

December 31,                                               1999             1998
--------------------------------------------------------------------------------
U.S. treasury securities:
   Amortized cost                                    $  178,068         $274,553
   Aggregate fair value                              $  176,816         $276,562
   Gross unrealized gains                            $       24         $  2,050
   Gross unrealized losses                           $    1,276         $     41
U.S. government sponsored agencies and
  corporations:
   Amortized cost                                       690,450          561,095
   Aggregate fair value                                 672,103          564,256
   Gross unrealized gains                                 2,507            5,631
   Gross unrealized losses                               20,854            2,470
State and municipal obligations:
   Amortized cost                                       119,633           98,726
   Aggregate fair value                                 117,936          100,423
   Gross unrealized gains                                   185            1,715
   Gross unrealized losses                                1,882               18
Collateralized mortgage obligations(1):
   Amortized cost                                         5,185           10,076
   Aggregate fair value                                   5,209           10,128
   Gross unrealized gains                                    24               53
   Gross unrealized losses                                                     1
Other securities:
   Amortized cost                                        22,086           17,768
   Aggregate fair value                                  21,522           18,079
   Gross unrealized gains                                   370              435
   Gross unrealized losses                                  934              124
--------------------------------------------------------------------------------
Total securities available for sale:
   Amortized cost                                    $1,015,422         $962,218
   Aggregate fair value                              $  993,586         $969,448
   Gross unrealized gains                            $    3,110         $  9,884
   Gross unrealized losses                           $   24,946         $  2,654
================================================================================
(1)Collateralized by either GNMA, FNMA or FHLC obligations.

   The maturities of securities  available for sale as of December 31, 1999, and
the related weighted-average yield on such securities are as follows:

                                 Within     1 - 5    5 - 10  Over 10
                                 1 Year     Years     Years    Years      Total
--------------------------------------------------------------------------------
U.S. treasury securities       $ 52,990  $125,078                    $  178,068
U.S. government sponsored
   agencies and corporations     31,323   552,064  $ 63,666  $43,397    690,450
State and municipal
   obligations                   14,555    66,685    38,393             119,633
Collateralized mortgage
   obligations(1)                                              5,185      5,185
Other securities                  2,017    17,345     2,706       18     22,086
--------------------------------------------------------------------------------
Total at amortized cost         100,885   761,172   104,765   48,600  1,015,422
Estimated fair value            100,571   741,203   102,844   48,968    993,586
--------------------------------------------------------------------------------
Net unrealized gains (losses)  $   (314) $(19,969) $ (1,921) $   368 $  (21,836)
================================================================================
Weighted-average yield(2)          5.31%     6.04%     6.45%    6.35%      5.99%
================================================================================
(1) Collateralized  mortgage  obligations  have  been  allocated  over  maturity
    groupings based on contractual  maturities.  Expected  maturities may differ
    from contractual  maturities  because  borrowers  have the  right to  prepay
    obligations with or without prepayment penalties.
(2) Yields have been  computed  by dividing  annualized  interest  revenue, on a
    taxable equivalent basis, by the amortized cost of the respective securities
    as of December 31, 1999.

   The  components of net securities  gains related to securities  available for
sale are as follows:

December 31,                                           1999      1998      1997
--------------------------------------------------------------------------------
Gross realized gains from sales, maturities,
  calls and mandatory redemptions                       $17        $4      $218
Gross realized losses from sales, maturities,
  calls and mandatory redemptions                                            (2)
--------------------------------------------------------------------------------
   Securities gains, net                                $17        $4      $216
================================================================================

   At December 31, 1999 and 1998,  financial  instruments  in the amount of $254
million and $230 million, respectively,  were pledged to secure public deposits,
to qualify for  fiduciary  powers and for other  purposes or as  collateral  for
borrowings.
   Equity and other  securities  include SCM's  inventories  in Nasdaq and other
securities and Schwab's  inventories in exchange-listed  securities  relating to
its specialist  operations.  The Company's positions in SchwabFunds money market
funds  arise  from  certain   overnight   funding  of   customers'   redemption,
check-writing  and debit card  activities.  Equity and bond mutual funds include
investments  made by the  Company  for funding  obligations  under its  deferred
compensation  plan and for overnight funding of certain  SchwabFunds  customers'
transactions.
   Securities  sold,  but not yet  purchased,  of $60 million and $35 million at
December  31,  1999  and  1998,  respectively,   consist  of  equity  and  other
securities,  and are  recorded  at market  value in accrued  expenses  and other
liabilities.

4.   Loans to Banking Customers and Related Allowance for Credit Losses

   An analysis of the composition of the loan portfolio is as follows:

December 31,                                                 1999           1998
--------------------------------------------------------------------------------
Private banking:
  Residential real estate mortgages                    $1,984,732     $1,630,500
  Other                                                   663,977        525,614
--------------------------------------------------------------------------------
     Total private banking loans                        2,648,709      2,156,114
--------------------------------------------------------------------------------
Loans to financial institutions for purchasing
  and carrying securities                                  57,686         31,972
All other                                                   2,979          2,721
--------------------------------------------------------------------------------
  Total                                                $2,709,374     $2,190,807
================================================================================

   An analysis of nonperforming assets is as follows:

December 31,                                                 1999           1998
--------------------------------------------------------------------------------
Non-accrual loans                                          $1,673         $6,203
Other real estate owned, net                                                 534
--------------------------------------------------------------------------------
  Total                                                    $1,673         $6,737
================================================================================
Average non-accrual loans                                  $  832         $8,322
================================================================================

   The Company considers all non-accrual loans impaired.  For 1999 and 1998, the
impact of interest  revenue  which would have been earned on  non-accrual  loans
versus  interest  revenue  recognized  on these  loans was not  material  to the
Company's results of operations.
   The  amount of loans  accruing  interest  that were  contractually 90 days or
more past due was less than  $1 million  at December 31, 1999. There was no such
amount at December 31, 1998.
   An analysis of the allowance  for credit  losses on the loan  portfolio is as
follows:

                                                     1999       1998       1997
--------------------------------------------------------------------------------
Balance at beginning of year                      $19,414    $18,294    $16,693
--------------------------------------------------------------------------------
Private banking charge-offs                          (292)      (327)      (160)
--------------------------------------------------------------------------------
Recoveries:
  Private banking                                   1,047        800        684
  Other                                                           47        327
--------------------------------------------------------------------------------
   Total recoveries                                 1,047        847      1,011
--------------------------------------------------------------------------------
Net recoveries                                        755        520        851
Provision charged to income                                      600        750
--------------------------------------------------------------------------------
Balance at end of year                            $20,169    $19,414    $18,294
================================================================================

     The estimated fair value of the  loan  portfolio  was  $2,631  million  and
$2,192 million  at December 31, 1999 and 1998, respectively.

5.   Equipment, Office Facilities and Property

   Equipment, office facilities and property are detailed below:

December 31,                                                  1999          1998
--------------------------------------------------------------------------------
Land                                                    $   16,348      $ 16,348
Buildings                                                  109,788       104,446
Leasehold improvements                                     281,669       230,098
Furniture and equipment                                    170,928       139,251
Telecommunications equipment                               126,778       100,995
Information technology equipment and software              552,067       390,558
Construction in progress                                    56,932         7,696
--------------------------------------------------------------------------------
  Subtotal                                               1,314,510       989,392
Accumulated depreciation and amortization                  636,302       515,826
--------------------------------------------------------------------------------
  Total                                                 $  678,208      $473,566
================================================================================

6.   Deposits from Banking Customers

   Deposits  from banking  customers  consist of money market and other  savings
deposits,  noninterest-bearing  deposits and  certificates of deposit.  Deposits
from banking customers are as follows:

December 31,                                                  1999          1998
--------------------------------------------------------------------------------
Interest-bearing deposits                               $2,957,691    $2,590,206
Noninterest-bearing deposits                             1,247,252       824,585
--------------------------------------------------------------------------------
  Total                                                 $4,204,943    $3,414,791
================================================================================

7.   Payable to Brokers, Dealers and Clearing Organizations

   Payable to brokers,  dealers and clearing  organizations consist primarily of
securities  loaned of $1,421 million and $1,201 million at December 31, 1999 and
1998,  respectively.  The market value of securities  pledged by  counterparties
under securities lending transactions approximated amounts due.

8.   Payable to Brokerage Customers

   The principal  source of funding for Schwab's margin lending is cash balances
in brokerage customer accounts. At December 31, 1999, Schwab was paying interest
at 4.5% on $19,565  million of cash  balances  in customer  brokerage  accounts,
which were  included in payable to  brokerage  customers.  At December 31, 1998,
Schwab was paying interest at 4.1% on $15,143 million of such cash balances.

9.   Short-term Borrowings

   CSC  may  borrow  under  its  committed,  unsecured  credit  facilities.  CSC
maintains  a $600  million  facility  with a group of  fourteen  banks  which is
scheduled  to expire in June 2000 and a $175  million  facility  with a group of
nine banks which is scheduled to expire in June 2001.  See note "21 - Subsequent
Events."  The funds under both of these  facilities  are  available  for general
corporate  purposes and CSC pays a commitment fee on the unused balance of these
facilities.  The financial covenants in these facilities require CSC to maintain
minimum levels of stockholders' equity, and Schwab and SCM to maintain specified
levels of net capital, as defined.  The Company believes that these restrictions
will not have a material effect on its ability to meet  foreseeable  dividend or
funding requirements. Other than an overnight borrowing to test the availability
of the $600 million facility, these facilities were unused in 1999 and 1998.
   To manage short-term liquidity, Schwab maintains uncommitted,  unsecured bank
credit  lines which total $795 million and $545 million at December 31, 1999 and
1998,  respectively.  At December 31, 1999,  CSC also has direct  access to $685
million of the $795 million bank credit lines. The amount available to CSC under
these lines is lower than the amount available to Schwab because the credit line
provided by one of these  banks is only  available  to Schwab,  while the credit
line  provided  by another one of these  banks  includes a  sub-limit  on credit
available to CSC. At December 31, 1998, CSC has direct access to $545 million of
these bank credit lines. There were no borrowings  outstanding under these lines
at December 31, 1999 and 1998.
   To satisfy the margin  requirement of customer option  transactions  with the
Options  Clearing  Corporation  (OCC),  Schwab  had  unsecured  letter of credit
agreements  with eleven  banks in favor of the OCC  aggregating  $905 million at
December 31, 1999.  Schwab pays a fee to maintain  these  letters of credit.  No
funds were drawn under these letters of credit at December 31, 1999 and 1998.
   Other short-term borrowings include federal funds purchased,  securities sold
under  agreements to repurchase and other  borrowed funds with  weighted-average
interest  rates  ranging  from 4.50% to 6.62% at December  31, 1999 and 4.75% to
5.98% at December 31, 1998.
   Included  in  other  short-term  borrowings  at  December  31,  1999  is  the
utilization  of $35  million of U.S.  Trust's $80  million  unsecured  revolving
credit  facilities.  The  weighted-average  interest rate on these facilities is
6.62% at December 31, 1999. Upon completion of the Merger, these facilities were
terminated.  At December 31, 1998, the amount  outstanding  under similar credit
facilities was $20 million at an interest rate of 5.98%.

10.     Long-term Debt

   Long-term debt consists of the following:

December 31,                                                  1999          1998
--------------------------------------------------------------------------------
Senior Medium-Term Notes, Series A                        $455,000      $351,000
8.414% Trust Preferred Capital Securities                   50,000        50,000
Other                                                       13,000        17,773
--------------------------------------------------------------------------------
  Total                                                   $518,000      $418,773
================================================================================

   The $455 million  aggregate  principal  amount of Senior  Medium-Term  Notes,
Series A (Medium-Term  Notes)  outstanding at December 31, 1999 have  maturities
ranging from 2000 to 2009 and fixed  interest rates ranging from 5.96% to 7.50%.
The Medium-Term Notes carry a weighted-average interest rate of 6.73%.
   At  December 31, 1999,  CSC had $311 million in Senior or Senior Subordinated
Medium-Term  Notes,  Series A available to be issued.  See note "21 - Subsequent
Events."
   The Trust  Preferred  Capital  Securities  qualify  as  tier 1 capital  under
guidelines of the Federal  Reserve Board and have no voting  rights.  Holders of
the Trust Preferred Capital  Securities are entitled to receive  cumulative cash
distributions  semi-annually.  The  Company  has the right to  redeem  the Trust
Preferred Capital Securities prior to their stated maturity of February 1, 2027,
on or after  February 1, 2007,  upon approval (if then  required) of the Federal
Reserve Board.
   The  estimated  fair  value of the  long-term  debt was $498 million and $430
million  at  December 31,  1999 and 1998, respectively.
   Annual  maturities on long-term debt  outstanding at December 31, 1999 are as
follows:

--------------------------------------------------------------------------------
2000                                                                    $ 59,000
2001                                                                      40,000
2002                                                                      54,000
2003                                                                      49,000
2004                                                                      80,500
Thereafter                                                               235,500
--------------------------------------------------------------------------------
Total                                                                   $518,000
================================================================================

11.  Taxes on Income

   Income tax expense is as follows:

Year Ended December 31,                            1999        1998        1997
--------------------------------------------------------------------------------
Current:
   Federal                                     $375,934    $241,420    $205,986
   State                                         59,753      35,587      35,623
--------------------------------------------------------------------------------
      Total current                             435,687     277,007     241,609
--------------------------------------------------------------------------------
Deferred:
   Federal                                       (2,187)     (8,969)    (27,864)
   State                                         (1,031)       (529)     (4,148)
--------------------------------------------------------------------------------
      Total deferred                             (3,218)     (9,498)    (32,012)
--------------------------------------------------------------------------------
Total taxes on income                          $432,469    $267,509    $209,597
================================================================================

