MERRILL LYNCH & CO INC
10-Q, 1999-11-05
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: CVS CORP, 10-Q, 1999-11-05
Next: MICHIGAN FINANCIAL CORP, 8-K/A, 1999-11-05



                        SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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


FOR THE QUARTERLY PERIOD ENDED                            SEPTEMBER 24, 1999
                                                          ------------------

COMMISSION FILE NUMBER                                    1-7182
                                                          ------

                            MERRILL LYNCH & CO., INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          DELAWARE                                                 13-2740599
- --------------------------------------------------------------------------------
(State of incorporation)                    (I.R.S. Employer Identification No.)

       WORLD FINANCIAL CENTER, NORTH TOWER,
       NEW YORK, NEW YORK                                           10281-1332
- --------------------------------------------------------------------------------
(Address of principal executive offices)                           (Zip Code)

                                 (212) 449-1000
- --------------------------------------------------------------------------------
               Registrant's telephone number, including area code

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

YES        X        NO

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

366,660,192 shares  of  Common  Stock  and 4,009,359 Exchangeable  Shares as of
the close of business on October 29,  1999.  The  Exchangeable  Shares,  which
were issued by Merrill Lynch & Co.,  Canada Ltd. in  connection  with the
merger with  Midland Walwyn Inc.,  are  exchangeable  at any time into Common
Stock on a  one-for-one basis and entitle holders to dividend,  voting,  and
other rights  equivalent to Common Stock.



<PAGE>
                           PART I. FINANCIAL INFORMATION
                           -----------------------------
ITEM 1.  Financial Statements
         --------------------
                                   MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)

<TABLE>
<CAPTION>


                                                                FOR THE THREE MONTHS ENDED
                                                           ------------------------------------
                                                           SEPT. 24,      SEPT. 25,  PERCENT(1)
(dollars in millions, except per share amounts)                1999           1998   INC. (DEC.)
                                                           --------       --------   ----------
<S>                                                        <C>            <C>        <C>

NET REVENUES
  Commissions                                               $ 1,440        $ 1,449         (0.7)%
  Principal transactions                                      1,059            279        279.6
  Investment banking                                            948            711         33.3
  Asset management and portfolio service fees                 1,183          1,043         13.5
  Other                                                         117            151        (22.7)
                                                            -------        -------
     Subtotal                                                 4,747          3,633         30.7

  Interest and dividends                                      3,665          4,712        (22.2)
  Interest expense                                            3,144          4,496        (30.1)
                                                            -------        -------
     Net interest profit                                        521            216        141.3
                                                            -------        -------

  TOTAL NET REVENUES                                          5,268          3,849         36.9
                                                            -------        -------

NON-INTEREST EXPENSES
  Compensation and benefits                                   2,746          2,009         36.7
  Communications and technology                                 481            487         (1.3)
  Occupancy and related depreciation                            230            227          1.3
  Advertising and market development                            190            203         (6.4)
  Brokerage, clearing, and exchange fees                        170            186         (8.9)
  Professional fees                                             144            165        (12.9)
  Goodwill amortization                                          57             55          3.6
  Provision for costs related to staff reductions                 -            430          N/M
  Other                                                         359            292         23.0
                                                            -------        -------
  TOTAL NON-INTEREST EXPENSES                                 4,377          4,054          7.9
                                                            -------        -------

EARNINGS (LOSS) BEFORE INCOME TAXES AND DIVIDENDS ON
  PREFERRED SECURITIES ISSUED BY SUBSIDIARIES                   891           (205)         N/M

Income Tax Expense (Benefit)                                    271            (75)         N/M

Dividends on Preferred Securities Issued by Subsidiaries         48             33         48.6
                                                            -------        -------

NET EARNINGS (LOSS)                                         $   572        $  (163)         N/M
                                                            =======        =======

NET EARNINGS (LOSS) APPLICABLE TO COMMON STOCKHOLDERS       $   562        $  (173)         N/M
                                                            =======        =======

EARNINGS (LOSS) PER COMMON SHARE
    Basic                                                   $  1.52        $ (0.48)         N/M
                                                            =======        =======

    Diluted                                                 $  1.34        $ (0.48)         N/M
                                                            =======        =======

DIVIDEND PAID PER COMMON SHARE                              $  0.27        $  0.24         12.5
                                                            =======        =======

AVERAGE SHARES USED IN COMPUTING
  EARNINGS PER COMMON SHARE
    Basic                                                     370.3          357.6          3.6
                                                            =======        =======

    Diluted                                                   419.1          357.6         17.2
                                                            =======        =======

- ------------------------------------------------------------
</TABLE>

(1) Percentages are based on actual numbers before rounding.
 N/M:  Not Meaningful.
 See Notes to Consolidated Financial Statements

                                       2
<PAGE>

                                   MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF EARNINGS (UNAUDITED)
<TABLE>
<CAPTION>


                                                                  FOR THE NINE MONTHS ENDED
                                                            -----------------------------------
                                                            SEPT. 24,      SEPT. 25, PERCENT(1)
(dollars in millions, except per share amounts)                 1999           1998  INC. (DEC.)
                                                            --------       --------  ----------
<S>                                                         <C>            <C>       <C>

NET REVENUES
  Commissions                                               $ 4,599        $ 4,375          5.1 %
  Principal transactions                                      3,568          2,439         46.3
  Investment banking                                          2,489          2,440          2.0
  Asset management and portfolio service fees                 3,452          3,156          9.3
  Other                                                         424            368         15.4
                                                            -------        -------
      Subtotal                                               14,532         12,778         13.7

  Interest and dividends                                     11,077         13,951        (20.6)
  Interest expense                                            9,635         13,263        (27.4)
                                                            -------        -------
      Net interest profit                                     1,442            688        109.7
                                                            -------        -------

TOTAL NET REVENUES                                           15,974         13,466         18.6
                                                            -------        -------

NON-INTEREST EXPENSES
  Compensation and benefits                                   8,237          6,980         18.0
  Communications and technology                               1,497          1,311         14.2
  Occupancy and related depreciation                            689            645          6.7
  Advertising and market development                            543            580         (6.3)
  Brokerage, clearing, and exchange fees                        494            509         (3.0)
  Professional fees                                             404            459        (12.0)
  Goodwill amortization                                         170            166          2.5
  Provision for costs related to staff reductions                 -            430          N/M
  Other                                                       1,022            809         26.4
                                                            -------        -------
TOTAL NON-INTEREST EXPENSES                                  13,056         11,889          9.8
                                                            -------        -------

EARNINGS BEFORE INCOME TAXES AND DIVIDENDS ON
  PREFERRED SECURITIES ISSUED BY SUBSIDIARIES                 2,918          1,577         85.0

Income Tax Expense                                              918            595         54.4

Dividends on Preferred Securities Issued by Subsidiaries        146             82         76.7
                                                            -------        -------

NET EARNINGS                                                $ 1,854        $   900        106.0
                                                            =======        =======

NET EARNINGS APPLICABLE TO COMMON STOCKHOLDERS              $ 1,825        $   871        109.4
                                                            =======        =======

EARNINGS PER COMMON SHARE
     Basic                                                  $  4.97        $  2.46        102.0
                                                            =======        =======

     Diluted                                                $  4.36        $  2.14        103.7
                                                            =======        =======

DIVIDENDS PAID PER COMMON SHARE                             $  0.78        $  0.68         14.7
                                                            =======        =======

AVERAGE SHARES USED IN COMPUTING
 EARNINGS PER COMMON SHARE
    Basic                                                     367.6          354.1          3.8
                                                            =======        =======

    Diluted                                                   418.7          406.7          2.9
                                                            =======        =======
- ------------------------------------------------------------
</TABLE>

(1)  Percentages are based on actual numbers before rounding.
 N/M: Not Meaningful.
 See Notes to Consolidated Financial Statements

                                       3
<PAGE>


                                      MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEETS (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                               SEPT. 24,    DEC. 25,
(dollars in millions)                                                                              1999        1998
- --------------------------------------------------------------------------------               --------    --------
<S>                                                                                            <C>          <C>

ASSETS

CASH AND CASH EQUIVALENTS                                                                      $ 12,014    $ 12,530

CASH AND SECURITIES SEGREGATED FOR REGULATORY PURPOSES
  OR DEPOSITED WITH CLEARING ORGANIZATIONS                                                        5,034       6,590