   The above  amounts do not include  tax  benefits  from the  exercise of stock
options  and the  vesting  of  restricted  stock  awards,  which for  accounting
purposes are credited directly to additional paid-in capital.  Such tax benefits
reduced  income taxes paid by $215 million in 1999,  $71 million in 1998 and $35
million in 1997.  Additionally,  the above  deferred  amounts do not include tax
expenses or benefits related to other comprehensive income (loss).
   The temporary  differences  that created deferred tax assets and liabilities,
included  in other  assets,  and accrued  expenses  and other  liabilities,  are
detailed below:

December 31,                                                1999           1998
--------------------------------------------------------------------------------
Deferred Tax Assets:
  Deferred compensation and employee benefits           $108,968       $ 86,533
  Reserves and allowances                                 39,150         30,855
  Trust and fiduciary activities                          10,698         11,980
  Net unrealized losses on securities
    available for sale                                     9,002
  Property and equipment leasing                           7,007          9,433
  Other                                                   10,379         10,188
--------------------------------------------------------------------------------
    Total deferred assets                                185,204        148,989
--------------------------------------------------------------------------------
Deferred Tax Liabilities:
  Depreciation and amortization                          (28,905)        (9,216)
  Net unrealized gains on securities
    available for sale                                                   (3,214)
  State and local taxes                                   (2,469)        (2,407)
  Other                                                  (12,387)        (8,144)
--------------------------------------------------------------------------------
    Total deferred liabilities                           (43,761)       (22,981)
--------------------------------------------------------------------------------
Net deferred tax asset                                  $141,443       $126,008
================================================================================

   The  Company  determined  that no  valuation  allowance  against deferred tax
assets at  December 31,  1999 and 1998 was necessary.
   The  effective  income tax rate differs from the amount  computed by applying
the federal statutory income tax rate as follows:

Year Ended December 31,                              1999       1998       1997
--------------------------------------------------------------------------------
Federal statutory income tax rate                    35.0%      35.0%      35.0%
State income taxes, net of federal tax benefit        3.5        3.4        3.9
Other                                                  .9        1.1         .6
--------------------------------------------------------------------------------
   Effective income tax rate                         39.4%      39.5%      39.5%
================================================================================

12.  Employee Incentive and Deferred Compensation Plans

   The Company's employee  incentive and deferred  compensation plans consist of
CSC's  and  U.S.  Trust's  plans  that  were  in  effect  prior  to the  Merger.
Accordingly, the following summarizes such plans.

Stock Option Plans
   The  Company's  stock  incentive  plans  provide  for  granting   options  to
employees,  officers  and  directors.  Options are  granted for the  purchase of
shares of common  stock at an exercise  price not less than market  value on the
date of grant,  and  expire  within  either  eight or ten years from the date of
grant. Options generally vest over a four-year period from the date of grant.
   The Company granted to all non-officer  employees  5,675,000  options in 1999
and 5,217,000 options in 1998(a).
   A summary of option activity follows(a):

<TABLE>
<CAPTION>

                                      1999                       1998                      1997
                            -----------------------    -----------------------   -----------------------
                                          Weighted-                  Weighted-                 Weighted-
                                          Average                    Average                   Average
                              Number      Exercise       Number      Exercise      Number      Exercise
                            of Options    Price        of Options    Price       of Options    Price
--------------------------------------------------------------------------------------------------------
 <S>                           <C>           <C>         <C>           <C>          <C>           <C>
 Outstanding at
   beginning of year           100,104       $ 5.10       97,726       $ 2.71        97,075       $1.68
     Granted (1)                18,781       $27.10       30,212       $10.03        18,150       $6.67
     Exercised                 (25,882)      $ 2.15      (23,878)      $ 1.33       (15,631)      $ .93
     Canceled                   (2,619)      $12.18       (3,956)      $ 6.41        (1,868)      $2.93
--------------------------------------------------------------------------------------------------------
 Outstanding at
   end of year                  90,384       $10.31      100,104       $ 5.10        97,726       $2.71
========================================================================================================
 Exercisable at
   end of year                  40,059       $ 3.71       51,802       $ 2.16        60,117       $1.40
========================================================================================================
 Available for
   future grant at
   end of year                  37,128                    52,142                     71,916
========================================================================================================
 Weighted-average
   fair value of
   options granted
   during the year (1)          $12.34                     $3.65                      $2.96
========================================================================================================

(1) In 1998, 5,400,000  options were granted with an exercise price greater than
    the fair market value of the  Company's  common  stock on the date of grant.
    The weighted-average exercise price of  these  options  is  $16.67  and  the
    weighted-average fair value is $2.84. The remaining  24,812,000 options were
    granted with an  exercise  price  equal  to the  fair  market  value  of the
    Company's common stock on the date of grant. The  weighted-average  exercise
    price  of  these  options  is $8.59 and the  weighted-average fair  value is
    $3.83.

</TABLE>

   Options outstanding and exercisable are as follows(a):

<TABLE>
<CAPTION>

December 31, 1999
-------------------------------------------------------------------------------------------
                                      Options Outstanding            Options Exercisable
                          --------------------------------------  -------------------------
                                       Weighted-
                                        Average        Weighted-                  Weighted-
                                       Remaining       Average                    Average
    Range of               Number     Contractual      Exercise       Number      Exercise
 Exercise Prices         of Options  Life (in years)   Price        of Options    Price
-------------------------------------------------------------------------------------------
 <S>                       <C>            <C>          <C>            <C>          <C>
 $  .67  to  $ 3.33        17,587         2.8          $ 1.24         17,437       $ 1.22
 $ 3.34  to  $ 5.33        16,679         6.2          $ 3.93         13,608       $ 3.82
 $ 5.34  to  $ 8.67        18,153         7.8          $ 7.23          6,233       $ 7.11
 $ 8.68  to  $14.00        16,204         8.2          $ 9.49          2,591       $ 9.37
 $14.01  to  $23.33         9,800         8.9          $21.52              9       $21.71
 $23.34  to  $38.67        11,961         9.5          $29.13            181       $35.46
-------------------------------------------------------------------------------------------
 $  .67  to  $38.67        90,384         6.9          $10.31         40,059       $ 3.71
===========================================================================================

</TABLE>

--------------------------
(a) These stock options were granted prior to the Merger,  and therefore did not
    include U.S. Trust employees.


   The following tables summarize U.S. Trust's option activities. On the closing
date of the Merger, any unexercised U.S. Trust stock options were converted into
shares of CSC's common stock based upon the intrinsic  value of the  unexercised
stock options as of that date,  net of the number of shares  required to satisfy
the participant's payroll tax withholding obligation.

<TABLE>
<CAPTION>

                                      1999                       1998                      1997
                           -------------------------  ------------------------  -------------------------
                                           Weighted-                 Weighted-                  Weighted-
                                           Average                   Average                    Average
                              Number       Exercise     Number       Exercise       Number      Exercise
                           of Options      Price      of Options     Price      of Options      Price
---------------------------------------------------------------------------------------------------------
 <S>                          <C>          <C>          <C>          <C>           <C>            <C>
 Outstanding at
   beginning of year          11,694       $ 6.96       10,202       $ 5.84         7,626         $4.46
     Granted                   2,341       $14.86        1,983       $12.42         2,963         $9.29
     Exercised                  (601)      $ 5.37         (391)      $ 4.98          (208)        $4.23
     Canceled                   (107)      $10.44         (100)      $ 8.78          (179)        $6.05
---------------------------------------------------------------------------------------------------------
 Outstanding at
   end of year                13,327       $ 8.39       11,694       $ 6.96        10,202         $5.84
=========================================================================================================
 Exercisable at
   end of year                 5,382       $ 6.19        3,562       $ 5.23         1,807         $4.21
=========================================================================================================
 Available for
   future grant at
   end of year                 2,576                     4,484                      6,161
=========================================================================================================
 Weighted-average
   fair value of
   options granted
   during the year             $4.53                     $3.01                      $2.19
=========================================================================================================

</TABLE>

   U.S. Trust's options outstanding and exercisable are as follows:

<TABLE>
<CAPTION>

December 31, 1999
------------------------------------------------------------------------------------------------
                                       Options Outstanding                  Options Exercisable
                          -------------------------------------------  -------------------------
                                         Weighted-
                                          Average        Weighted-                    Weighted-
                                         Remaining       Average                      Average
    Range of              Number of     Contractual      Exercise        Number       Exercise
 Exercise Prices           Options    Life (in years)    Price         of Options     Price
------------------------------------------------------------------------------------------------
 <S>                      <C>             <C>            <C>             <C>          <C>
 $ 4.02  to  $ 5.37        6,445          5.9            $ 4.50          3,628        $ 4.27
 $ 8.69  to  $11.50        2,664          7.2            $ 9.31          1,285        $ 9.31
 $12.18  to  $15.23        4,089          8.7            $13.66            469        $12.46
 $16.00  to  $18.23          129          9.4            $16.98
------------------------------------------------------------------------------------------------
 $ 4.02  to  $18.23       13,327          7.0            $ 8.39          5,382        $ 6.19
================================================================================================

</TABLE>

   The fair value of each option granted is estimated as of the grant date using
the Black-Scholes option-pricing model with the following assumptions:

                                      Company(b)                  U.S. Trust
                                 -------------------         -------------------
                                  1999   1998   1997          1999   1998   1997
--------------------------------------------------------------------------------
Dividend yield                    .50%   .65%   .75%         1.10%  2.60%  2.70%
Expected volatility                46%    45%    44%           29%    25%    22%
Risk-free interest rate           5.5%   5.6%   6.2%          4.6%   5.6%   6.4%
Expected life (in years)            5   5 - 8     5             5      5      5
--------------------------------------------------------------------------------


-----------------------------
(b) These  assumptions  relate to  options granted prior to the Merger which did
    not include U.S. Trust  employees.


   The Company applies  Accounting  Principles Board Opinion No. 25 - Accounting
for Stock Issued to Employees, and related Interpretations in accounting for its
stock option plans. Accordingly, no compensation expense has been recognized for
the Company's options.  Had compensation  expense for the Company's options been
determined  based on the fair value at the grant  dates for awards  under  those
plans  consistent  with the fair value method of SFAS No. 123 -  Accounting  for
Stock-Based Compensation,  the Company's net income and earnings per share would
have been reduced to the pro forma amounts presented below:

Year Ended December 31,                           1999         1998         1997
--------------------------------------------------------------------------------
Net Income:      As reported                  $666,446     $410,129     $321,309
                 Pro forma                    $604,605     $379,035     $304,178
================================================================================
Basic Earnings
  Per Share:     As reported                  $    .51     $    .32     $    .25
                 Pro forma                    $    .46     $    .29     $    .24
Diluted Earnings
  Per Share:     As reported                  $    .49     $    .31     $    .24
                 Pro forma                    $    .44     $    .28     $    .23
================================================================================

Restricted Stock Plans

The Company
   The Company's  stock incentive  plans provide for granting  restricted  stock
awards(c) to employees and officers. Restricted stock awards are restricted from
sale and generally  vest over a four-year  period,  but some vest based upon the
Company achieving certain financial or other measures.  The fair market value of
shares  associated  with the restricted  stock awards is recorded as unamortized
restricted  stock  compensation  in  stockholders'  equity and is  amortized  to
compensation expense over the vesting periods.
   Restricted stock information is as follows(c):

                                                          1999     1998     1997
--------------------------------------------------------------------------------
Restricted stock awards                                  2,173    4,597    3,474
Average market price of awarded shares                 $ 24.99  $  9.17  $  5.63
Restricted stock cancellations                             483      603      384
Restricted shares outstanding (at year end)              8,774    7,918    6,973
Restricted stock expense and amortization              $24,617  $19,765  $10,296
================================================================================

----------------------
(c) These  restricted  stock  awards  were  granted  prior  to  the  Merger, and
    therefore did not include U.S. Trust employees.

U.S. Trust
   Under  the  U.S.  Trust  Restricted  Stock  Unit  Plan,  the  Company  issues
restricted  stock units  (RSUs).  RSUs accrue  dividend  equivalent  credits and
generally cliff vest (the entire award typically vests at the end of a five-year
vesting period) at which time they may be converted into common stock.  The fair
market value of the grant is amortized to  compensation  expense and recorded to
additional paid in capital ratably over the vesting period.
   Upon consummation of the Merger,  substantially all of U.S. Trust's RSUs were
converted  into CSC's common stock  pursuant to the exchange  ratio,  net of the
number of shares required to satisfy the  participant's  payroll tax withholding
obligation.
   Restricted stock unit information is as follows:

                                                           1999     1998    1997
--------------------------------------------------------------------------------
Restricted stock unit grants                                646      488     540
Average market price of granted units                    $15.22   $12.57  $ 9.29
Restricted stock unit cancellations                         102       11
Restricted stock units outstanding (at year end)          1,768    1,209     722
Restricted stock unit amortization                       $4,190   $2,560  $1,133
================================================================================

Other Deferred Compensation Plans
   The  Company  sponsors  deferred  compensation  plans for both  officers  and
non-employee  directors.  The Company's unfunded deferred  compensation plan for
officers permits participants to defer the payment of certain cash compensation.
The deferred compensation liability was $106 million and $82 million at December
31, 1999 and 1998,  respectively.  The Company's unfunded deferred  compensation
plan for non-employee  directors permits participants to defer receipt of all or
a  portion  of  their  directors'  fees and to  receive  either a grant of stock
options,  or upon ceasing to serve as a director,  the number of shares of CSC's
common stock that would have  resulted  from  investing  the deferred fee amount
into CSC's common stock.
   In 1999,  the Company  issued 111,000 shares of CSC's common stock and placed
such  shares  into a  trust  to  settle  the  directors'  deferred  compensation
liability.  In  accordance  with the  Emerging  Issues  Task Force Issue 97-14 -
Accounting for Deferred Compensation  Arrangements Where Amounts Earned are Held
in a Rabbi Trust and Invested,  assets of the trust are consolidated  with those
of the  Company and the value of CSC's  common  stock held in the stock trust is
classified in  stockholders'  equity in a manner similar to treasury stock.  The
shares and the  corresponding  obligation  to  directors  are shown as  separate
components of stockholders' equity in the Company's consolidated balance sheet.