RECEIVABLES UNDER RESALE AGREEMENTS AND SECURITIES BORROWED TRANSACTIONS                         95,703      87,713

MARKETABLE INVESTMENT SECURITIES                                                                  6,436       4,605

TRADING ASSETS, AT FAIR VALUE
  Equities and convertible debentures                                                            20,859      25,318
  Contractual agreements                                                                         21,260      21,979
  Corporate debt and preferred stock                                                             22,429      21,166
  U.S. Government and agencies                                                                   10,624      15,421
  Non-U.S. governments and agencies                                                               6,505       7,474
  Mortgages, mortgage-backed, and asset-backed                                                    6,980       7,023
  Other                                                                                           3,171       3,358
                                                                                               --------    --------
                                                                                                 91,828     101,739
  Securities received as collateral, net of securities pledged as collateral                      9,581       6,106
                                                                                               --------    --------
  Total                                                                                         101,409     107,845
                                                                                               --------    --------

SECURITIES PLEDGED AS COLLATERAL                                                                 13,652       8,184
                                                                                               --------    --------

OTHER RECEIVABLES
  Customers (net of allowance for doubtful accounts of $49 in 1999 and $48 in 1998)              34,276      29,559
  Brokers and dealers                                                                            10,181       8,872
  Interest and other                                                                              8,078       9,278
                                                                                               --------    --------
  Total                                                                                          52,535      47,709
                                                                                               --------    --------

INVESTMENTS OF INSURANCE SUBSIDIARIES                                                             4,255       4,485

LOANS, NOTES, AND MORTGAGES (net of allowance for loan losses of $144 in 1999 and                 9,018       7,687
  $124 in 1998)

OTHER INVESTMENTS                                                                                 2,966       2,590

EQUIPMENT AND FACILITIES (net of accumulated depreciation and
   amortization of $3,909 in 1999 and $3,482 in 1998)                                             3,007       2,761

GOODWILL (net of accumulated amortization of $494 in 1999 and $338 in 1998)                       5,081       5,364

OTHER ASSETS                                                                                      1,826       1,741
                                                                                                -------    --------

TOTAL ASSETS                                                                                   $312,936    $299,804
                                                                                               ========    ========

</TABLE>

 See Notes to Consolidated Financial Statements

                                       4
<PAGE>


                                      MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                         CONSOLIDATED BALANCE SHEETS (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                               SEPT. 24,    DEC. 25,
(dollars in millions, except per share amount)                                                     1999        1998
- --------------------------------------------------------------------------                     --------     -------
<S>                                                                                            <C>         <C>
LIABILITIES

PAYABLES UNDER REPURCHASE AGREEMENTS AND
  SECURITIES LOANED TRANSACTIONS                                                               $ 69,724    $ 67,127

COMMERCIAL PAPER AND OTHER SHORT-TERM BORROWINGS                                                 13,680      18,679

DEMAND AND TIME DEPOSITS                                                                         16,852      13,744

TRADING LIABILITIES, AT FAIR VALUE
  Contractual agreements                                                                         26,284      23,840
  Equities and convertible debentures                                                            14,585      21,558
  U.S. Government and agencies                                                                   14,377       7,939
  Non-U.S. governments and agencies                                                               6,419       7,245
  Corporate debt and preferred stock                                                              5,207       2,878
  Other                                                                                             250         254
                                                                                               --------    --------
  Total                                                                                          67,122      63,714
                                                                                               --------    --------

OBLIGATION TO RETURN SECURITIES RECEIVED AS COLLATERAL                                           23,233      14,290
                                                                                               --------    --------

OTHER PAYABLES
  Customers                                                                                      19,080      20,972
  Brokers and dealers                                                                            10,632       7,899
  Interest and other                                                                             18,230      18,738
                                                                                               --------    --------
  Total                                                                                          47,942      47,609
                                                                                               --------    --------

LIABILITIES OF INSURANCE SUBSIDIARIES                                                             4,160       4,319

LONG-TERM BORROWINGS                                                                             55,400      57,563
                                                                                               --------    --------

TOTAL LIABILITIES                                                                               298,113     287,045
                                                                                               --------    --------

PREFERRED SECURITIES ISSUED BY SUBSIDIARIES                                                       2,723       2,627
                                                                                               --------    --------

STOCKHOLDERS' EQUITY

PREFERRED STOCKHOLDERS' EQUITY                                                                      425         425
                                                                                               --------    --------

COMMON STOCKHOLDERS' EQUITY
  Shares exchangeable into common stock                                                              59          66
  Common stock, par value $1.33 1/3 per share; authorized: 1,000,000,000 shares;
       issued: 1999 - 472,661,774; 1998 - 472,660,324                                               630         630
  Paid-in capital                                                                                 1,763       1,427
  Accumulated other comprehensive loss (net of tax)                                                (303)       (122)
  Retained earnings                                                                              12,010      10,475
                                                                                               --------    --------
                                                                                                 14,159      12,476
Less:  Treasury stock, at cost: 1999 - 106,662,270 shares; 1998 - 116,376,259 shares              1,856       2,101
       Employee stock transactions                                                                  628         668
                                                                                               --------    --------

TOTAL COMMON STOCKHOLDERS' EQUITY                                                                11,675       9,707
                                                                                               --------    --------

TOTAL STOCKHOLDERS' EQUITY                                                                       12,100      10,132
                                                                                               --------    --------

TOTAL LIABILITIES, PREFERRED SECURITIES ISSUED BY SUBSIDIARIES,
  AND STOCKHOLDERS' EQUITY                                                                     $312,936    $299,804
                                                                                               ========    ========
</TABLE>

 See Notes to Consolidated Financial Statements


                                       5
<PAGE>

                                 MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
<TABLE>
<CAPTION>



                                                                                            FOR THE NINE MONTHS ENDED
                                                                                            -------------------------
   (dollars in millions)                                                                       SEPT. 24,   SEPT. 25,
                                                                                                   1999        1998
                                                                                               --------    --------
<S>                                                                                            <C>         <C>

   CASH FLOWS FROM OPERATING ACTIVITIES:
   Net earnings                                                                                $  1,854    $    900
   Noncash items included in earnings:
      Depreciation and amortization                                                                 515         428
      Policyholder reserves                                                                         154         171
      Goodwill amortization                                                                         170         166
      Other                                                                                         555         397
   (Increase) decrease in operating assets(a):
      Trading assets                                                                              9,166      (9,845)
      Cash and securities segregated for regulatory purposes
        or deposited with clearing organizations                                                  1,556        (152)
      Receivables under resale agreements and securities borrowed transactions                   (7,990)     (8,647)
      Customer receivables                                                                       (4,717)     (2,564)
      Brokers and dealers receivables                                                            (1,309)     (2,138)
      Other                                                                                         534        (273)
   Increase (decrease) in operating liabilities(a):
      Trading liabilities                                                                         3,408      (1,290)
      Payables under repurchase agreements and securities loaned transactions                     2,597      21,007
      Customer payables                                                                          (1,892)      3,213
      Brokers and dealers payables                                                                2,733       1,545
      Other                                                                                        (707)        909
                                                                                               --------    --------
      CASH PROVIDED BY OPERATING ACTIVITIES                                                       6,627       3,827
                                                                                               --------    --------
   CASH FLOWS FROM INVESTING ACTIVITIES:
   Proceeds from (payments for):
      Maturities of available-for-sale securities                                                 3,460       3,011
      Sales of available-for-sale securities                                                      2,344       2,227
      Purchases of available-for-sale securities                                                 (6,693)     (6,204)
      Maturities of held-to-maturity securities                                                     709         628
      Purchases of held-to-maturity securities                                                     (744)       (643)
      Loans, notes, and mortgages                                                                (1,350)     (2,872)
      Acquisitions, net of cash acquired                                                            (20)     (5,227)
      Other investments and other assets                                                           (348)       (757)
      Equipment and facilities                                                                     (762)       (888)
      Disposition of subsidiary                                                                       -          61
                                                                                               --------    --------

      CASH USED FOR INVESTING ACTIVITIES                                                         (3,404)    (10,664)
                                                                                               --------    --------
   CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from (payments for):
      Commercial paper and other short-term borrowings                                           (4,999)     (4,574)
      Demand and time deposits                                                                    3,108       2,931
      Issuance and resale of long-term borrowings                                                12,800      22,611
      Settlement and repurchase of long-term borrowings                                         (14,432)    (11,052)
      Issuance of subsidiaries' preferred securities                                                 96       1,150
      Issuance of treasury stock                                                                    182         169
      Other common stock transactions                                                              (175)       (165)
      Dividends                                                                                    (319)       (267)
                                                                                               --------    --------
      CASH (USED FOR) PROVIDED BY FINANCING ACTIVITIES                                           (3,739)     10,803
                                                                                               --------    --------
  (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                                 (516)      3,966

   CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                                  12,530      12,073
                                                                                               --------    --------

   CASH AND CASH EQUIVALENTS, END OF PERIOD                                                    $ 12,014    $ 16,039
                                                                                               ========    ========
(a)  Net of effects of acquisitions.
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
   Income taxes                                                                                $    657    $    432
   Interest                                                                                       9,616      12,690

</TABLE>

See Notes to Consolidated Financial Statements



                                       6
<PAGE>


                   MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                               SEPTEMBER 24, 1999
                 (dollars in millions, except per share amounts)


- --------------------------------------------------------------------------------
NOTE 1. BASIS OF PRESENTATION
- --------------------------------------------------------------------------------
The Consolidated  Financial  Statements  include the accounts of Merrill Lynch &
Co., Inc. ("ML & Co.") and subsidiaries  (collectively,  "Merrill  Lynch").  All
material  intercompany  balances  have been  eliminated.  The  December 25, 1998
consolidated  balance sheet was derived from the audited  financial  statements.
The interim  consolidated  financial  statements  for the three- and  nine-month
periods are unaudited;  however, in the opinion of Merrill Lynch management, all
adjustments,  consisting only of normal recurring  accruals and a 1998 provision
for costs related to staff  reductions,  necessary  for a fair  statement of the
results of operations have been included.

These unaudited financial statements should be read in conjunction with the
audited financial  statements included in Merrill Lynch's Annual Report included
as an exhibit to Form 10-K for the year ended  December 25, 1998.  The nature of
Merrill Lynch's  business is such that the results of any interim period are not
necessarily  indicative  of results for a full year.  Certain  reclassifications
have also been made to prior period financial statements,  where appropriate, to
conform to the current period presentation.

- --------------------------------------------------------------------------------
NOTE 2. SHORT-TERM BORROWINGS
- --------------------------------------------------------------------------------
Short-term  borrowings at September 24, 1999 and December 25, 1998 are presented
below:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------
                                                             SEPT. 24,         DEC. 25,
                                                                 1999             1998
                                                             --------          -------
<S>                                                          <C>                <C>
PAYABLES UNDER REPURCHASE AGREEMENTS
  AND SECURITIES LOANED TRANSACTIONS
   Repurchase agreements                                     $ 62,219          $59,501
   Securities loaned transactions                               7,505            7,626
                                                             --------          -------
   Total                                                     $ 69,724          $67,127
                                                             ========          =======

COMMERCIAL PAPER AND OTHER SHORT-TERM
  BORROWINGS
   Commercial paper                                          $ 11,720          $16,758
   Bank loans and other                                         1,960            1,921
                                                             --------          -------
   Total                                                     $ 13,680          $18,679
                                                             ========          =======

DEMAND AND TIME DEPOSITS
   Demand                                                    $  4,871          $ 4,454
   Time                                                        11,981            9,290
                                                             --------          -------
   Total                                                     $ 16,852          $13,744
                                                             ========          =======
- ---------------------------------------------------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
NOTE 3. PREFERRED SECURITIES ISSUED BY SUBSIDIARIES
- --------------------------------------------------------------------------------

In July 1999, Merrill Lynch Yen TOPrS Trust 1 (the "Issuing Trust") issued (Yen)
10 billion ($96 at September  24, 1999) of 2.7% Yen Trust  Originated  Preferred
Securities.  The  Issuing  Trust  holds  preferred  securities  of a trust  (the
"Funding  Trust")  which is also a  subsidiary  of ML & Co.  The  assets  of the
Funding  Trust consist  primarily of debt  securities of ML & Co. and certain of
its controlled  affiliates.  ML & Co. has guaranteed,  on a subordinated  basis,
certain payments of the Issuing Trust and the Funding Trust.


                                       7
<PAGE>

- --------------------------------------------------------------------------------
NOTE 4. SEGMENT INFORMATION
- --------------------------------------------------------------------------------

In reporting to management,  Merrill Lynch's  operating  results are categorized
into two business  segments:  Wealth  Management and Corporate and Institutional
Client Group  ("CICG").  For more  information on these  segments,  see the 1998
Annual Report included as an exhibit to Form 10-K.

Operating results by business segment follow:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                WEALTH               CORPORATE
                                            MANAGEMENT          CICG     ITEMS         TOTAL
                                            ----------      -------- ---------      --------
THREE MONTHS ENDED
SEPT. 24, 1999
<S>                                            <C>          <C>       <C>           <C>

Net interest revenue (a)                       $   325      $    255  $    (59)(b)  $    521
All other revenues                               2,639         2,108         -         4,747
                                               -------      --------  --------      --------
Net revenues                                     2,964         2,363       (59)        5,268
Non-interest expenses                            2,551         1,769        57 (c)     4,377
                                               -------      --------  --------      --------
Earnings before income taxes                       413           594      (116)          891
Income tax expense (benefit)                       139           160       (28)          271
Dividends on preferred securities
  issued by subsidiaries                             -             -        48            48
                                               -------      --------  --------      --------
Net earnings                                   $   274      $    434  $   (136)     $    572
                                               =======      ========  ========      ========

Total assets                                   $57,261      $250,594  $  5,081      $312,936
                                               =======      ========  ========      ========
- ------------------------------------------------------------------------------------------------------------------------------------

                                                WEALTH               CORPORATE
                                            MANAGEMENT          CICG     ITEMS         TOTAL
                                            ----------      -------- ---------      --------

THREE MONTHS ENDED
SEPT. 25, 1998
<S>                                            <C>          <C>       <C>           <C>

Net interest revenue (a)                       $   235      $     62  $    (81)(b)  $    216
All other revenues                               2,573         1,060         -         3,633
                                               -------      --------  --------      --------
Net revenues                                     2,808         1,122       (81)        3,849
Non-interest expenses, excluding
  staff reduction provision                      2,384         1,185        55 (c)     3,624
Provision for costs related to staff
  reductions                                         -             -       430 (d)       430
                                               -------      --------  --------      --------
Earnings (loss) before income taxes                424           (63)     (566)         (205)
Income tax expense (benefit)                       192           (49)     (218)          (75)
Dividends on preferred securities
  issued by subsidiaries                             -             -        33            33
                                               -------      --------  --------      --------

Net earnings (loss)                            $   232      $    (14) $   (381)     $   (163)
                                               =======      ========  ========      ========

Total  assets                                  $44,193      $303,785  $  5,413      $353,391
                                               =======      ========  ========      ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                       8
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                WEALTH               CORPORATE
                                            MANAGEMENT          CICG     ITEMS         TOTAL
                                            ----------      -------- ---------      --------

NINE MONTHS ENDED
SEPT. 24, 1999
<S>                                            <C>          <C>       <C>           <C>

Net interest revenue (a)                       $   895      $    735  $   (188)(b)  $  1,442
All other revenues                               8,254         6,278         -        14,532
                                               -------      --------  --------      --------
Net revenues                                     9,149         7,013      (188)       15,974
Non-interest expenses                            7,722         5,164       170 (c)    13,056
                                               -------      --------  --------      --------
Earnings before income taxes                     1,427         1,849      (358)        2,918
Income tax expense (benefit)                       519           525      (126)          918
Dividends on preferred securities
  issued by subsidiaries                             -             -       146           146
                                               -------      --------  --------      --------

Net earnings                                   $   908      $  1,324  $   (378)     $  1,854
                                               =======      ========  ========      ========
- ------------------------------------------------------------------------------------------------------------------------------------

                                                WEALTH               CORPORATE
                                            MANAGEMENT          CICG     ITEMS         TOTAL
                                            ----------      -------- ---------      --------

NINE MONTHS ENDED
SEPT. 25, 1998
<S>                                            <C>          <C>       <C>           <C>

Net interest revenue (a)                       $   696      $    218  $   (226)(b)  $    688
All other revenues                               7,809         4,969         -        12,778
                                               --------     --------  --------      --------
Net revenues                                     8,505         5,187      (226)       13,466
Non-interest expenses, excluding
  staff reduction provision                      7,030         4,263       166 (c)    11,459
Provision for costs related to staff
  reductions                                         -             -       430 (d)       430
                                               --------     --------  --------      --------
Earnings before income taxes                     1,475           924      (822)        1,577
Income tax expense (benefit)                       629           264      (298)          595
Dividends on preferred securities
  issued by subsidiaries                             -             -        82            82
                                               -------      --------  --------      --------

Net earnings                                   $   846      $    660  $   (606)     $    900
                                               =======      ========  ========      ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(a) Management  views  interest  income net of interest  expense in  evaluating
    results.
(b) Represents Mercury financing costs.
(c) Represents goodwill amortization from acquisitions.
(d) Had this amount been  allocated to segments,  $163 and $267 would have been
    allocated  to Wealth  Management and CICG, respectively.