13.  Retirement and Other Employee Benefit Plans

   The Company's  retirement and other  employee  benefit plans consist of CSC's
and U.S. Trust's plans that were in effect prior to the Merger. Accordingly, the
following summarizes such plans.

Employee Stock Ownership Plans
   The components of the Company's  employee stock ownership  plans, as recorded
on the consolidated  balance sheet and  consolidated  statement of stockholders'
equity, are as follows:

December 31,                                                 1999           1998
--------------------------------------------------------------------------------
Unearned ESOP shares                                         $967         $1,088
Note Receivable from U.S. Trust ESOP                                       3,773
--------------------------------------------------------------------------------
Employee stock ownership plans                               $967         $4,861
================================================================================

   The Company has a profit  sharing and employee  stock  ownership plan (Profit
Sharing  Plan(d)),  including a 401(k) salary deferral  component,  for eligible
employees who have met certain service requirements. The Company matches certain
employee  contributions;  additional  contributions  to  this  plan  are  at the
discretion of the Company. Total Company contribution expense was $74 million in
1999, $46 million in 1998 and $44 million in 1997.
   In 1993,  the Profit  Sharing  Plan  borrowed $15 million from the Company to
purchase  approximately  15  million  shares  of CSC's  common  stock.  The note
receivable  from the  Profit  Sharing  Plan had a balance  of $1 million at both
December  31,  1999  and  1998,  bears  interest  at 7.9%  and is due in  annual
installments  through  2007.  Shares are  released  for  allocation  to eligible
employees'  accounts based on the proportion of principal and interest  payments
made  during  the  year as  compared  to the  total of  these  payments  and the
remaining  principal and interest.  In accordance with Statement of Position No.
93-6 - Employers' Accounting for Employee Stock Ownership Plans (the Statement),
the fair value of shares  released  for  allocation  to  employees  through  the
employee   stock   ownership  plan  (ESOP)  is  recognized  by  the  Company  as
compensation  and benefits expense - $3 million in 1999, $15 million in 1998 and
$17 million in 1997. At December 31, 1999, a $25 million  accrued  liability was
recorded for 1999 retirement benefits and will be contributed to the ESOP during
the first half of 2000 for the purchase from CSC of newly issued shares of CSC's
common stock. Only released ESOP shares are considered outstanding for basic and
diluted  earnings per share  computations.  Dividends  on  allocated  shares and
unallocated  shares  are  charged  to  retained  earnings  and are  used to make
principal and interest payments on the ESOP note receivable,  respectively.  The
unallocated  shares are  recorded as unearned  ESOP shares  included in employee
stock ownership plans on the consolidated balance sheet. Under the "grandfather"
provisions of the  Statement,  the Company did not apply the Statement to shares
purchased by the ESOP prior to 1993.
   The ESOP(d) share information is as follows:

December 31,                                                 1999           1998
--------------------------------------------------------------------------------
Allocated shares:
   Purchased prior to 1993                                 28,826         47,585
   Purchased in 1993 and after                             18,150         16,338
Shares released for allocation:
   Purchased in 1993 and after                                143          1,812
Unreleased shares:
   Purchased in 1993 and after                                951          1,069
--------------------------------------------------------------------------------
Total ESOP shares                                          48,070         66,804
================================================================================
Fair value of unreleased shares                           $24,239        $20,028
================================================================================

------------------------
(d) The profit sharing plan and the ESOP were in place prior to the Merger,  and
    therefore did not include U.S. Trust employees.


   U.S.   Trust  sponsors  a  401(k)  Plan  and  ESOP  covering  all U.S.  Trust
employees who have met the specified service  requirement.  Effective January 1,
1999,  U.S.  Trust began  matching  certain  employees'  U.S.  Trust 401(k) plan
contributions in the form of common stock. Total contribution  expense under the
U.S. Trust 401(k) Plan was $3 million in 1999.
   In 1989 and 1988,  the U.S.  Trust ESOP  borrowed  a total of $27  million to
purchase 7 million  shares of common  stock.  The Company  accounts for the U.S.
Trust ESOP shares in accordance with Statement of Position No. 76-3 - Accounting
Practices for Certain Employee Stock Ownership Plans.  Accordingly,  the loan to
the U.S. Trust ESOP is recorded as a reduction to stockholders'  equity included
in employee  stock  ownership  plans on the  consolidated  balance  sheet.  ESOP
compensation  expense is based on the costs of the U.S. Trust ESOP shares and is
recorded as shares are released and allocated to participants'  accounts.  There
was no ESOP  compensation  expense in 1999.  ESOP  compensation  expense  was $3
million in both 1998 and 1997. Dividends on allocated and unallocated U.S. Trust
ESOP shares are used to make  principal and interest  payments on the U.S. Trust
ESOP loans and are recorded as a reduction to retained earnings. U.S. Trust ESOP
shares are  allocated  to  participants'  accounts  ratably over the term of the
loans.  The Company receives a tax benefit for dividends paid on U.S. Trust ESOP
shares. This tax benefit is recorded in the consolidated  statement of income as
a reduction  to income tax expense.  All shares held by the U.S.  Trust ESOP are
considered outstanding for basic and diluted earnings per share computations.
   On February 1, 1999 the final  payment on the U.S.  Trust ESOP loan was made,
and all remaining shares were allocated to eligible participants. As of December
31, 1999 the U.S.  Trust ESOP held a total of 7,802,000  shares of common stock.
Dividends on U.S.  Trust ESOP shares used for debt  repayment  were less than $1
million in 1999 and $1 million in both 1998 and 1997.
   The U.S. Trust ESOP share information is as follows:

December 31,                                                 1999           1998
--------------------------------------------------------------------------------
Allocated shares                                            6,649          6,212
Shares released for allocation                              1,153          1,523
Unreleased shares                                                          1,153
--------------------------------------------------------------------------------
Total U.S. Trust ESOP shares                                7,802          8,888
================================================================================

Other Benefit Plans
   The Company is the beneficiary of a life insurance  program  covering some of
its employees. Under the program, the cash surrender value of insurance policies
is recorded net of policy loans in other assets. During 1999, the Company repaid
$65 million on the policy loans and received $65 million cash surrender value on
the  insurance  policies.  At  December  31,  1999 and 1998,  policy  loans with
interest   rates  of  8.2%  and  7.1%  totaled  $15  million  and  $80  million,
respectively.

Pension and Other Postretirement Benefits
   U.S. Trust provides a trusteed,  noncontributory,  qualified  defined benefit
pension plan to substantially all U.S. Trust employees.  Benefits are based upon
years of service,  average  compensation over the final years of service and the
social security covered compensation.  U.S. Trust uses the projected unit credit
cost method to compute the vested benefit  obligation,  where the vested benefit
obligation  is the actuarial  present value of the vested  benefits to which the
employee is entitled  based on the  employee's  expected  date of  separation or
retirement.
   In addition,  U.S.  Trust  provides  certain  health care and life  insurance
benefits for all  employees,  certain  qualifying  retired  employees  and their
dependents.  Postretirement  medical  and life  insurance  benefits  are accrued
during the years that the employee  renders service to reflect the expected cost
of providing  health care and life  insurance and other  benefits to an employee
upon retirement.
   The  following   table   summarizes   the   components   of  retirement   and
postretirement  benefit  expenses  (credits),  the funded status of U.S. Trust's
qualified  retirement plan, changes in the benefit  obligations related to these
plans and the major assumptions used to determine these amounts.


<PAGE>
<TABLE>
<CAPTION>

                                         1999                                1998                              1997
                          -----------------------------------  --------------------------------  -------------------------------
                          Pension      Health &                Pension     Health &              Pension     Health &
                             Plan          Life         Total     Plan         Life       Total     Plan         Life      Total
--------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>          <C>          <C>         <C>        <C>         <C>        <C>       <C>        <C>
Components of expense
 (credit):
 Service cost and
   expenses               $   9,119    $    238     $  9,357    $  6,617   $    278    $  6,895   $  5,402  $    309   $  5,711
 Interest cost               14,601       1,394       15,995      14,077      1,779      15,856     12,458     2,182     14,640
 Amortization of prior
   service cost                  87        (391)        (304)        177       (391)       (214)       177      (391)      (214)
 Actual return on plan
   assets                   (84,668)                 (84,668)    (46,341)               (46,341)   (45,135)             (45,135)
 Other net amortizations
   and deferrals(1)          58,987          34       59,021      30,541     (6,759)     23,782     24,455       285     24,740
 Special termination
   benefits charge              193                      193
--------------------------------------------------------------------------------------------------------------------------------
Net expense (credit) (2)  $  (1,681)   $  1,275     $   (406)   $  5,071   $ (5,093)   $    (22)  $ (2,643) $  2,385   $   (258)
--------------------------------------------------------------------------------------------------------------------------------
Change in plan assets:
 Fair value of plan
  assets at
  beginning of year       $ 291,128                             $253,442                          $216,070
 Actual return on plan
  assets                     84,668                               46,341                            45,135
 Employer contribution                 $  1,630                            $  1,666                         $  1,688
 Benefits and expenses
  paid                       (9,008)     (1,630)                  (8,655)    (1,666)                (7,763)   (1,688)
--------------------------------------------------------------------------------------------------------------------------------
Fair value of plan
 assets at end of year    $ 366,788                             $291,128                          $253,442
--------------------------------------------------------------------------------------------------------------------------------
Change in benefit
  obligation:
 Benefit obligation at
  beginning of year       $ 220,715    $ 20,821                 $192,352   $ 31,940               $170,045  $ 26,660
 Service cost                 8,919         238                    6,417        278                  5,402       309
 Interest cost               14,601       1,394                   14,077      1,779                 12,458     2,182
 Actuarial (gain)/
  loss(1)                   (34,850)     (1,822)                  16,327    (11,510)                10,071     4,477
 Benefits paid               (8,717)     (1,630)                  (8,458)    (1,666)                (7,763)   (1,688)
 Amendments                    (474)                                                                 2,139
 Special termination
  benefits charge               193
--------------------------------------------------------------------------------------------------------------------------------
Benefit obligation at
    end of year           $ 200,387    $ 19,001                 $220,715   $ 20,821               $192,352  $ 31,940
--------------------------------------------------------------------------------------------------------------------------------
Prepaid/(accrued) cost:
 Excess of plan assets
  over benefit
  obligation              $ 166,401    $(19,001)                $ 70,413   $(20,821)              $ 61,090  $(31,940)
 Unrecognized
  cumulative
  net (gains) losses       (136,391)     (1,261)                 (40,246)       595                (23,630)    5,346
 Unrecognized prior
  service cost                  978      (1,582)                   1,539     (1,973)                 1,716    (2,364)
 Unrecognized net
  liability (asset)
  at date of initial
  application                (4,797)                              (7,196)                           (9,595)
------------------------------------------------------------------------------------------------------------------------------
Prepaid (accrued) cost    $  26,191    $(21,844)                $ 24,510   $(22,199)              $ 29,581  $(28,958)
------------------------------------------------------------------------------------------------------------------------------
Discount rate                 8.00%       8.00%                    6.75%      6.75%                  7.00%     7.00%
Rate of increase
  in salary (3)               6.00%       6.00%                    6.00%      6.00%                  4.50%     4.50%
Health care cost
  trend rate                    N/A       8.50%                      N/A      9.00%                    N/A     1.30%
Expected rate of return
  on plan assets              9.00%         N/A                    9.00%        N/A                  9.00%       N/A
------------------------------------------------------------------------------------------------------------------------------
(1) Pension  plan expense in 1998  includes a charge of $7 million  arising from the actuarial  recalculation  of certain
    benefit  obligations.  Health & Life other net  amortization  and  deferrals  for  the year  ended  December 31, 1998
    includes a $7 million gain  reflecting an actuarial gain arising from a change in  actuarial  assumptions with regard
    to future retiree medical claims.
(2) The  pension  expense  (credit)  and  postretirement  benefit expense  are determined using the assumptions as of the
    beginning of the year. The benefit obligations  and the funded status are determined  using the assumptions as of the
    end of the year.
(3) The rate of increase in compensation is based on an age-related table with assumed  rates of increase in compensation
    ranging  from 9.0% to 3.5%. The amount shown is the average assumed rate of increase for the given plan year.