                                       9
<PAGE>


- --------------------------------------------------------------------------------
NOTE 5. COMPREHENSIVE INCOME
- --------------------------------------------------------------------------------

The components of comprehensive income are as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                          THREE MONTHS ENDED              NINE MONTHS ENDED
                                                         ---------------------        -------------------------
                                                         SEPT. 24,    SEPT. 25,       SEPT. 24,        SEPT. 25,
                                                             1999         1998            1999             1998
                                                         --------     --------        --------         --------
<S>                                                      <C>          <C>             <C>              <C>

Net earnings (loss)                                      $    572      $  (163)       $  1,854         $    900
Other comprehensive income (loss), net of tax:
  Currency translation adjustment                              41           (9)           (118)              (4)
  Net unrealized losses on investment
   securities available-for-sale                              (25)          (9)            (63)              (8)
                                                         --------     --------        --------         --------
Total other comprehensive income (loss), net                   16          (18)           (181)             (12)
                                                         --------     --------        --------         --------
Comprehensive income (loss)                              $    588     $   (181)       $  1,673         $    888
                                                         ========     ========        ========         ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

- --------------------------------------------------------------------------------
NOTE 6. EARNINGS PER COMMON SHARE
- --------------------------------------------------------------------------------

Information relating to earnings per common share computations follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                        THREE MONTHS ENDED                 NINE MONTHS ENDED
                                                   ---------------------------          -------------------------
                                                   SEPT. 24,          SEPT. 25,         SEPT. 24,        SEPT. 25,
                                                       1999               1998              1999             1998
                                                   --------           --------          --------         --------
<S>                                                <C>                <C>               <C>              <C>
Net earnings(loss)                                 $    572           $   (163)         $  1,854         $    900
Preferred stock dividends                                10                 10                29               29
Net earnings(loss) applicable to                   --------           --------          --------         --------
    common stockholders                            $    562           $   (173)         $  1,825         $    871
                                                   ========           ========          ========         ========


(shares in thousands)
Weighted-average shares outstanding                 370,347            357,620           367,553          354,134
                                                   --------           --------          --------         --------
Effect of dilutive instruments(1)(2):
   Employee stock options                            27,105             29,546            29,307           30,853
   FCCAAP shares                                     16,195             16,232            16,461           16,710
   Restricted units                                   5,409              5,023             5,298            4,947
   ESPP shares                                           34                 32                54               52
                                                   --------           --------          --------         --------
   Dilutive potential common shares                  48,743             50,833            51,120           52,562
                                                   --------           --------          --------         --------
Total weighted-average diluted shares               419,090            408,453 (3)       418,673          406,696
                                                   ========           ========          ========         ========

- ------------------------------------------------------------------------------------------------------------------------------------
Basic earnings(loss) per common share              $   1.52           $  (0.48)         $   4.97         $   2.46
Diluted earnings(loss) per common share            $   1.34           $  (0.48)(3)      $   4.36         $   2.14
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) During the 1999 third quarter,  there were 4,093 instruments that were
    considered  antidilutive and were not included in the above computations.
(2) See Note 10 to Consolidated Financial Statements in the 1998 Annual Report
    included as an exhibit to Form 10-K for a description of these instruments.
(3) Since  accounting  principles  require that a net loss not be diluted by
    potential  common  shares, diluted loss per share  for  the  1998  third
    quarter is calculated using  only weighted-average shares outstanding.


                                       10
<PAGE>

- --------------------------------------------------------------------------------
NOTE 7. DERIVATIVES, COMMITMENTS, AND OTHER CONTINGENCIES
- --------------------------------------------------------------------------------

Merrill Lynch enters into various  derivative  contracts to meet clients'  needs
and to manage its own market risks.  Derivative  contracts  often involve future
commitments to exchange interest payment streams or currencies (such as interest
rate and  currency  swaps or foreign  exchange  forwards) or to purchase or sell
other financial instruments at specified terms on a specified date. Options, for
example,  can be purchased  or written on a wide range of financial  instruments
such as securities, currencies, futures, and various market indices.

The notional or  contractual  amounts of  derivatives  provide only a measure of
involvement  in these types of  transactions  and represent  neither the amounts
subject to the various  types of market  risk nor the future  cash  requirements
under these instruments. The notional or contractual amounts of derivatives used
for trading purposes and included in trading inventory by type of risk follow:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                          Interest                      Equity      Commodity
                                              Rate       Currency        Price          Price
(in billions)                                 Risk(1)(2)     Risk(3)      Risk           Risk
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>        <C>              <C>

SEPT. 24, 1999
- --------------
Swap agreements                             $2,536           $137         $ 25          $  7
Forward contracts                              110            170            -             1
Futures contracts                              271              5           12             1
Options purchased                              136             80           51             6
Options written                                243             87           54             7

DEC. 25, 1998
- -------------
Swap agreements                             $2,006           $170         $ 19          $  5
Forward contracts                               62            229            -             6
Futures contracts                              184              2           10             3
Options purchased                              254             93           71             4
Options written                                192             96           58             6
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1) Certain  derivatives  subject to interest  rate risk are also exposed to the
    credit spread risk of the underlying financial instrument.
(2) Forward contracts subject to interest rate risk principally represent "To Be
    Announced" mortgage pools that bear interest rate as well as principal
    prepayment risk.
(3) Included in the currency risk category are certain  contracts  that are also
    subject to interest rate risk.

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

The notional or  contractual  amounts of  derivatives  at September 24, 1999 and
December  25,  1998  used to hedge all other  exposures,  primarily  borrowings,
follow:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                       SEPT. 24,                   DEC. 25,
(in billions)                                              1999                       1998
                                                       --------                    -------
<S>                                                    <C>                         <C>
Interest rate derivatives(1)                                $68                        $71
Currency derivatives(1)                                      23                         19
Equity derivatives                                            5                          5
- ------------------------------------------------------------------------------------------------------------------------------------
 </TABLE>

(1) Includes swap contracts totaling $2 billion in notional amounts that
    contain embedded options hedging callable debt at September 24, 1999 and
    December 25, 1998.


                                       11
<PAGE>

Most of these derivatives are entered into with Merrill Lynch's derivative
dealer  subsidiaries,  which intermediate  interest rate,  currency,  and equity
risks with third  parties.  Realized gains and losses on early  terminations  of
derivatives  are  deferred  over the  remaining  lives of the  hedged  assets or
liabilities. At September 24, 1999, $29 of such gains were deferred; $20 of this
amount  will be  recognized  over the next  year  and the  remaining  $9 will be
recognized over the next five years.

In the  normal  course of  business,  Merrill  Lynch  enters  into  underwriting
commitments and commitments to extend credit. Settlement of these commitments as
of  September  24,  1999  would not have a material  effect on the  consolidated
financial  condition of Merrill Lynch.  Subsequent to quarter end, Merrill Lynch
extended a $2.5  billion  loan  commitment  to an  investment  grade  company in
connection  with a proposed  acquisition  transaction.  Merrill Lynch intends to
syndicate a significant portion of this loan commitment.

Refer to Part II - Other Information for a discussion of legal proceedings.

In September 1999, Merrill Lynch paid remaining liabilities of $400 and $17 plus
interest in settlement of the Orange County action and the related  Irvine Ranch
Water District action, respectively.

- --------------------------------------------------------------------------------
NOTE 8. REGULATORY REQUIREMENTS
- --------------------------------------------------------------------------------

Merrill Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S"), a registered
broker-dealer,  is subject to the net capital  requirements of Rule 15c3-1 under
the Securities  Exchange Act of 1934. Under the alternative  method permitted by
this rule, the minimum required net capital, as defined,  shall not be less than
2% of aggregate debit items arising from customer transactions. At September 24,
1999,  MLPF&S's  regulatory  net  capital of $4,147 was 17% of  aggregate  debit
items,  and its  regulatory  net capital in excess of the minimum  required  was
$3,663.