</TABLE>


<PAGE>

   The  assumed  rate of future  increases  in per  capita  cost of health  care
benefits (the health care cost trend rate) is 8.5% in 1999, decreasing gradually
to 5.5% in the year 2005. A one  percentage  point change in the assumed  health
care cost trend rates would have the following effects:

                                                          1999     1998    1997
--------------------------------------------------------------------------------
Effect on total of service and interest cost components:
     1% increase                                         $  17    $  26   $  80
     1% decrease                                         $ (16)   $ (26)  $ (80)
Effect on postretirement benefit obligation:
     1% increase                                         $ 208    $ 317   $ 950
     1% decrease                                         $(217)   $(333)  $(998)
--------------------------------------------------------------------------------

14.  Accumulated Other Comprehensive Income (Loss)

   Accumulated other comprehensive income (loss) represents cumulative gains and
losses that are not reflected in earnings.  The components of accumulated  other
comprehensive income (loss) are as follows:

                                                       1999      1998      1997
--------------------------------------------------------------------------------
Foreign currency translation
  adjustment:
    Beginning balance                              $  1,308    $  920   $ 3,280
    Change during the year                            2,606       388    (2,360)
--------------------------------------------------------------------------------
    Ending balance                                 $  3,914    $1,308   $   920
================================================================================
Net unrealized gain (loss) on
  securities available for sale,
  net of tax:
    Beginning balance                              $  4,014    $3,827   $   705
    Change during the year                          (16,848)      187     3,122
--------------------------------------------------------------------------------
    Ending balance                                 $(12,834)   $4,014   $ 3,827
================================================================================
Total accumulated other
  comprehensive income (loss),
  net of tax:
    Beginning balance                              $  5,322    $4,747   $ 3,985
    Change during the year                          (14,242)      575       762
--------------------------------------------------------------------------------
    Ending balance                                 $ (8,920)   $5,322   $ 4,747
================================================================================

15.  Earnings Per Share

   Basic earnings per share (EPS) excludes  dilution and is computed by dividing
net income by the  weighted-average  number of common shares outstanding for the
period.  Diluted EPS reflects the potential reduction in EPS that could occur if
securities or other  contracts to issue common stock were exercised or converted
into common stock.  Earnings per share under the basic and diluted  computations
are as follows:

Year ended December 31,                            1999        1998         1997
--------------------------------------------------------------------------------
Net income                                   $  666,446  $  410,129   $  321,309
================================================================================
Weighted-average common
  shares outstanding - basic                  1,310,444   1,287,460    1,280,951
Common stock equivalent shares
  related to stock incentive plans               62,586      55,435       56,778
--------------------------------------------------------------------------------
Weighted-average common
  shares outstanding - diluted                1,373,030   1,342,895    1,337,729
================================================================================
Basic earnings per share                     $      .51  $      .32   $      .25
================================================================================
Diluted earnings per share                   $      .49  $      .31   $      .24
================================================================================

   The  computation of diluted EPS for the years ended  December 31, 1999,  1998
and  1997,   respectively,   excludes  outstanding  stock  options  to  purchase
8,069,000, 30,340,000 and 7,910,000 shares, respectively,  because  the exercise
prices for those  options  were  greater  than the average  market  price of the
common shares, and therefore the effect would be antidilutive.

16.  Regulatory Requirements

   Upon  consummation of the Merger,  CSC became a financial holding company and
bank  holding  company  subject to  supervision  and  regulation  by the Federal
Reserve Board under the Bank Holding Company Act of 1956, as amended (the Act).
   The  Gramm-Leach-Bliley  Act (the GLB Act),  which became  effective in March
2000,  permits  qualifying bank holding  companies to become  financial  holding
companies and thereby affiliate with a far broader range of financial  companies
than has  previously  been  permitted  for a bank holding  company.  The GLB Act
identifies  several  activities  as  financial in nature,  including  securities
brokerage, underwriting, dealing in or making a market in securities, investment
management  services and  insurance  activities.  The Federal  Reserve Board may
prohibit  a  financial  holding  company  from  engaging  in new  activities  or
acquiring  additional  companies if the Federal Reserve Board concludes that the
financial holding  company's  capital or managerial  resources are not adequate.
Federal Reserve Board regulations under the Act may also limit CSC's business or
impose additional costs or requirements.
   Federal Reserve Board policy  provides that a bank holding company  generally
should not pay cash dividends  unless its net income is sufficient to fully fund
the dividends  and the  Company's  prospective  retained  earnings  appear to be
sufficient  to meet the capital  needs,  asset  quality  and  overall  financial
condition of the holding company and its bank subsidiaries.
   CSC's  primary bank  subsidiary  is United  States Trust  Company of New York
(U.S.  Trust  NY).  The  operations  and  financial   condition  of  CSC's  bank
subsidiaries   are  subject  to  regulation  and   supervision  and  to  various
requirements   and   restrictions   under  Federal  and  state  law,   including
requirements  governing:  transactions  with CSC and its  nonbank  subsidiaries,
including loans and other extensions of credit,  investments or asset purchases,
or otherwise  financing or supplying funds to CSC; dividends;  investments;  and
aspects of CSC's  operations.  The Federal banking agencies have broad powers to
enforce these  regulations,  including the power to terminate deposit insurance,
impose  substantial  fines and other civil and criminal  penalties and appoint a
conservator  or receiver.  CSC,  U.S.  Trust and their U.S.  insured  depository
institution  subsidiaries must meet regulatory capital guidelines adopted by the
federal banking  agencies.  The Federal Reserve Board has not indicated  whether
the guidelines will be modified with respect to a bank holding company,  such as
CSC,  that also  qualifies  as a financial  holding  company.  Under the Federal
Deposit  Insurance  Act, the banking  regulatory  agencies are  permitted or, in
certain cases,  required to take certain  substantial  restrictive  actions with
respect to  institutions  falling within one of the lowest three of five capital
categories.
   The Act  authorizes  the  Federal  Reserve  Board to  establish  consolidated
capital  requirements  for financial  holding  companies.  The Act prohibits the
Federal  Reserve  Board  from  imposing  capital  requirements  on  functionally
regulated  nonbank  subsidiaries  of  a  financial  holding  company,   such  as
broker-dealers  and  investment  advisors.  The  Federal  Reserve  Board has not
published  consolidated  capital  requirements  specific  to  financial  holding
companies, but may do so in the future.
   The Company's, U.S. Trust's and U.S. Trust NY's regulatory capital and ratios
are as follows:

                                                   1999               1998
                                             ----------------   ----------------
December 31,                                 Amount  Ratio(1)   Amount  Ratio(1)
--------------------------------------------------------------------------------
Tier 1 Capital:
  Company                                   $2,500,831  11.0%  $1,618,183  11.1%
  U.S. Trust                                $  272,044  11.8%  $  235,835  12.0%
  U.S. Trust NY                             $  186,360   9.7%  $  158,806   9.7%
Total Capital:
  Company                                   $2,532,352  11.2%  $1,645,171  11.3%
  U.S. Trust                                $  292,213  12.7%  $  255,249  13.0%
  U.S. Trust NY                             $  204,153  10.7%  $  176,005  10.7%
Leverage:
  Company                                   $2,500,831   7.3%  $1,618,183   6.2%
  U.S. Trust                                $  272,044   6.2%  $  235,835   6.2%
  U.S. Trust NY                             $  186,360   5.4%  $  158,806   5.1%
--------------------------------------------------------------------------------
(1) Minimum tier 1 capital, total capital and tier 1 leverage  ratios are 4%, 8%
    and 3%-5%, respectively,  for bank holding  companies and banks. Each of the
    other bank subsidiaries  of CSC currently has tier 1 capital,  total capital
    and leverage capital  ratios at least equal to those of U.S.  Trust and U.S.
    Trust NY.

   Based on their respective  regulatory capital ratios at December 31, 1999 and
1998,  the  Company,  U.S.  Trust and U.S.  Trust NY are well  capitalized  (the
highest  category).  There are no conditions or events that management  believes
have changed the Company's,  U.S.  Trust's and U.S. Trust NY's  well-capitalized
status.
   To remain a financial  holding company,  each of CSC's bank subsidiaries must
be  well  capitalized,  well  managed  and  meet  requirements  relating  to the
provision of public services to the communities in which CSC's bank subsidiaries
operate.  If CSC  ceases to qualify as a  financial  holding  company it will be
subject to substantial additional restrictions on its activities.
   CSC's Federal Deposit Insurance  Corporation (FDIC) insured  subsidiaries may
be required to reimburse the FDIC for any payments  made in connection  with the
receivership of any other of CSC's FDIC insured subsidiaries.  CSC could also be
required to guarantee the capital plan of an undercapitalized banking subsidiary
or subject the bank to seizure by the FDIC;  and such a  guarantee  would have a
priority over most other  unsecured  claims in bankruptcy.  Additionally,  under
Federal  Reserve  Board  policy,  CSC  may be  expected  to act as a  source  of
financial  strength to each of its bank  subsidiaries  and commit  resources  to
their support.
   Subject to limited exceptions, the privacy provisions of the GLB Act prohibit
financial  institutions from disclosing to unaffiliated  third parties nonpublic
personal information  regarding consumers and require financial  institutions to
develop and disclose  consumer  privacy  policies.  Federal law does not preempt
state financial privacy laws that are stricter than the Federal provisions.  CSC
and U.S.  Trust may be required to amend their  privacy  policies  and  consumer
disclosures to comply with the GLB Act and its implementing regulations.
   Schwab  and SCM are  subject  to the  Uniform  Net  Capital  Rule  under  the
Securities  Exchange Act of 1934 (the Rule).  Schwab and SCM compute net capital
under  the  alternative  method  permitted  by this  Rule,  which  requires  the
maintenance  of  minimum  net  capital,  as  defined,  of the  greater  of 2% of
aggregate debit balances arising from customer  transactions or a minimum dollar
amount,  which is based on the type of business  conducted by the broker-dealer.
The  minimum  dollar  amount for both  Schwab and SCM is $1  million.  Under the
alternative method, a broker-dealer may not repay subordinated  borrowings,  pay
cash  dividends,  or make any  unsecured  advances  or loans  to its  parent  or
employees  if such  payment  would  result  in net  capital  of less  than 5% of
aggregate  debit  balances  or less  than  120%  of its  minimum  dollar  amount
requirement.  At December 31, 1999, Schwab's net capital was $1,766 million (10%
of aggregate debit balances),  which was $1,421 million in excess of its minimum
required  net  capital  and $903  million  in  excess of 5% of  aggregate  debit
balances.  Aggregate  debit  balances  as of  December  29,  1999  were  used to
calculate  Schwab's  minimum  required  net capital at  December  31,  1999,  in
accordance with applicable regulations.  At December 31, 1999, SCM's net capital
was $13  million,  which was $12 million in excess of its minimum  required  net
capital.
   Schwab, SCM and CSE had portions of their cash and investments segregated for
the  exclusive  benefit of customers at December 31, 1999,  in  accordance  with
applicable  regulations.  Schwab elected to compute its reserve requirement,  in
accordance  with  applicable  regulations  as of  December  29, 1999 rather than
December  31,  1999.  The amount held on deposit in the reserve  bank account at
December 31, 1999 exceeded cash and investments  required to be segregated under
federal or other  regulations  by  approximately  $200  million.  This excess is
included in cash and cash equivalents.

17.  Commitments and Contingent Liabilities

   The  Company  has  noncancelable   operating  leases  for  office  space  and
equipment.  Future minimum rental commitments under these leases at December 31,
1999 are as follows:

--------------------------------------------------------------------------------
2000                                                                  $  159,085
2001                                                                     153,522
2002                                                                     139,424
2003                                                                     104,649
2004                                                                     108,117
Thereafter                                                               593,719
--------------------------------------------------------------------------------
Total                                                                 $1,258,516
================================================================================

   Certain leases contain  provisions for renewal  options and rent  escalations
based on increases  in certain  costs  incurred by the lessor.  Rent expense was
$218 million in 1999, $164 million in 1998 and $134 million in 1997.
   The Company may, under certain circumstances,  be required to make additional
capital contributions pursuant to joint venture agreements with The Tokio Marine
Fire  Insurance  Co.,  Limited and certain of its related  companies,  including
contributions to assure that Charles Schwab Tokio Marine Securities Co., Ltd. is
in compliance with regulatory requirements regarding capital adequacy.
   On  November  9, 1998,  the United  States  District  Court for the  Southern
District of New York granted final approval of the  settlement  agreement in the
consolidated class action, In re: Nasdaq Market-Makers Antitrust Litigation. The
settlement  fully  resolves  alleged  claims on behalf of  certain  persons  who
purchased or sold Nasdaq  securities  during the period May 1, 1989 through July
17,  1996  concerning  the width of  spreads  between  the bid and ask prices of
certain Nasdaq securities.  The Company recognized settlement charges in 1997 of
$39 million  ($24 million  after-tax),  and does not expect to incur any further
charges relating to this settlement.
   On May 30 and 31, 2000, a federal  district  court in New Orleans,  Louisiana
held a hearing on the fairness of a settlement  between Schwab and plaintiffs in
two class action lawsuits. Attorneys representing four Schwab customers who have
brought  separate class action  lawsuits  against Schwab that are now pending in
federal court in California (the objectors) appeared at the hearing to object to
approval  of the  settlement.  The  district  court has taken the  matter  under
consideration and is expected to issue a ruling late in 2000.
   The  lawsuits  that  are  being  settled  were  filed  on  behalf  of a class
consisting  of all  individuals  nationwide  who  purchased  or sold  securities
through  Schwab from 1985 until July 1999.  These  lawsuits  alleged that Schwab
improperly  retained  monetary  payments for routing orders to market makers and
other third  parties,  and did not provide best  execution  to customer  orders.
Schwab  vigorously  contested  the  allegations  and had  successfully  obtained
dismissal  of many of the  plaintiffs'  claims.  However,  in the  interests  of
avoiding the expense of further litigation, Schwab agreed to settle the cases on
the following  terms:  plaintiffs  will dismiss the complaints with prejudice in
return for certain  non-monetary  relief from Schwab,  including  commitments to
implement various  enhancements to its computerized trade handling and execution
systems;   to  adopt  certain  internal   procedures  to  review  order  routing
arrangements  and  execution  quality;  and to  conduct  an  investor  education
campaign on trading and execution-related  issues. In addition, Schwab agreed to
pay up to $900,000 in  plaintiffs'  attorneys'  fees and costs.  The  settlement
would  preclude  any other  claims on best  execution  or payment for order flow
issues during the class period,  except for claimants who  affirmatively opt out
of the settlement.  Schwab believes that all class claims in the objectors' four
purported   lawsuits  on  best  execution  issues,   consolidated  for  pretrial
proceedings in the federal district court in San Francisco but in which no class
has been certified,  would be precluded as a result of the Louisiana settlement.
Schwab  recognized the cost of the attorneys' fees included in the settlement in
the second quarter of 1999.
   The ultimate outcome of the legal proceedings described above and the various
other lawsuits,  arbitration proceedings, and claims pending against the Company
cannot be  determined at this time,  and the results of these legal  proceedings
cannot be predicted with  certainty.  There can be no assurance that these legal
proceedings will not have a material adverse effect on the Company's  results of
operations  in any  future  period,  depending  partly on the  results  for that
period,  and a substantial  judgment could have a material adverse impact on the
Company's  financial  condition and results of  operations.  However,  it is the
opinion of management,  after consultation with outside legal counsel,  that the
ultimate outcome of these actions will not have a material adverse impact on the
financial  condition  or  operating  results  of  the  Company.

18.  Financial Instruments with Off-Balance-Sheet and Credit Risk

   Through Schwab and SCM, the Company loans customer securities  temporarily to
other brokers in connection with its securities lending activities.  The Company
receives cash as collateral  for the  securities  loaned.  Increases in security
prices may cause the market value of the securities  loaned to exceed the amount
of  cash  received  as  collateral.  In the  event  the  counterparty  to  these
transactions does not return the loaned  securities,  the Company may be exposed
to the risk of acquiring the securities at prevailing  market prices in order to
satisfy its customer  obligations.  The Company mitigates this risk by requiring
credit  approvals  for  counterparties,   by  monitoring  the  market  value  of
securities  loaned  on a  daily  basis  and  by  requiring  additional  cash  as
collateral when necessary.
   The  Company is  obligated  to settle  transactions  with  brokers  and other
financial  institutions  even if its customers fail to meet their obligations to
the Company. Customers are required to complete their transactions on settlement
date,  generally  three  business  days after trade date.  If  customers  do not
fulfill their contractual obligations, the Company may incur losses. The Company
has  established  procedures  to reduce  this risk by  requiring  deposits  from
customers in excess of amounts prescribed by regulatory requirements for certain
types of trades.
   In the normal course of its margin lending  activities,  Schwab may be liable
for the margin  requirement  of  customer  margin  securities  transactions.  As
customers write option contracts or sell securities short, the Company may incur
losses if the customers do not fulfill their  obligations  and the collateral in
customer  accounts is not  sufficient to fully cover losses which  customers may
incur  from these  strategies.  To  mitigate  this risk,  the  Company  monitors
required  margin levels daily and  customers are required to deposit  additional
collateral, or reduce positions, when necessary.
   In its  capacity  as  market  maker,  SCM  maintains  inventories  in  Nasdaq
securities  on both a long and  short  basis.  While  long  inventory  positions
represent SCM's ownership of securities,  short  inventory  positions  represent
SCM's obligations to deliver specified  securities at a contracted price,  which
may differ  from  market  prices  prevailing  at the time of  completion  of the
transaction.  Accordingly, both long and short inventory positions may result in
losses or gains to SCM as market values of securities  fluctuate.  Also,  Schwab
maintains  inventories  in  exchange-listed  securities on both a long and short
basis relating to its specialist operations and could incur losses or gains as a
result of changes in the market value of these securities.  To mitigate the risk
of losses, long and short positions are marked to market daily and are monitored
by  management  to assure  compliance  with limits  established  by the Company.
Additionally,  the Company may  purchase  exchange-traded  option  contracts  to
reduce market risk on these inventories. The notional amount of such derivatives
was $103  million and $74 million at December  31, 1999 and 1998,  respectively.
The estimated fair value of such  derivatives  was not material to the Company's
consolidated balance sheets at December 31, 1999 and 1998.
   Schwab enters into  collateralized  resale agreements  principally with other
broker-dealers,  which could result in losses in the event the  counterparty  to
the transaction does not purchase the securities held as collateral for the cash
advanced and the market value of these  securities  declines.  To mitigate  this
risk, Schwab requires that the counterparty  deliver  securities to a custodian,
to be held as  collateral,  with a market  value in excess of the resale  price.
Schwab also sets standards for the credit quality of the counterparty,  monitors
the  market  value of the  underlying  securities  as  compared  to the  related
receivable, including accrued interest, and requires additional collateral where
deemed appropriate.
   In the normal course of business, U.S. Trust enters into various transactions
involving  off-balance  sheet  financial  instruments  to meet the  needs of its
customers and to reduce its own exposure to interest rate risk.  The credit risk
associated with these instruments  varies depending on the  creditworthiness  of
the customer and the value of any collateral held. Collateral  requirements vary
by type of instrument.  The contractual  amounts of these instruments  represent
the amounts at risk should the contract be fully drawn upon, the client default,
and the value of any existing collateral become worthless.
   Credit-related  financial  instruments  include  firm  commitments  to extend
credit (firm  commitments)  and standby letters of credit.  Firm commitments are
legally  binding  agreements  to lend to a customer  that  generally  have fixed
expiration dates or other termination  clauses, may require payment of a fee and
are not secured by collateral until funds are advanced. Collateral held includes
marketable  securities,  real estate mortgages or other assets.  The majority of
U.S. Trust's firm commitments are related to mortgage lending to private banking
clients.  Firm commitments totaled $307 million and $249 million at December 31,
1999  and  1998,  respectively.   Standby  letters  of  credit  are  conditional
commitments issued by U.S. Trust to guarantee the performance of a customer to a
third party. Standby letters of credit outstanding at December 31, 1999 and 1998
amounted to $80 million and $87 million, respectively. Standby letters of credit
are  generally  partially or fully  collateralized  by cash,  marketable  equity
securities,  marketable debt securities  (including  corporate and U.S. Treasury
debt securities) and other assets.
   As part of its overall asset and liability  management  process,  U.S.  Trust
utilizes  Swaps as hedges.  The  market  values of Swaps can vary  depending  on
movements  in interest  rates.  The amounts at risk upon  default are  generally
limited to the unrealized  market value gains of the Swaps,  if any. The risk of
default  depends  on  the  creditworthiness  of  the  counterparty.  U.S.  Trust
evaluates  the  creditworthiness  of its  counterparties  as part of its  normal
credit  review  procedures.  At December  31,  1999 and 1998,  the Company was a
counterparty to Swaps with a total notional  principal  amount of $1,070 million
and  $560  million,  respectively.  Outstanding  Swaps  had  a  weighted-average
maturity  of  approximately  3.3  years at  December  31,  1999 and 2.4 years at
December 31, 1998. The estimated fair value of the Swaps was not material to the
Company's consolidated balance sheet at December 31, 1999 and 1998.

19.  Segment Information

   Segments are defined as components of a company in which  separate  financial
information is evaluated  regularly by the chief  operating  decision  maker, or
decision-making  group,  in deciding how to allocate  resources and in assessing
performance.  The Company structures its segments according to its various types
of customers and the services  provided to those customers.  These segments have
been  aggregated  based on similarities  in economic  characteristics,  types of
customers, services provided,  distribution channels and regulatory environment,
into four reportable  segments - Individual  Investor,  Institutional  Investor,
Capital  Markets  and U.S.  Trust.  The  Individual  Investor  segment  includes
Schwab's  domestic  and  international  retail  operations.   The  Institutional
Investor segment provides custodial, trading and support services to independent
investment  managers,  and serves company  401(k) plan sponsors and  third-party
administrators. (The Company's mutual fund services are considered a product and
not a segment.  Mutual fund  service  fees are  included in both the  Individual
Investor and  Institutional  Investor  segments.)  The Capital  Markets  segment
provides  trade  execution  services  in  Nasdaq,   exchange-listed   and  other
securities  primarily to broker-dealers  and institutional  customers.  The U.S.
Trust segment provides  investment  management,  fiduciary  services and private
banking services to individual and institutional customers.
   The  accounting  policies of the segments are the same as those  described in
note  "2  -  Significant   Accounting   Policies."  The  Company  evaluates  the
performance  of its segments  based on income  before  taxes on income.  Segment
assets  are not  disclosed  because  they are not used  for  evaluating  segment
performance and deciding how to allocate resources to segments. However, capital
expenditures  are  used in  evaluating  segment  performance  and are  therefore
disclosed.  Intersegment  revenues,  defined as revenues from  transactions with
other  segments  within  the  Company,  are  immaterial  and are  therefore  not
disclosed.  Except for the U.S. Trust  segment,  for which expenses are directly
incurred,   technology,   corporate  and  general  administrative  expenses  are
allocated to the  remaining  segments  generally in  proportion  to either their
respective revenues or average full-time equivalent employees.
   Fees   received   from   Schwab's   proprietary   mutual  funds   represented
approximately  11% of the Company's  consolidated  revenues in 1999, 12% in 1998
and 11% in 1997.  No single  customer,  except for Schwab's  proprietary  mutual
funds,  accounted  for more than 10% of the Company's  consolidated  revenues in
1999, 1998 and 1997.  Substantially all of the Company's revenues and assets are
attributed to or located in the U.S. The  percentage of Schwab's  total customer
accounts  located in California were  approximately  25% as of both December 31,
1999 and 1998, and 28% as of December 31, 1997.
   Financial  information for the Company's  reportable segments is presented in
the table below, and the totals are equal to the Company's  consolidated amounts
as reported in the consolidated  financial statements.  Capital expenditures are
reported in total, as opposed to net of proceeds from the sale of fixed assets.


Year Ended December 31,                             1999        1998        1997
--------------------------------------------------------------------------------
Revenues
Individual investor                           $2,782,790  $1,954,053  $1,675,424
Institutional investor                           610,965     445,899     328,895
Capital markets                                  551,067     336,269     294,431
U.S. Trust                                       541,597     441,649     372,816
--------------------------------------------------------------------------------
  Total                                       $4,486,419  $3,177,870  $2,671,566
================================================================================
Interest Revenue, Net of
  Interest Expense
Individual investor                           $  598,136  $  397,334  $  300,741
Institutional investor                           100,380      65,968      43,662
Capital markets                                    4,161      12,315       9,149
U.S. Trust                                       117,113     102,026      90,909
--------------------------------------------------------------------------------
  Total                                       $  819,790  $  577,643  $  444,461
================================================================================
Income Before Taxes on Income
Individual investor                           $  683,250  $  395,009  $  332,808
Institutional investor                           164,523      99,613      48,111
Capital markets                                  123,466      81,922      66,328
U.S. Trust                                       127,676     101,094      83,659
--------------------------------------------------------------------------------
  Total                                       $1,098,915  $  677,638  $  530,906
================================================================================
Capital Expenditures
Individual investor                           $  264,039  $  145,394  $  110,047
Institutional investor                            51,762      24,944      18,633
Capital markets                                   37,793      19,905      11,518
U.S. Trust                                        19,216      13,673      10,986
--------------------------------------------------------------------------------
  Total                                       $  372,810  $  203,916  $  151,184
================================================================================
Depreciation and Amortization (1)
Individual investor                           $  116,394  $  102,279  $   91,727
Institutional investor                            22,192      21,469      18,836
Capital markets                                   18,092      14,729      14,119
U.S. Trust                                        24,392      20,073      14,013
--------------------------------------------------------------------------------
  Total                                       $  181,070  $  158,550  $  138,695
================================================================================
(1)  Includes goodwill amortization.


20.  Supplemental Cash Flow Information

Year Ended December 31,                                 1999      1998      1997
--------------------------------------------------------------------------------
Income taxes paid                                   $182,019  $172,420  $201,145
================================================================================
Interest paid:
  Brokerage customer cash balances                  $700,518  $579,477  $479,695
  Deposits from banking customers                    116,251   107,834    99,167
  Stock-lending activities                            30,905    38,118    36,939
  Long-term debt                                      29,773    29,274    22,110
  Short-term borrowings                                7,267    11,159    16,257
  Other                                                7,385    11,236     9,497
--------------------------------------------------------------------------------
Total interest paid                                 $892,099  $777,098  $663,665
================================================================================

21.  Subsequent Events

   On March 1, 2000, the Company acquired CyBerCorp,  Inc.  (CyBerCorp) for $517
million in a non-taxable  stock-for-stock exchange. Pursuant to the acquisition,
CyBerCorp  became a wholly owned  subsidiary of CSC which resulted in 17,570,000
shares of CSC's common stock and 3,077,000  options to purchase CSC common stock
being exchanged for all of the outstanding shares,  options and equity rights of
CyBerCorp.  Because the acquisition is accounted for using the purchase  method,
the operating  results of CyBerCorp are included in the consolidated  results of
the Company since the acquisition date. The historical  results of CyBerCorp are
not included in periods prior to the  acquisition.  The net assets  acquired are
recorded at fair value and the excess of the purchase  price over the fair value
of net assets acquired is recorded as goodwill.  The Company recorded intangible
assets  acquired  of $512  million,  including  $482  million of  goodwill.  The
goodwill is amortized on a straight-line basis over a period of ten years. Other
intangible assets acquired,  which consist primarily of purchased technology and
total $30 million, are amortized on a straight-line basis over a period of three
years.
   At  consummation  of  the  merger  with  U.S.  Trust,  the  Company  incurred
merger-related  costs of $50  million  pre-tax,  or $44 million  after-tax,  for
change in control  related  compensation  payable to U.S.  Trust  employees  and
professional  fees.  During the first half of 2000,  these merger-related costs,
including costs incurred at the  consummation,  totaled $69 million pre-tax,  or
$63 million after-tax. In addition, under the terms of the merger agreement, the
Company  established a retention  program for all U.S. Trust employees,  whereby
the  employees  will  receive  cash  compensation,   contingent  upon  continued
employment,  at the end of the two-year  period  following the completion of the
Merger.  The  Company  plans  to  recognize  the $125  million  cost of the cash
component of the U.S.  Trust  retention  program over this two-year  period.  In
addition,  U.S.  Trust  employees  will receive an aggregate of 2,718,000  stock
options  of which 50% vest at the end of the  three-year  period  following  the
Merger and 50% vest at the end of the four-year period following the Merger.
   During the first  half of 2000,  CSC issued  the  remaining  $311  million in
Medium-Term Notes available under its current prospectus supplement on file with
the SEC. On May 19, 2000, CSC's Registration  Statement under the Securities Act
of 1933 on Form S-3  relating to the  issuance of up to $750  million  aggregate
principal amount of debt securities was declared effective by the SEC. As of the
filing  date of this  Current  Report  on Form 8-K,  no  securities  under  this
Registration  Statement  have been issued.  The proceeds  from the sale of these
securities will be used for general corporate purposes.
   On June 23, 2000, CSC entered into a $1.2 billion committed, unsecured credit
facility  with several  banks.  The funds under this  facility are available for
general corporate  purposes.  This facility has replaced both CSC's $600 million
committed,  unsecured credit facility that was scheduled to expire in June 2000,
and CSC's $175 million  committed,  unsecured credit facility that was scheduled
to expire in June 2001. The financial convenants in the new facility require CSC
to  maintain  minimum  levels of  stockholders'  equity,  and  Schwab and SCM to
maintain specified levels of net capital,  as defined.  As of the filing date of
this Current Report on Form 8-K, no amounts were borrowed under this facility.