Merrill Lynch International ("MLI"), a U.K. registered broker-dealer, is
subject to the capital requirements of the Financial Services Authority ("FSA").
Financial  resources,  as  defined,  must exceed the total  financial  resources
requirement of the FSA. At September 24, 1999,  MLI's  financial  resources were
$3,574 and exceeded the minimum requirement by $926.

Merrill Lynch Government Securities Inc. ("MLGSI"), a primary dealer in
U.S. Government  securities,  is subject to the capital adequacy requirements of
the Government  Securities Act of 1986.  This rule requires  dealers to maintain
liquid  capital in excess of market  and  credit  risk,  as  defined,  by 20% (a
1.2-to-1  capital-to-risk  standard).  At  September  24, 1999,  MLGSI's  liquid
capital of $1,627  was 387% of its total  market  and  credit  risk,  and liquid
capital in excess of the minimum required was $1,122.


- --------------------------------------------------------------------------------
NOTE 9. COMMON STOCK
- --------------------------------------------------------------------------------

In February 1999, ML & Co. issued 1,450 shares of common stock to certain
non-U.S.  employees in connection with an employee incentive plan grant, thereby
increasing issued shares to 472,661,774.


                                       12
<PAGE>

INDEPENDENT ACCOUNTANTS' REPORT
- -------------------------------

To the Board of Directors and Stockholders of
   Merrill Lynch & Co., Inc.:


We have  reviewed  the  accompanying  condensed  consolidated  balance  sheet of
Merrill Lynch & Co., Inc. and subsidiaries ("Merrill Lynch") as of September 24,
1999,  and the related  condensed  consolidated  statements  of earnings for the
three- and  nine-month  periods ended  September 24, 1999 and September 25, 1998
and the  condensed  consolidated  statement  of cash  flows  for the  nine-month
periods  ended  September  24, 1999 and  September  25,  1998.  These  financial
statements are the responsibility of Merrill Lynch's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with  generally  accepted  auditing  standards,  the  objective  of which is the
expression of an opinion  regarding the financial  statements  taken as a whole.
Accordingly, we do not express such an opinion.


Based on our review, we are not aware of any material  modifications that should
be made to such condensed  consolidated  financial  statements for them to be in
conformity with generally accepted accounting principles.


We have  previously  audited,  in accordance  with generally  accepted  auditing
standards,  the  consolidated  balance sheet of Merrill Lynch as of December 25,
1998,  and  the  related  consolidated   statements  of  earnings,   changes  in
stockholders'  equity,  comprehensive  income  and cash  flows for the year then
ended (not  presented  herein);  and in our report dated  February 22, 1999,  we
expressed an unqualified  opinion and included an explanatory  paragraph for the
change in accounting method for certain internal-use  software development costs
to conform with Statement of Position 98-1. In our opinion,  the information set
forth in the accompanying  condensed  consolidated  balance sheet as of December
25,  1998 is  fairly  stated,  in all  material  respects,  in  relation  to the
consolidated balance sheet from which it has been derived.

/s/ Deloitte and Touche LLP

New York, New York
November 5, 1999


                                       13
<PAGE>


- --------------------------------------------------------------------------------
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
         AND RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

Merrill Lynch & Co., Inc. ("ML & Co." and,  together with its  subsidiaries  and
affiliates, "Merrill Lynch") is a holding company that, through its subsidiaries
and affiliates, provides investment, financing, advisory, insurance, and related
services  worldwide.  Merrill Lynch conducts its businesses in global  financial
markets that are influenced by numerous unpredictable factors including economic
conditions,  monetary policies, liquidity,  international and regional political
events,  regulatory  developments,  the  competitive  environment,  and investor
sentiment. These conditions or events can significantly affect the volatility of
financial markets. While greater volatility increases risk, it may also increase
order  flow in  businesses  such as  trading  and  brokerage.  Revenues  and net
earnings may vary significantly from period to period due to these unpredictable
factors and the resulting market volatility.

The financial  services  industry  continues to be affected by the  intensifying
competitive  environment,  as demonstrated by consolidation  through mergers and
acquisitions,  diminishing margins in many mature products and services, as well
as significant growth in the market for on-line trading services. The relaxation
of banks'  barriers  to entry into the  securities  industry  and  expansion  by
insurance  companies  into  traditional  brokerage  products,  coupled  with the
imminent  repeal  of the  laws  separating  commercial  and  investment  banking
activities and other financial services,  have increased the number of companies
competing for a similar customer base.

In addition  to  providing  historical  information,  Merrill  Lynch may make or
publish  forward-looking  statements  about management  expectations,  strategic
objectives,  business prospects,  anticipated financial  performance,  and other
similar  matters.  A variety of factors,  many of which are beyond its  control,
affect the operations,  performance,  business strategy,  and results of Merrill
Lynch and could cause actual  results and experience to differ  materially  from
the expectations  expressed in these statements.  These factors include, but are
not limited to, the factors listed in the previous paragraphs, as well as:
o actions and initiatives taken by both current and potential competitors,
o the impact of current and future  legislation  and  regulation  throughout the
  world, and
o the other risks and uncertainties detailed in the following sections.

MERRILL LYNCH  UNDERTAKES  NO  RESPONSIBILITY  TO UPDATE  PUBLICLY OR REVISE ANY
FORWARD-LOOKING STATEMENTS.

- --------------------------------------------------------------------------------
BUSINESS ENVIRONMENT
- --------------------------------------------------------------------------------

Global  financial  markets were  affected by a modest  slowdown  during the 1999
third quarter, after a generally strong first six months. A midsummer U.S. stock
market  correction,  combined with  uncertainty  regarding the direction of U.S.
interest  rates  and  weakness  in the U.S.  dollar  versus  the  Japanese  yen,
contributed  to lower  trading  and  debt  underwriting  activity  industrywide.
Investor and issuer demand were up  significantly  from the 1998 third  quarter,
when an  unprecedented  widening  of credit  spreads  and  diminished  liquidity
negatively impacted global financial markets.

Long-term  U.S.  interest  rates,  as  measured by the yield on the 30 year U.S.
Treasury bond, declined slightly during the 1999 third quarter,  but were higher
compared with the year-ago period.  Short-term U.S. rates, however, rose in June
and again in August,  when the Federal Reserve raised the overnight lending rate
twenty-five basis points. Long-term interest rates in Europe generally increased
during the 1999 third  quarter,  and were  higher  compared  with the 1998 third
quarter.  Credit  spreads,  which  represent the risk premium over the risk-free
rate  paid by an  issuer  (based on the  issuer's  perceived  creditworthiness),
widened in the 1999 third quarter,  but not as  dramatically  as in the year-ago
period.

U.S. equity indices, which posted overall gains during the 1999 first half, lost
some of their momentum in the 1999 third quarter. The Federal Reserve's decision
to raise the overnight  lending rate on two separate  occasions,  in addition to
investor concern about potential rate increases and inflation,  contributed

                                       14
<PAGE>

to declines in most equity indices. The Dow Jones Industrial Average and the S&P
500 fell 5.8% and 6.6%,  respectively,  in the 1999 third  quarter  erasing  all
gains achieved since April, but were up 31.8% and 26.1%, respectively,  from the
end of the year-ago period.  Aided by gains in certain  technology  stocks,  the
NASDAQ increased 2.2% in the quarter and 62.1% compared with the end of the 1998
third quarter.

The renewed  strength of the Japanese yen and concern over rising U.S.  interest
rates prevented many global equity markets from achieving the significant  gains
recorded in the 1999 first half.  During the  quarter,  Tokyo stocks rose 20% in
U.S.  dollar  terms but only 5% in local  currency  terms as the Bank of Japan's
monetary  policy  remained  unchanged.  Virtually all other Asian equity markets
suffered  declines during the quarter,  while Latin American equity indices gave
up  nearly  all of the  gains  posted  earlier  in the  year.  European  markets
continued their sluggish performance during the 1999 third quarter, as evidenced
by the decline in most equity indices and the continued weakening of the euro.