<PAGE>



                          Independent Auditors' Report

To the Stockholders and Board of Directors of The Charles Schwab Corporation:

     We have audited the accompanying consolidated balance sheets of The Charles
Schwab  Corporation and  subsidiaries  (the Company) as of December 31, 1999 and
1998, and the related  consolidated  statements of income,  stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1999. Our audits also included the financial  statement schedules of the Company
on pages A-1 through A-6. These  financial  statements  and financial  statement
schedules are the responsibility of the Company's management. Our responsibility
is to express an opinion on these financial  statements and financial  statement
schedules  based  on our  audits.  The  consolidated  financial  statements  and
financial  statement  schedules  give  retroactive  effect to the  merger of the
Company and U.S. Trust Corporation and subsidiaries (U.S. Trust), which has been
accounted  for  as a  pooling  of  interests  as  described  in  Note  1 to  the
consolidated financial statements.  We did not audit the consolidated statements
of  condition  of U.S.  Trust as of December  31, 1999 and 1998,  or the related
consolidated  statements of income,  stockholders' equity and cash flows of U.S.
Trust for each of the three years in the period ended  December 31, 1999,  which
statements  reflect  total  assets of $5,023  million  and $4,143  million as of
December 31, 1999 and 1998,  respectively,  and total  revenues of $542 million,
$442  million and $373 million for the years ended  December 31, 1999,  1998 and
1997, respectively. Those statements were audited by other auditors whose report
has been furnished to us, and our opinion,  insofar as it relates to the amounts
included for U.S. Trust for such periods,  is based solely on the report of such
other auditors.
     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial statement  presentation.  We believe that our audits and the report of
the other auditors provide a reasonable basis for our opinion.
     In our opinion,  based on our audits and the report of the other  auditors,
such consolidated financial statements present fairly, in all material respects,
the financial  position of The Charles Schwab  Corporation  and  subsidiaries at
December 31, 1999 and 1998,  and the results of their  operations and their cash
flows for each of the three  years in the  period  ended  December  31,  1999 in
conformity with accounting principles generally accepted in the United States of
America.  Also,  in our  opinion,  based on our  audits  and (as to the  amounts
included  for U.S.  Trust)  the  report of the other  auditors,  such  financial
statement  schedules,  when  considered  in relation  to the basic  consolidated
financial  statements taken as a whole,  present fairly in all material respects
the information set forth therein.
     As discussed in Note 2 to the consolidated  financial  statements,  in 1999
the Company changed its method of accounting for certain  internal-use  software
development costs to conform with Statement of Position 98-1.



/s/DELOITTE & TOUCHE LLP
------------------------
San Francisco, California
February 16, 2000
(July 17, 2000 as to Notes 1, 17 and 21)


<PAGE>


                        Report of Independent Accountants

To the Board of Directors and Stockholders of U.S. Trust Corporation:

     In our  opinion,  the  accompanying  consolidated  balance  sheets  and the
related  consolidated  statements of income, and changes in stockholders' equity
and of cash flows  present  fairly,  in all  material  respects,  the  financial
position of U.S. Trust Corporation and its subsidiaries at December 31, 1999 and
1998,  and the results of their  operations and their cash flows for each of the
three years in the period ended December 31, 1999, in conformity with accounting
principles  generally accepted in the United States.  These financial statements
are the  responsibility of the Company's  management;  our  responsibility is to
express  an  opinion  on these  financial  statements  based on our  audits.  We
conducted our audits of these  statements in accordance with auditing  standards
generally accepted in the United States,  which require that we plan and perform
the audit to obtain reasonable  assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence  supporting the amounts and  disclosures  in the financial  statements,
assessing the  accounting  principles  used and  significant  estimates  made by
management,  and evaluating the overall  financial  statement  presentation.  We
believe  that our audits  provide a reasonable  basis for the opinion  expressed
above.



/s/PRICEWATERHOUSECOOPERS LLP
-----------------------------
New York, New York
January 31, 2000


<PAGE>
<TABLE>
<CAPTION>

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

                                         THE CHARLES SCHWAB CORPORATION
                                             (PARENT COMPANY ONLY)

                                 Condensed Financial Information of Registrant
                                         Condensed Statement of Income
                                                (In thousands)



Year Ended December 31,                                                   1999             1998             1997
-----------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>              <C>              <C>
Interest revenue                                                      $ 71,428         $ 42,780         $ 30,699
Interest expense                                                       (28,398)         (25,429)         (20,546)
-----------------------------------------------------------------------------------------------------------------

Net interest revenue                                                    43,030           17,351           10,153

Other revenues                                                             151              409              544
Other income (expenses)                                                (25,392)         (12,104)           4,423
-----------------------------------------------------------------------------------------------------------------

Income before income tax expense and equity
   in earnings of subsidiaries                                          17,789            5,656           15,120

Income tax expense                                                       6,885            2,092            5,692
-----------------------------------------------------------------------------------------------------------------

Income before equity in earnings of subsidiaries                        10,904            3,564            9,428

Equity in earnings of subsidiaries
  Equity in undistributed earnings of subsidiaries                     496,662          105,607          239,752
  Dividends paid by subsidiaries                                       158,880          300,958           72,129
-----------------------------------------------------------------------------------------------------------------
  Total                                                                655,542          406,565          311,881

Net income                                                            $666,446         $410,129         $321,309
=================================================================================================================

See Notes to Condensed Financial Information.



                                                      A-1
=================================================================================================================

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

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

                                            THE CHARLES SCHWAB CORPORATION
                                                (PARENT COMPANY ONLY)

                                    Condensed Financial Information of Registrant
                                               Condensed Balance Sheet
                                                   (In thousands)


December 31,                                                                              1999             1998
----------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>              <C>
Assets
Cash and cash equivalents                                                           $  232,398       $  180,025
Advances to subsidiaries                                                               985,318          460,848
Investments in subsidiaries, at equity                                               2,101,872        1,468,052
Other assets                                                                            31,157            8,683
----------------------------------------------------------------------------------------------------------------
Total                                                                               $3,350,745       $2,117,608
================================================================================================================

Liabilities and Stockholders' Equity
Drafts payable                                                                      $  200,008
Accrued expenses and other liabilities                                                 119,961       $   93,351
Long-term debt                                                                         455,000          351,000
----------------------------------------------------------------------------------------------------------------
Total liabilities                                                                      774,969          444,351

Stockholders' equity                                                                 2,575,776        1,673,257
----------------------------------------------------------------------------------------------------------------
Total                                                                               $3,350,745       $2,117,608
================================================================================================================


See Notes to Condensed Financial Information.




                                                      A-2
================================================================================================================

</TABLE>

<PAGE>
<TABLE>
<CAPTION>

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

                                        THE CHARLES SCHWAB CORPORATION
                                             (PARENT COMPANY ONLY)

                                 Condensed Financial Information of Registrant
                                       Condensed Statement of Cash Flows
                                                (In thousands)



Year Ended December 31,                                                     1999            1998            1997
-----------------------------------------------------------------------------------------------------------------
<S>                                                                    <C>             <C>             <C>
Cash Flows from Operating Activities
Net income                                                             $ 666,446       $ 410,129       $ 321,309
   Noncash items included in net income:
      Equity in undistributed earnings of subsidiaries                  (496,662)       (105,607)       (239,752)
Net change in:
   Other assets                                                          (10,995)         (3,932)            279
   Drafts payable                                                        200,008
   Accrued expenses and other liabilities                                 29,030          13,753          (4,122)
-----------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                387,827         314,343          77,714
-----------------------------------------------------------------------------------------------------------------

Cash Flows from Investing Activities
Increase in net advances to subsidiaries                                (286,393)        (26,465)        (51,939)
Decrease (increase) in investments in subsidiaries                       (86,318)         52,124         (14,089)
Cash payments for business combinations and
   investments, net of cash received                                     (17,511)         (1,400)         (1,200)
-----------------------------------------------------------------------------------------------------------------
Net cash provided (used) by investing activities                        (390,222)         24,259         (67,228)
-----------------------------------------------------------------------------------------------------------------

Cash Flows from Financing Activities
Proceeds from long-term debt                                             144,000          30,000         111,000
Repayment of long-term debt                                              (40,000)        (40,000)        (28,000)
Dividends paid                                                           (61,107)        (56,041)        (48,240)
Purchase of treasury stock                                               (53,924)       (208,353)        (58,726)
Proceeds from stock options exercised and other                           65,799          36,015          18,497
-----------------------------------------------------------------------------------------------------------------
Net cash provided (used) by financing activities                          54,768        (238,379)         (5,469)
-----------------------------------------------------------------------------------------------------------------

Increase in Cash and Cash Equivalents                                     52,373         100,223           5,017
Cash and Cash Equivalents at Beginning of Year                           180,025          79,802          74,785
-----------------------------------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                               $ 232,398       $ 180,025       $  79,802
=================================================================================================================


See Notes to Condensed Financial Information.





                                                      A-3
================================================================================================================

</TABLE>


<PAGE>

                         The Charles Schwab Corporation
                              (PARENT COMPANY ONLY)

                  Condensed Financial Information of Registrant
                    Notes to Condensed Financial Information

1.   Introduction and basis of presentation

     On May 31, 2000, The Charles Schwab  Corporation (CSC) completed its merger
(the Merger) with U.S. Trust  Corporation (U.S.  Trust).  Under the terms of the
merger  agreement,  U.S. Trust became a wholly owned  subsidiary of CSC and U.S.
Trust shareholders  received 5.1405 shares of CSC's common stock for each common
share of U.S.  Trust.  The Merger was treated as a  non-taxable  stock-for-stock
exchange and U.S.  Trust's  shareholders  received  112,000,000  shares of CSC's
common  stock.  The  condensed  financial  statements,  included in this Current
Report on Form 8-K, give retroactive  effect to the Merger,  which was accounted
for as a pooling of  interests.  The pooling of interests  method of  accounting
requires the  restatement of all periods  presented as if CSC and U.S. Trust had
been operating as a combined entity during such periods.

     The condensed financial  information of The Charles Schwab Corporation (the
Parent Company) should be read in conjunction  with the  consolidated  financial
statements of The Charles Schwab  Corporation and subsidiaries (the Company) and
notes thereto included in Exhibit 99.1 of this Current Report on Form 8-K.


2.   Supplemental cash flow information

     During 1998, the Parent Company recorded a non-cash capital contribution of
$69 million to its subsidiary,  Charles Schwab & Co., Inc. (Schwab), through the
assumption of indebtedness.

     Certain information  affecting the cash flows of the Parent Company follows
(in thousands):

                                                    Year ended December 31,
                                                 1999         1998          1997
                                              ----------------------------------
Income taxes paid                             $11,264      $ 5,539       $ 2,608
                                              =======      =======       =======
Interest paid:
    Long-term debt                            $24,644      $23,757       $18,332
    Other                                         809          667           814
                                              -------      -------       -------
Total interest paid                           $25,453      $24,424       $19,146
                                              =======      =======       =======


3.   Common stock split

     On May 3, 2000, the Board of Directors  approved a  three-for-two  split of
CSC's common stock, which was effected in the form of a 50% stock dividend.  The
stock dividend was  distributed  May 30, 2000 to  stockholders of record May 12,
2000. Share and per share information  presented throughout this report has been
restated to reflect the common stock split,  including  the common shares issued
to U.S. Trust shareholders pursuant to the exchange ratio described above.

4.   Long-term debt

     Long-term debt consists of Senior Medium-Term Notes,  Series A (Medium-Term
Notes). At December 31, 1999, CSC had $455 million aggregate principal amount of
Medium-Term Notes  outstanding,  with fixed interest rates ranging from 5.96% to
7.50%. At December 31, 1998, CSC had $351 million  aggregate  Medium-Term  Notes
outstanding,  with fixed  interest  rates  ranging  from 5.78% to 7.72%.  Annual
maturities on long-term debt outstanding at December 31, 1999 are as follows (in
thousands):

--------------------------------------------------------------------------------
2000                                                                    $ 48,000
2001                                                                      39,000
2002                                                                      53,000
2003                                                                      49,000
2004                                                                      80,500
Thereafter                                                               185,500
--------------------------------------------------------------------------------
Total                                                                   $455,000
================================================================================




                                      A-4

<PAGE>


5.   Related party transactions

     The Parent Company provides subordinated revolving credit facilities to its
subsidiaries, Schwab, Schwab Capital Markets L.P. (SCM) (prior to March 1, 2000,
this business was known as Mayer & Schweitzer,  Inc.) and Charles  Schwab Europe
(CSE).

     Schwab had a $1,400 million subordinated revolving credit facility maturing
in September  2001, of which $905 million was  outstanding at December 31, 1999.
This credit  facility was $450 million at the end of 1998, of which $405 million
was  outstanding  at  December  31,  1998.  At year end  1999,  Schwab  also had
outstanding  $25 million in fixed-rate  subordinated  term loans from the Parent
Company  maturing in 2001. The outstanding  balance of these term loans was also
$25 million at year end 1998.

     SCM had a $35 million  subordinated  lending arrangement  maturing in 2001,
which was not used in 1999 or 1998. SCM also had a $25 million short-term credit
facility established in 1999, which was not used at December 31, 1999.

     CSE  had a  (pound)20  million,  equivalent  to $32  million,  subordinated
lending  arrangement  with the Parent  Company.  At December 31,  1999,  CSE had
outstanding  (pound)18  million  under  these  arrangements,  equivalent  to $29
million,  with (pound)5 million maturing in 2001 and (pound)13  million maturing
in 2003.  This  lending  arrangement  was  (pound)5  million,  equivalent  to $8
million, at the end of 1998, all of which was outstanding at December 31, 1998.

     Interest  earned by the  Parent  Company  from these  subordinated  lending
arrangements totaled $60 million in 1999, $37 million in 1998 and $26 million in
1997.





                                      A-5

<PAGE>

<TABLE>
<CAPTION>

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


                                          THE CHARLES SCHWAB CORPORATION



                                        Valuation and Qualifying Accounts
                                                  (In thousands)


                                                                                  Additions
                                                               Balance at   --------------------                   Balance
                                                               Beginning     Charged                               at End
                       Description                              of Year     to Expense    Other*    Written off    of Year
---------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>         <C>           <C>       <C>            <C>
For the year ended
  December 31, 1999:

    Allowance for doubtful accounts of brokerage customers      $7,575      $15,848       $917      $(12,988)      $11,352
                                                                ===========================================================

For the year ended
  December 31, 1998:

    Allowance for doubtful accounts of brokerage customers      $7,717      $ 4,752       $231      $ (5,125)      $ 7,575
                                                                ===========================================================

For the year ended
  December 31, 1997:

    Allowance for doubtful accounts of brokerage customers      $5,518      $ 3,896       $195      $ (1,892)      $ 7,717
                                                                ===========================================================

This information excludes  banking-related  valuation and qualifing accounts. See note "4 - Loans to  Banking Customers and
Related Allowance for Credit Losses" in the Notes to Consolidated Financial Statements for such banking-related information.


* Represents collections of previously written-off accounts.





                                                           A-6
============================================================================================================================

</TABLE>

<PAGE>
<TABLE>
<CAPTION>


====================================================================================================================================
Quarterly Financial Information (Unaudited)                                                           The Charles Schwab Corporation
(In Millions, Except Per Share Data and Ratios)


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

                                                                  Weighted-  Basic     Diluted   Dividends
                                                         Net      Average    Earnings  Earnings  Declared    Range         Range
                                              Expenses   Income   Common     (Loss)    (Loss)    Per         of Common     of Price/
                                              Excluding  (Loss)   Shares -   Per       Per       Common      Stock Price   Earnings
                                 Revenues (1) Interest   (2)      Diluted    Share (2) Share (2) Share (3)   Per Share     Ratio (4)
------------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>        <C>      <C>        <C>       <C>       <C>       <C>              <C>
1999 by Quarter
Fourth                           $1,274.0     $959.3     $190.5   1,374.2    $ .15     $ .14     $.0094    $31.17 - 17.96    64 - 37
Third     stock split            $1,015.7     $779.8     $144.2   1,375.7      .11       .11      .0093     37.67 - 21.33    84 - 47
Second                           $1,116.2     $834.3     $170.5   1,377.0      .13       .12      .0093     51.67 - 26.67   123 - 64
First                            $1,080.5     $814.1     $161.2   1,365.6      .12       .12      .0093     32.67 - 16.96    88 - 46
------------------------------------------------------------------------------------------------------------------------------------
1998 by Quarter
Fourth    dividend increase /
          stock split            $  904.7     $703.0     $122.1   1,349.0    $ .10     $ .10     $.0093    $22.83 -  7.03    74 - 23
Third                            $  818.9     $630.4     $113.7   1,339.2      .08       .08      .0089     10.22 -  6.17    38 - 23
Second                           $  745.9     $594.9     $ 91.6   1,337.9      .08       .07      .0089      8.89 -  6.58    36 - 26
First                            $  708.4     $572.0     $ 82.7   1,345.5      .06       .06      .0089      9.32 -  7.58    39 - 32
------------------------------------------------------------------------------------------------------------------------------------
1997 by Quarter (5)
Fourth    dividend increase      $  720.8     $594.2     $ 76.7   1,345.9    $ .06     $ .06     $.0089    $ 9.83 -  6.50    41 - 27
Third     stock split            $  705.8     $557.5     $ 89.6   1,339.4      .07       .06      .0074      8.13 -  5.93    34 - 25
Second                           $  620.8     $494.6     $ 76.4   1,333.3      .06       .06      .0074      6.35 -  4.50    28 - 20
First                            $  624.2     $494.3     $ 78.6   1,332.4      .06       .06      .0074      6.22 -  4.50    27 - 20
------------------------------------------------------------------------------------------------------------------------------------
1996 by Quarter
Fourth                           $  566.5     $448.9     $ 70.9   1,324.5    $ .06     $ .06     $.0074    $ 4.87 -  3.33    23 - 16
Third     dividend increase      $  511.7     $397.7     $ 67.3   1,321.2      .05       .05      .0074      3.98 -  2.94    21 - 15
Second                           $  571.2     $435.6     $ 80.0   1,318.9      .07       .06      .0060      3.93 -  3.24    33 - 27
First                            $  524.2     $428.1     $ 56.5   1,315.5      .04       .04      .0059      4.06 -  2.76    45 - 31
------------------------------------------------------------------------------------------------------------------------------------
1995 by Quarter (6)
Fourth                           $  468.8     $390.2     $ 51.8   1,322.0    $ .04     $ .04     $.0059    $ 3.95 -  2.46    44 - 27
Third     dividend increase /
          stock split            $  488.5     $543.4     $(26.5)  1,312.5     (.02)     (.02)     .0059      4.30 -  3.07    72 - 51
Second                           $  446.5     $364.3     $ 49.8   1,308.9      .04       .03      .0045      3.39 -  2.19    28 - 18
First     dividend increase /
          stock split            $  400.9     $323.1     $ 47.0   1,294.6      .04       .04      .0044      2.44 -  1.63    20 - 14
------------------------------------------------------------------------------------------------------------------------------------

All  periods  have  been restated  to  reflect the  merger of The Charles Schwab Corporation (CSC) with U.S. Trust Corporation (U.S.
Trust). Additionally, all share and per share data have been restated for the May 2000 three-for-two common stock split.

(1)  Revenues are presented net of interest expense.
(2)  1999  reflects  an accounting change,  which  increased  net  income  by $41 million ($.03 per share for both basic and diluted
     earnings per share), for certain internal-use software development costs to conform with Statement of Position 98-1.
(3)  Dividends declared per common share represent dividends declared by CSC prior to its merger with U.S. Trust.
(4)  Price/earnings  ratio  is  computed  by dividing  the high and low market prices by diluted earnings per share for the 12-month
     period ended on the last day of the quarter presented.
(5)  1997  includes  charges  for a litigation  settlement  of $23.6 million  after-tax ($.02 per  share for  both basic and diluted
     earnings per share).
(6)  1995  includes U.S. Trust's restructuring  charges of $87 million after-tax ($.07 per share for both basic and diluted earnings
     per share).

</TABLE>


                                                           A-7


<PAGE>

                         The Charles Schwab Corporation
         U.S. Trust Corporation Supplemental Financial Data (Unaudited)


     The following  supplemental  financial data is presented in accordance with
the Securities Exchange Act of 1934,  Industry Guide 3 - Statistical  Disclosure
by Bank Holding Companies. The accompanying unaudited financial information only
includes U.S. Trust Corporation, a subsidiary of The Charles Schwab Corporation,
which is an investment  management firm that also provides fiduciary and private
banking services.

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

1.   Analysis of Change in Net Interest Revenue

An analysis of the  year-to-year  changes in the categories of interest  revenue
and interest  expense  resulting  from changes in volume and rate,  on a taxable
equivalent basis, is as follows:

<TABLE>
<CAPTION>

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

                                                                     1999 Compared to 1998                     1998 Compared to 1997
                                                                Increase (Decrease) Due to                Increase (Decrease) Due to
                                                                                Change in:                                Change in:
                                                            -------------------------------            -----------------------------
                                                            Average      Average                        Average    Average
(Dollars in Thousands)                                      Balance       Rate        Total             Balance     Rate       Total
------------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>         <C>        <C>                 <C>        <C>       <C>
Interest-earning assets:
Cash equivalents                                            $   335     $   (938)  $  (603)            $ 5,636    $  (193)  $ 5,443
Loans to banking customers(1)(2)                             32,659       (7,638)   25,021              18,074     (2,014)   16,060
Securities available for sale(3)
  U.S. treasury securities                                   (9,329)        (342)   (9,671)             (7,285)       615    (6,670)
  U.S. government sponsored agencies and corporations         8,160       (1,390)    6,770              (1,703)    (1,702)   (3,405)
  State and municipal obligations                             1,805         (535)    1,270                 765     (1,040)     (275)
  Collateralized mortgage obligations                          (277)         (62)     (339)               (431)        18      (413)
  Other securities                                              260          (19)      241                 (67)       (80)     (147)
                                                            ------------------------------------------------------------------------
Total securities available for sale                             619       (2,348)   (1,729)             (8,721)    (2,189)  (10,910)
                                                            ------------------------------------------------------------------------
Other interest-earning assets                                   195           72       267                 858        240     1,098
                                                            ------------------------------------------------------------------------
Total interest-earning assets                                33,808      (10,852)   22,956              15,847     (4,156)   11,691
                                                            ------------------------------------------------------------------------

Interest-bearing sources of funds:
Interest-bearing deposits from banking customers             19,643      (10,000)    9,643              13,371     (5,148)    8,223
Short-term borrowings                                        (1,083)        (474)   (1,557)             (6,195)      (764)   (6,959)
Long-term debt                                                 (332)         (55)     (387)                (41)        32        (9)
                                                            ------------------------------------------------------------------------
Total sources on which interest is paid                      18,228      (10,529)    7,699               7,135     (5,880)    1,255
                                                            ------------------------------------------------------------------------

Change in net interest revenue-taxable equivalent basis     $15,580     $   (323)  $15,257             $ 8,712    $ 1,724   $10,436
                                                            =======     =========                      =======    =======
Tax equivalent adjustment                                                             (770)                                     531
                                                                                   --------                                 --------
Change in net interest revenue                                                     $14,487                                  $10,967
                                                                                   ========                                 ========

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

Changes that are not due solely to volume or rate have been allocated ratably to their respective categories.
(1)  The average principal balances of non-accrual and reduced rate loans are included in the above figures.
(2)  Loans include the loan to the U.S. Trust Corporation  ESOP, which was paid off in the first quarter of 1999, and had an average
     balance of $4 million in 1998 and $8 million in 1997.
(3)  The average balance and average rate for securities  available for sale have been calculated using their amortized cost.