Concerns  over U.S.  interest  rates  contributed  to a decrease  in global debt
underwriting volume during the 1999 third quarter,  which declined 25% from $399
billion in the 1999 second quarter to approximately  $300 billion,  according to
Thomson Financial  Securities Data. In addition,  the 1999 third quarter had the
lowest high-yield debt underwriting volume since the 1996 third quarter.  Equity
issuances  were down from the 1999 second  quarter,  but were nearly  double the
1998 third quarter volume.

Strategic  services  activities  remained  strong during the 1999 third quarter,
reflecting a continuation of the high level of merger and  acquisition  activity
experienced in the 1999 first half.  Global  announced  mergers and acquisitions
totaled $766 billion in the 1999 third quarter, up from $552 billion in the 1999
second  quarter and $535  billion in the year-ago  period,  according to Thomson
Financial  Securities Data.  Non-U.S.  strategic  services continued to dominate
merger and acquisition activity, with European companies involved in four of the
five largest announced transactions during the 1999 third quarter.

Due to  changes  in  the  competitive  environment,  Merrill  Lynch  continually
evaluates its businesses  across varying market conditions for profitability and
alignment with long-term strategic  objectives.  Merrill Lynch seeks to mitigate
the effects of volatility and market downturns by exploring  selective expansion
of  its  global   presence,   developing  and   maintaining   long-term   client
relationships,  monitoring costs and risks, and continuing to diversify  revenue
sources.

- --------------------------------------------------------------------------------
RESULTS OF OPERATIONS
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------



                                                             FOR THE THREE MONTHS ENDED             INCREASE (DECREASE)
                                                    -------------------------------------------         3Q99 VERSUS
                                                   SEPT. 24,        JUNE 25,        SEPT. 25,       -------------------
(dollars in millions, except per share amounts)        1999            1999             1998          2Q99         3Q98
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                <C>              <C>              <C>              <C>         <C>

Total revenues                                     $  8,412         $ 8,630         $  8,345            (3)%          1%
Net revenues                                          5,268           5,440            3,849            (3)          37
Pre-tax earnings (loss)                                 891           1,031             (205)          (14)         N/M
Net earnings (loss)                                     572             673             (163)          (15)         N/M
Net earnings (loss) applicable
   to common stockholders                               562             664             (173)          (15)         N/M
Earnings (loss) per common share
    Basic                                              1.52            1.80            (0.48) (1)      (16)         N/M
    Diluted                                            1.34            1.57            (0.48) (1)      (15)         N/M

Annualized return on average common
   stockholders' equity                                20.2%           25.4%            (7.3)%(2)
Effective tax rate                                     30.4            30.0             36.4
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Excluding the special provision for staff reductions, basic and diluted
     earnings per common share were $0.32 and $0.28, respectively.
(2)  Excluding the special provision for staff reductions, annualized return on
     average common stockholders' equity was 4.8%.


                                       15
<PAGE>

The following discussion compares the third quarters of 1999 and 1998 and, where
appropriate, contrasts the 1999 third and second quarters.

Merrill  Lynch's net  earnings  were $572  million  for the 1999 third  quarter,
compared with a net loss of $163 million in the year-ago period,  which included
a  special  provision  for  costs  related  to staff  reductions  ($288  million
after-tax, $430 million pre-tax).  Excluding the special provision, net earnings
were up $447 million from the 1998 third quarter. Basic and diluted earnings per
common  share for the 1999 third  quarter  were  $1.52 and $1.34,  respectively,
versus  $0.32  and  $0.28 in the  1998  third  quarter,  excluding  the  special
provision.

Net  revenues  were $5.3  billion,  up 37% from the 1998 third  quarter,  led by
record revenues in investment banking and asset management and portfolio service
fees,  and sharply  higher  principal  transactions  revenues and net  interest.
Non-U.S.  net  revenues  advanced to 36% of total net revenues in the 1999 third
quarter,  versus  21% in the  1998  third  quarter  and 33% in the  1999  second
quarter.

Net  earnings for the 1999 nine months were a record $1.9  billion,  versus $900
million  in the  corresponding  1998  period.  Year-to-date  basic  and  diluted
earnings  per common  share were $4.97 and $4.36,  respectively,  compared  with
$2.46 and $2.14 in the corresponding  1998 period.  Annualized return on average
common  stockholders' equity was 23.3% for the 1999 nine months versus 12.9% for
the 1998 first nine months.  Excluding the special  provision,  1998  nine-month
earnings  were $1.2  billion,  or $2.85 per diluted  common  share.  On the same
basis, annualized return on average common stockholders' equity was 17.1%
in 1998.

Earnings on a cash basis, which exclude goodwill amortization, were $629 million
for the 1999 third quarter,  and $2.0 billion for the nine-month  period. On the
same basis,  excluding the special provision,  1998 third quarter and nine-month
earnings were $180 million and $1.4 billion, respectively.

Commissions revenues are summarized as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                            THREE MONTHS ENDED                      NINE MONTHS ENDED
                                        -------------------------                -----------------------
                                        SEPT. 24,        SEPT. 25,      %        SEPT. 24,      SEPT. 25,        %
(in millions)                               1999             1998   INC.(DEC.)       1999           1998      INC.(DEC.)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>              <C>        <C>          <C>            <C>           <C>

Listed and over-the-counter             $    800         $    818       (2)%     $  2,596       $  2,386          9%
Mutual funds                                 422              445       (5)         1,374          1,442         (5)
Other                                        218              186       17            629            547         15
                                        --------         --------                --------       --------
Total                                   $  1,440         $  1,449       (1)      $  4,599       $  4,375          5
                                        ========         ========                ========       ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Commissions  revenues  declined  modestly  from the 1998 third quarter as higher
revenues from short-term debt  instruments were more than offset by lower mutual
fund sales and listed securities revenues.  Lower industry trading volume
contributed to these declines.


                                       16
<PAGE>

Significant  components of interest and dividend  revenues and interest  expense
follow:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                     THREE MONTHS ENDED                NINE MONTHS ENDED
                                                 --------------------------         -----------------------
                                                 SEPT. 24,         SEPT. 25,        SEPT. 24,      SEPT. 25,
(in millions)                                        1999              1998             1999           1998
- -----------------------------------------------------------------------------------------------------------
<S>                                              <C>               <C>              <C>            <C>
INTEREST AND DIVIDEND REVENUES
Resale agreements and securities
   borrowed transactions                         $  1,397          $  1,969         $  4,184       $  5,989
Trading assets                                        788             1,251            2,529          3,685
Margin lending                                        703               712            2,071          2,105
Dividends                                             141               142              456            448
Other                                                 636               638            1,837          1,724
                                                 --------          --------         --------       --------
Total                                               3,665             4,712           11,077         13,951
                                                 ========          ========         ========       ========

INTEREST EXPENSE
Repurchase agreements and securities
   loaned transactions                              1,224             1,909            3,719          5,513
Borrowings                                          1,087             1,458            3,302          4,250
Trading liabilities                                   402               673            1,352          2,160
Other                                                 431               456            1,262          1,340
                                                 --------          --------         --------       --------
Total                                               3,144             4,496            9,635         13,263
                                                 ========          ========         ========       ========

NET INTEREST AND DIVIDEND PROFIT                 $    521          $    216         $  1,442       $    688
                                                 ========          ========         ========       ========
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Interest and dividend  revenues and expenses are a function of the level and mix
of interest-earning  assets and interest-bearing  liabilities and the prevailing
level,  term  structure,  and  volatility  of interest  rates.  Net interest and
dividend  profit in the 1999 third quarter was sharply higher  compared with the
1998 third  quarter,  partially  due to lower  funding  costs,  changes in asset
composition, and a steepening yield curve.

Merrill Lynch hedges certain of its long- and short-term  borrowings,  primarily
with  interest  rate and currency  swaps,  to better match the interest rate and
currency  characteristics  of the  borrowings  to the assets funded by borrowing
proceeds. The effect of this hedging activity, which is included in "Borrowings"
in the previous table,  (decreased)/increased  interest expense by $(69) million
and $2 million for the 1999 and 1998 third quarters, respectively, and by $(234)
million and $(20) million for the 1999 and 1998 nine months, respectively.


                                       17
<PAGE>

The  following  table  provides   information  on  aggregate  trading  revenues,
including  related net interest.  Interest revenue and expense amounts are based
on  management's  assessment  of the cost to finance  trading  positions,  after
consideration of the underlying liquidity of these positions.