</TABLE>

                                                           A-8
<PAGE>

2.   Three-Year Net Interest Revenue (Tax Equivalent Basis) and Average Balances

<TABLE>

------------------------------------------------------------------------------------------------------------------------------------
For the Year Ended December 31,                   1999                              1998                            1997
                                      ------------------------------  ------------------------------  ------------------------------
                                         Average             Average      Average            Average     Average             Average
(Dollars in Thousands)                   Balance   Interest     Rate      Balance  Interest    Rate      Balance  Interest      Rate
------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>         <C>     <C>         <C>        <C>     <C>         <C>          <C>
Assets

Cash equivalents                      $  274,405   $ 13,569    4.94%   $  268,074  $ 14,172   5.29%   $  162,923  $  8,729     5.36%
Securities available for sale (1)(2)     996,534     60,746    6.10%      994,680    62,475   6.28%    1,138,256    73,305     6.44%
Loans to banking customers (3)(4)      2,404,082    174,514    7.26%    1,973,027   149,493   7.58%    1,737,652   133,433     7.68%
Other interest-earning assets             23,691      1,771    7.48%       20,971     1,504   7.17%        7,585       486     6.41%
                                      ----------------------   -----   ---------------------  -----   ---------------------    -----
Total interest-earning assets          3,698,712    250,600    6.78%    3,256,752   227,644   6.99%    3,046,416   215,953     7.09%
                                      ----------------------   -----   ---------------------  -----   ---------------------    -----

Non-interest-earning assets              484,240                          414,516                        390,678
                                      ----------                       ----------                     ----------
Total assets                          $4,182,952                       $3,671,268                     $3,437,094
                                      ==========                       ==========                     ==========



Liabilities and Stockholders' Equity

Interest-bearing deposits from
  banking customers                    2,779,141    117,489    4.23%    2,350,945   107,846   4.59%    2,072,750    99,623     4.81%
Short-term borrowings                    146,523      7,198    4.91%      168,156     8,755   5.21%      286,451    15,714     5.49%
Long-term debt                            63,430      5,129    8.09%       68,396     5,516   8.06%       69,754     5,525     7.92%
                                      ----------------------   -----   ---------------------  -----   ---------------------    -----
Total sources on which interest
  is paid                              2,989,094    129,816    4.34%    2,587,497   122,117   4.72%    2,428,955   120,862     4.98%
                                      ----------------------   -----   ---------------------  -----   ---------------------    -----

Non-interest-bearing deposits            641,437                          571,928                        527,206
Non-interest-bearing liabilities         286,973                          272,427                        249,128
Stockholders' equity                     265,448                          239,416                        231,805
                                      ----------                       ----------                     ----------
Total liabilities and
  stockholders' equity                $4,182,952                       $3,671,268                     $3,437,094
                                      ==========                       ==========                     ==========

Net interest revenue-taxable
  equivalent basis                                  120,784                         105,527                         95,091
Net free funds (4)                    $  709,618                       $  669,255                     $  617,461
                                      ----------                       ----------                     ----------
Provision for credit losses                                                            (600)                          (750)
Tax equivalent adjustment (2)                        (3,671)                         (2,901)                        (3,432)
                                                   ---------                       ---------                      ---------
                                                   $117,113                        $102,026                       $ 90,909
                                                   =========                       =========                      =========
Net yield on interest earning assets                           3.26%                          3.24%                            3.12%
------------------------------------------------------------------------------------------------------------------------------------
(1)  The average balance and average rate for securities available for sale has been calculated using their amortized cost.
(2)  Yields on state and municipal  obligations are stated on a taxable equivalent basis, employing the Federal statutory income tax
     rate adjusted for the effect of state and local taxes, resulting in a marginal tax rate of approximately 47% for 1999, 1998 and
     1997.
(3)  The average principal balances of non-accrual and reduced rate loans are included in the above figures.
(4)  Loans and stockholders' equity include the loan to the U.S. Trust Corporation ESOP,  which was paid off in the first quarter of
     1999,  and had an average balance of $4 million in 1998 and $8 million in 1997.

</TABLE>
                                                           A-9

<PAGE>

3.   Securities Available for Sale

The amortized cost,  estimated fair value and gross  unrealized gains and losses
on securities available for sale are as follows (in thousands):

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------------------
December 31,                                                                          1999            1998            1997
--------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>               <C>           <C>
U.S. treasury securities:
    Amortized cost                                                              $  178,068        $274,553      $  417,545
    Aggregate fair value                                                        $  176,816        $276,562      $  419,189
    Gross unrealized gains                                                      $       24        $  2,050      $    1,832
    Gross unrealized losses                                                     $    1,276        $     41      $      188
U.S. government sponsored agencies and corporations:
    Amortized cost                                                                 690,450         561,095         508,389
    Aggregate fair value                                                           672,103         564,256         512,442
    Gross unrealized gains                                                           2,507           5,631           7,047
    Gross unrealized losses                                                         20,854           2,470           2,994
State and municipal obligations:
   Amortized cost                                                                  119,633          98,726          72,650
   Aggregate fair value                                                            117,936         100,423          73,658
   Gross unrealized gains                                                              185           1,715           1,009
   Gross unrealized losses                                                           1,882              18               1
Collateralized mortgage obligations(1):
   Amortized cost                                                                    5,185          10,076          15,186
   Aggregate fair value                                                              5,209          10,128          15,299
   Gross unrealized gains                                                               24              53             113
   Gross unrealized losses                                                                               1
Other securities:
   Amortized cost                                                                   22,086          17,768          13,971
   Aggregate fair value                                                             21,522          18,079          14,157
   Gross unrealized gains                                                              370             435             234
   Gross unrealized losses                                                             934             124              48
--------------------------------------------------------------------------------------------------------------------------
Total securities available for sale:
   Amortized cost                                                               $1,015,422        $962,218      $1,027,741
   Aggregate fair value                                                         $  993,586        $969,448      $1,034,745
   Gross unrealized gains                                                       $    3,110        $  9,884      $   10,235
   Gross unrealized losses                                                      $   24,946        $  2,654      $    3,231
==========================================================================================================================

(1) Collateralized by either GNMA, FNMA or FHLC obligations.

</TABLE>

                                                           A-10
<PAGE>

4.   Loans to Banking Customers and Related Allowance for Credit Losses

An  analysis  of the  composition  of  the  loan  portfolio  is as  follows  (in
thousands):

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------------
December 31,                                          1999           1998            1997          1996          1995
---------------------------------------------------------------------------------------------------------------------
<S>                                             <C>            <C>             <C>           <C>           <C>
Private banking:
  Residential real estate mortgages             $1,984,732     $1,630,500      $1,358,003    $1,093,107    $  937,856
  Other                                            663,977        525,614         537,024       525,446       457,843
---------------------------------------------------------------------------------------------------------------------
   Total private banking loans                   2,648,709      2,156,114       1,895,027     1,618,553     1,395,699
---------------------------------------------------------------------------------------------------------------------
Loans to financial institutions
  for purchasing and carrying securities            57,686         31,972          41,064        62,866        61,372
All other                                            2,979          2,721           2,758         6,722         2,624
---------------------------------------------------------------------------------------------------------------------
   Total                                        $2,709,374     $2,190,807      $1,938,849    $1,688,141    $1,459,695
=====================================================================================================================

</TABLE>

An analysis of nonperforming assets is as follows (in thousands):

<TABLE>
<CAPTION>

-----------------------------------------------------------------------------------------------------------------------
December 31,                                          1999            1998            1997          1996           1995
-----------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>             <C>          <C>            <C>
Non-accrual loans                                   $1,673          $6,203          $9,666       $ 8,882        $13,285
Other real estate owned, net                                           534                           727          9,586
-----------------------------------------------------------------------------------------------------------------------
  Total                                             $1,673          $6,737          $9,666       $ 9,609        $22,871
=======================================================================================================================
Average non-accrual loans                           $  832          $8,322          $8,829       $12,261        $ 8,475
=======================================================================================================================

</TABLE>

An analysis  of the  allowance  for credit  losses on the loan  portfolio  is as
follows (in thousands):

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------------
                                                     1999           1998            1997          1996          1995
---------------------------------------------------------------------------------------------------------------------
<S>                                               <C>            <C>             <C>           <C>           <C>
Balance at beginning of year                      $19,414        $18,294         $16,693       $16,086       $14,699
---------------------------------------------------------------------------------------------------------------------
Charge-offs:
  Private banking                                    (292)          (327)           (160)         (658)       (1,910)
  Other                                                                                           (517)       (1,520)
---------------------------------------------------------------------------------------------------------------------
   Total charge-offs                                 (292)          (327)           (160)       (1,175)       (3,430)
---------------------------------------------------------------------------------------------------------------------
Recoveries:
  Private banking                                   1,047            800             684           702         2,844
  Other                                                               47             327            80           373
---------------------------------------------------------------------------------------------------------------------
   Total recoveries                                 1,047            847           1,011           782         3,217
---------------------------------------------------------------------------------------------------------------------
Net (charge-offs) recoveries                          755            520             851          (393)         (213)
Provision charged to income                                          600             750         1,000         1,600
---------------------------------------------------------------------------------------------------------------------
Balance at end of year                            $20,169        $19,414         $18,294       $16,693       $16,086
=====================================================================================================================

</TABLE>

                                                           A-11

<PAGE>

The maturities of the loan portfolio is as follows:

<TABLE>
<CAPTION>

--------------------------------------------------------------------------------------------------------------------------
                                                                   Within            1-5              Over
(Dollars in Thousands)                                             1 Year          Years           5 Years           Total
--------------------------------------------------------------------------------------------------------------------------

<S>                                                              <C>            <C>             <C>             <C>
Maturity schedule of loans at December 31, 1999:
Private banking:
  Residential real estate mortgages (1)                           $ 89,892      $161,262        $1,733,578      $1,984,732
  Other                                                            607,678        32,801            23,498         663,977
                                                                 ---------      --------        ----------      ----------
Total private banking loans                                        697,570       194,063         1,757,076       2,648,709
                                                                 ---------      --------        ----------      ----------
Loans to financial institutions for purchasing and
  carrying securities                                               57,686                                          57,686
All other                                                              158           525             2,296           2,979
                                                                 ---------      --------        ----------      ----------
  Total                                                           $755,414      $194,588        $1,759,372      $2,709,374
                                                                 =========      ========        ==========      ==========

Interest sensitivity of loans at December 31, 1999:
Loans with predetermined interest rates                                         $158,489        $1,095,097      $1,253,586
Loans with floating or adjustable interest rates                                  36,099           664,275         700,374
                                                                                --------        ----------      ----------
  Total                                                                         $194,588        $1,759,372      $1,953,960
                                                                                ========        ==========      ==========

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

(1)  Maturities are based upon the contractual terms of the loans.

</TABLE>

5.   Summary of Credit Loss on Banking Loans Experience

<TABLE>
<CAPTION>

-------------------------------------------------------------------------------------------------------------------------
(Dollars in Thousands)                                      1999           1998          1997           1996         1995
-------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>            <C>           <C>            <C>          <C>
Average loans                                         $2,404,082     $1,968,978    $1,730,134     $1,511,527   $1,354,975
Allowance to period end loans                               .74%           .89%          .94%           .99%        1.10%
Allowance to nonperforming loans                             N/M        312.98%       189.26%        187.94%      121.08%
Net (charge-offs) recoveries to average loans               .02%           .03%          .05%         (.03)%       (.02)%
Nonperforming assets to average
  loans and real estate owned                               .07%           .34%          .56%           .64%        1.68%
-------------------------------------------------------------------------------------------------------------------------

N/M - Not meaningful, greater than one thousand percent

At December 31, 1999, the loan portfolio included loans to individuals  involved
in the financial  services  industry of approximately  $733 million.  Recoveries
exceeded  charge-offs  from  loans  to  individuals  involved  in the  financial
services   industry  in  1997  through  1999.  Net  charge-offs  from  loans  to
individuals  involved in the financial services industry amounted to $471,000 in
1996 and $353,000 in 1995. Such net charge-offs as a percentage of average total
loans amounted to three basis points in both 1996 and 1995.

</TABLE>

6.   Deposits from Banking Customers

<TABLE>
<CAPTION>

------------------------------------------------------------------------------------------------------------------
                                                                  1999                   1998                 1997
                                                    -------------------    -------------------   -----------------
(Dollars in Millions)                                 Amount      Rate       Amount      Rate      Amount     Rate
------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>        <C>         <C>        <C>        <C>       <C>
Analysis of average daily deposits:
  Noninterest-bearing deposits                        $  642                 $  572                $  527
  Certificates of deposits of $100,000 or more            69     4.62%           56     5.00%          66    5.08%
  Money market and other savings deposits              2,710     4.22%        2,295     4.58%       2,007    4.80%
                                                      ------                 ------                ------
       Total deposits                                 $3,421                 $2,923                $2,600
                                                      ======                 ======                ======
------------------------------------------------------------------------------------------------------------------

</TABLE>
                                                           A-12

<PAGE>

----------------------------------------------------------------------------
                                               Certificates            Other
(Dollars in Millions)                            of Deposit         Deposits
----------------------------------------------------------------------------
Maturity distribution of interest bearing
  deposits in amounts of $100,000 or
  more at December 31, 1999:
    Three months or less                                $45           $2,258
    Three through six months                              9
    Six through twelve months                             7
    Over twelve months                                    1
                                                        ---           ------
      Total                                             $62           $2,258
                                                        ===           ======
----------------------------------------------------------------------------


7.   Short-Term Borrowings

An analysis of outstanding short-term borrowings is as follows (in thousands):

<TABLE>
<CAPTION>

----------------------------------------------------------------------------------------------------------------
December 31,                                                              1999              1998            1997
----------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>               <C>             <C>
Federal funds purchased:
  Year-end balance                                                    $ 14,630          $ 30,250        $ 10,175
  Daily average balance                                                 51,830            45,271          63,965
  Maximum month-end balance                                            127,690            34,075         194,765
  Weighted-average interest rate during the year                         4.96%             5.37%           5.48%
  Weighted-average interest rate at year end                             4.50%             4.75%           6.65%
----------------------------------------------------------------------------------------------------------------
Securities sold under agreements to repurchase:
  Year-end balance                                                    $ 64,429          $ 90,309        $169,413
  Daily average balance                                                 79,306           116,740         108,007
  Maximum month-end balance                                            104,164           148,185         177,851
  Weighted-average interest rate during the year                         4.76%             5.11%           5.29%
  Weighted-average interest rate at year end                             4.50%             4.86%           5.87%
  --------------------------------------------------------------------------------------------------------------
Other borrowed funds:
  Year-end balance                                                    $ 62,098          $ 20,366
  Daily average balance                                                 15,388             6,145        $114,479
  Maximum month-end balance                                             62,098            50,066         163,086
  Weighted-average interest rate during the year                         5.72%             5.94%           5.68%
  Weighted-average interest rate at year end                             6.62%             5.98%
----------------------------------------------------------------------------------------------------------------

</TABLE>


8.   Ratios

<TABLE>
<CAPTION>

---------------------------------------------------------------------------------------------------------------------------
Year ended December 31,                                      1999           1998           1997           1996         1995
---------------------------------------------------------------------------------------------------------------------------
<S>                                                        <C>            <C>            <C>            <C>        <C>
Return on average stockholders' equity                     29.22%         26.20%         22.75%         20.99%     (23.10)%
Return on average total assets                              1.85%          1.68%          1.49%          1.42%      (1.52)%
Average stockholders' equity as a percentage of
   average total assets                                     6.35%          6.42%          6.54%          6.76%       6.60%

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

</TABLE>

                                                           A-13



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