Trading and related hedging and financing  activities  affect the recognition of
both principal  transactions revenues and net interest and dividend revenues. In
assessing the profitability of its trading activities,  Merrill Lynch aggregates
net  interest and  principal  transactions  revenues.  For  financial  reporting
purposes,   however,  realized  and  unrealized  gains  and  losses  on  trading
positions,  including hedges, are recorded in principal  transactions  revenues.
The net  interest  carry (i.e.,  the spread  representing  interest  earned less
financing costs) for trading positions,  including hedges, is recorded either as
principal  transactions  revenues or net  interest  revenues,  depending  on the
nature of the  specific  instruments.  Changes  in the  composition  of  trading
inventories  and hedge  positions can cause the  recognition of revenues  within
these categories to fluctuate.

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                           PRINCIPAL                NET                   TRADING
                                          TRANSACTIONS            INTEREST                  NET
                                            REVENUES              REVENUES                REVENUES
                                      ------------------    ------------------       -----------------
(in millions)                            1999       1998       1999       1998          1999      1998
- ------------------------------------------------------------------------------------------------------
<S>                                      <C>        <C>        <C>        <C>         <C>         <C>

THIRD QUARTER
- -------------
Equities and equity derivatives       $   429    $   337    $   104    $    36       $   533   $   373
Debt and debt derivatives                 464       (190)        61        (63)          525      (253)
Mortgages and municipals                  119         80         63         66           182       146
Foreign exchange                           47         52         (1)        (2)           46        50
                                      -------    -------    -------    -------       -------   -------
Total                                 $ 1,059    $   279    $   227    $    37       $ 1,286   $   316
                                      =======    =======    =======    =======       =======   =======

NINE MONTHS
- -----------
Equities and equity derivatives       $ 1,518    $ 1,258    $   303    $    81       $ 1,821   $ 1,339
Debt and debt derivatives               1,571        785        133        (91)        1,704       694
Mortgages and municipals                  323        235        217        180           540       415
Foreign exchange                          156        161          -         (2)          156       159
                                      -------    -------    -------    -------       -------   -------
Total                                 $ 3,568    $ 2,439    $   653    $   168       $ 4,221   $ 2,607
                                      =======    =======    =======    =======       =======   =======
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Trading net revenues  increased $970 million from the 1998 third quarter to $1.3
billion in the 1999 third  quarter as a result of higher  revenues in nearly all
categories, particularly in debt and debt derivatives trading.

Equities and equity derivatives  trading net revenues were $533 million,  up 43%
from the 1998 third quarter,  due in part to higher global convertible  revenues
compared with the 1998 third quarter. A general improvement in market conditions
also contributed to increased revenues from certain other equity products.

Debt and debt  derivatives  trading net  revenues  were $525 million in the 1999
third  quarter,  compared  with a $253  million loss in the  corresponding  1998
period.  Revenues  from  corporate  bond  trading and  European  credit  trading
increased  significantly  from  the  1998  third  quarter,  when  severe  market
volatility  led  to  losses  in  emerging  market  and  other   credit-sensitive
fixed-income  products.  Latin  American  and Asian debt  revenues  dramatically
improved from the corresponding 1998 quarter,  due in part to more stable market
conditions and tighter credit spreads.

Mortgages  and  municipals  revenues  increased  25% to $182 million in the 1999
third  quarter,  partially  due to  higher  customer  demand.  Foreign  exchange
revenues were down 8% to $46 million in the 1999 third quarter.


                                       18
<PAGE>

Investment  banking  revenues  reached a record  $948  million in the 1999 third
quarter,  up 33% from the  corresponding  1998 period as a result of higher debt
and equity underwriting and record strategic services fees. A summary of Merrill
Lynch's investment banking revenues follows:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                  THREE MONTHS ENDED                NINE MONTHS ENDED
                                 ---------------------             -------------------
                                 SEPT. 24,    SEPT. 25,    %       SEPT. 24,  SEPT. 25,     %
(in millions)                        1999         1998    INC.         1999       1998   INC.(DEC.)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                              <C>          <C>         <C>       <C>        <C>       <C>

Underwriting                     $    565     $    384     47%     $  1,586   $  1,648      (4)%
Strategic services                    383          327     17           903        792      14
                                 --------     --------             --------   --------
 Total                           $    948     $    711     33      $  2,489   $  2,440       2
                                 ========     ========             ========   ========

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Both debt and equity  underwriting  revenues were significantly  higher compared
with  the  1998  third  quarter,   when  global  market  volatility  led  to  an
industrywide  slowdown in new  issuances.  Merrill  Lynch  remained  the leading
underwriter of total debt and equity offerings during the 1999 third quarter, in
addition  to  obtaining  the number  one  ranking in  worldwide  initial  public
offerings and increasing  its market share in virtually all categories  from the
1998 third quarter.  Merrill Lynch's underwriting market share information based
on transaction value follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                   THREE MONTHS ENDED
                                    --------------------------------------------------
                                     SEPT. 24, 1999                     SEPT. 25, 1998
                                    ---------------                    ---------------
                                    MARKET                             MARKET
                                    SHARE     RANK                     SHARE     RANK
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>                     <C>        <C>

U.S. PROCEEDS
      Debt                            17.4%     1                        14.9%     1
      Equity                          12.4      2                        12.1      2
      Debt and equity                 17.1      1                        15.2      1
GLOBAL PROCEEDS
      Debt                            13.5      1                        13.1      1
      Equity                          14.4      3                         9.4      4
      Debt and equity                 13.7      1                        13.5      1

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
Source:  Thomson Financial Securities Data statistics based on full credit to
         book manager.

Strategic  services fees  increased 17% from the 1998 third quarter and 22% from
the 1999 second quarter to a record $383 million,  benefiting from higher levels
of merger and  acquisition  activity,  particularly  in Europe.  Merrill Lynch's
merger and  acquisition  market  share  information  for the 1999 and 1998 third
quarters based on transaction value follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------

                                                      THREE MONTHS ENDED
                                     ----------------------------------------------------
                                        SEPT. 24, 1999                   SEPT. 25, 1998
                                     -------------------               ------------------
                                        MARKET                            MARKET
                                         SHARE   RANK                      SHARE  RANK
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>     <C>                       <C>     <C>

COMPLETED TRANSACTIONS
      U.S.                                20.5%   4                         40.1%   1
      Global                              24.4    3                         28.9    1
ANNOUNCED TRANSACTIONS
      U.S.                                23.5    3                         45.8    2
      Global                              24.7    4                         32.1    2
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Source: Thomson Financial Securities Data  statistics based on full credit to
        both target and acquiring companies' advisors.


                                       19
<PAGE>

Merrill  Lynch's  asset  management  and portfolio  service fees are  summarized
below:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                              THREE MONTHS ENDED                          NINE MONTHS ENDED
                            --------------------                        ---------------------
                            SEPT. 24,   SEPT. 25,         %             SEPT. 24,    SEPT. 25,        %
(in millions)                   1999        1998        INC.(DEC.)          1999         1998     INC. (DEC.)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>        <C>              <C>              <C>         <C>           <C>

Asset management fees         $  546      $  501          9 %             $1,617       $1,553         4 %
Portfolio service fees           385         310         24                1,079          850        27
Account fees                     124         110         13                  382          344        11
Other fees                       128         122          5                  374          409        (9)
                              ------      ------                          ------       ------
Total                         $1,183      $1,043         13               $3,452       $3,156         9
                              ======      ======                          ======       ======

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Asset  management  fees  increased  from the 1998 third  quarter  due to the 10%
growth in assets  under  management,  attributable  to a net inflow of  customer
assets and asset  appreciation  since September 25, 1998.  During the 1999 third
quarter, assets under management decreased less than 1% as a result of a decline
in asset values associated with the U.S. stock market,  and net redemptions from
both retail and  institutional  accounts.  This decline was partially  offset by
reinvested  dividends and foreign exchange gains.  Record portfolio service fees
resulted  in part from a nearly  200,000  increase  in the  number of  fee-based
accounts  since the end of the 1998 third  quarter,  including  those related to
Merrill Lynch Consults  (Registered  Trademark) and Unlimited Advantage (Service
Mark),  Merrill  Lynch's  new  fee-based  financial  service.  Total  assets  in
fee-based accounts totaled $117 billion at the end of the 1999 third quarter, up
significantly  from $73  billion at  September  25,  1998.  The  majority of the
revenues  associated with these accounts is included in portfolio  service fees,
with the remainder in asset management  fees.  Account fees rose, due in part to
an increase in Individual  Retirement  Account/Keogh and Cash Management Account
fees.

Total assets in Wealth  Management client accounts or under management were $1.5
trillion at  September  24, 1999,  representing  a $195  billion  increase  from
September  25, 1998 and a $16 billion  decrease  from June 25,  1999.  The third
quarter  decline  resulted from a merger related loss of an employee group stock
plan,  which had  assets of $23  billion.  Assets  under  management,  which are
included  in  total  assets  in  Wealth  Management  client  accounts  or  under
management,  totaled  $514  billion  at the end of the 1999  third  quarter,  an
increase of $47 billion from the end of the 1998 third  quarter,  and a decrease
of less than 1% from the end of the 1999 second  quarter,  as  discussed  in the
previous paragraph. The changes in these balances are noted as follows:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                   SEPT. 25,           NEW                      ASSET       SEPT. 24,
(in billions)                                          1998          MONEY(1)            APPRECIATION(2)        1999
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>               <C>                       <C>          <C>
Total assets in Wealth Management
   client accounts or under management               $1,319            $64                      $131          $1,514
Total assets under management                           467             13                        34             514
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1  Includes reinvested dividends of $11 billion.
(2) Includes foreign exchange translation adjustments of $(7) billion.

Other revenues  decreased 23% from the 1998 third quarter to $117 million in the
1999 third quarter,  due in part to lower realized investment gains and the 1998
third quarter gain on the sale of a residential real estate subsidiary.


                                       20
<PAGE>

Merrill Lynch's non-interest expenses are summarized below:

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                    THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                  ---------------------      ---------------------
                                                                  SEPT. 24,    SEPT. 25,     SEPT. 24,    SEPT. 25,
(in millions)                                                         1999         1998          1999         1998
- ------------------------------------------------------------------------------------------------------------------

<S>                                                               <C>          <C>           <C>          <C>
Compensation and benefits                                         $  2,746     $  2,009      $  8,237     $  6,980
                                                                  --------     --------      --------     --------
Non-interest expenses, excluding compensation and benefits:
  Communications and technology                                        481          487         1,497        1,311
  Occupancy and related depreciation                                   230          227           689          645
  Advertising and market development                                   190          203           543          580
  Brokerage, clearing, and exchange fees                               170          186           494          509
  Professional fees                                                    144          165           404          459
  Goodwill amortization                                                 57           55           170          166
  Provision for costs related to staff reductions                        -          430             -          430
  Other                                                                359          292         1,022          809
                                                                  --------     --------      --------     --------
Total non-interest expenses,
  excluding compensation and benefits                                1,631        2,045         4,819        4,909
                                                                  --------     --------      --------     --------

Total non-interest expenses                                       $  4,377     $  4,054      $ 13,056     $ 11,889
                                                                  ========     ========      ========     ========

Compensation and benefits
  as a percentage of net revenues                                     52.1 %       52.2 %        51.6 %      51.8 %
Compensation and benefits as a percentage of
  pre-tax earnings before compensation and benefits                   75.5         90.0 (1)      73.8        77.7 (1)

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1) Excludes provision for costs related to staff reductions.

Non-interest  expenses,  excluding  compensation costs, were up 1% from the 1998
third quarter  (excluding the special  provision) and were down 3% from the 1999
second quarter.

Compensation and benefits, the largest expense category,  rose $737 million from
the 1998 third quarter,  or 37%, to $2.7 billion as increased  profitability led
to significantly higher incentive  compensation.  Compensation and benefits as a
percentage  of net revenues  was 52.1% for the 1999 third  quarter and 51.6% for
the 1999 nine months, in line with the ratios for each of the last three years.

Communications  and technology  costs declined 1% from the 1998 third quarter to
$481  million  in the  1999  third  quarter,  due in part to  reductions  in Y2K
consulting costs, increased capitalization of certain software costs related to
various initiatives, including Merrill Lynch's self directed on-line trading
platform, and higher preferred vendor discounts.  Occupancy and related
depreciation expense was $230 million in the 1999 third quarter,  virtually
unchanged from the comparable 1998 period.

Advertising and market  development  expense was $190 million,  down 6% from the
1998 third quarter,  principally due to reductions in sales promotion and global
travel and  entertainment  expenses.  Brokerage,  clearing,  and  exchange  fees
decreased  9% to $170  million  due in  part to  lower  global  trading  volume.
Professional fees were $144 million, down 13% from the 1998 third quarter.

Goodwill  amortization  was $57  million  in the 1999 third  quarter,  virtually
unchanged from the year-ago  quarter.  Other expenses were $359 million,  up 23%
from a year ago, due in part to unfavorable  foreign exchange  movements related
to the  Japanese  yen versus the U.S.  dollar and higher  provisions  related to
various legal and business matters.

For the third  quarter of 1999,  the  effective  tax rate was  30.4%,  virtually
unchanged  from the 1999  second  quarter  rate but down from  36.4% in the 1998
third quarter,  benefiting from  tax-advantaged  financing and higher tax-exempt
and non-U.S. income. The year-to-date effective tax rate was 31.5%.


                                       21
<PAGE>


- --------------------------------------------------------------------------------
BUSINESS SEGMENTS
- --------------------------------------------------------------------------------

Merrill  Lynch  reports the results of its four  strategic  business  priorities
within two business segments:  Wealth Management and Corporate and Institutional
Client.  Wealth  Management  comprises  Merrill  Lynch's  U.S.  Private  Client,
International Private Client, and Asset Management strategic priorities,  all of
which provide  services related to the accumulation and management of wealth for
individual  investors,   corporations,   institutions,  and  governments.  These
strategic  priorities  serve largely the same  customer  base,  provide  similar
products and services, utilize comparable distribution channels to deliver those
products  and  services,   operate  in  a  highly  regulated  environment,   and
accordingly,  are managed and evaluated on an aggregate basis. The Corporate and
Institutional  Client Group ("CICG"),  Merrill Lynch's other strategic priority,
is reported as a separate  business  segment due to the  distinct  nature of the
products it  provides  and the clients it serves.  CICG's  activities  primarily
involve providing equity and debt sales and trading,  underwriting and strategic
advisory   services,   and  other   capital   markets   services  to  corporate,
institutional,  and  governmental  clients  throughout  the world.  For  further
information on services provided to clients within these segments,  see the 1998
Form 10-K and the 1998 Annual Report included as an exhibit thereto.

The segment operating results exclude certain corporate items, which reduced net
earnings for the 1999 and 1998 third  quarters by $136 million and $381 million,
respectively.  Corporate items reduced the 1999 and 1998 nine-month net earnings
by $378  million and $606  million,  respectively.  (See Note 4 to  Consolidated
Financial Statements - Unaudited.)

- --------------------------------------------------------------------------------
WEALTH MANAGEMENT

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                           THREE MONTHS ENDED        NINE MONTHS ENDED
                           -------------------    ------------------------
                           SEPT. 24,  SEPT. 25,   SEPT. 24,     SEPT. 25,
(in millions)                  1999       1998        1999          1998
- ----------------------------------------------    ------------------------
<S>                        <C>        <C>         <C>           <C>

Net revenues               $  2,964     $2,808    $  9,149      $  8,505
Net earnings                    274        232         908           846
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Net  revenues and net earnings for Wealth  Management  were  approximately  $3.0
billion and $274 million, respectively, in the 1999 third quarter, up 6% and 18%
from $2.8 billion and $232 million in the 1998 third quarter. Record revenues in
asset management and portfolio service fees,  resulting from significant  growth
in the number of fee-based  accounts  and market  appreciation,  contributed  to
these results.

In the  U.S.,  total  assets  in  Wealth  Management  client  accounts  or under
management  were $1,191  billion at September  24,  1999,  which  included  $304
billion in assets  under  management.  Outside the U.S.,  total assets in Wealth
Management  client accounts or under management were $323 billion.  Assets under
management  outside the U.S. were $210 billion at the end of the third  quarter.
In the asset  management  business,  U.S. mutual fund  performance  strengthened
significantly  during the 1999 first nine  months,  as funds  containing  76% of
client assets  outperformed their Lipper median.  Initiatives in Japan continued
to  improve  during  the  quarter,  with  year-to-date  net  revenues  ahead  of
management's  expectations.  For the quarter, net revenues in Japan were up over
50% from the 1999 second quarter and client assets grew  approximately 40% (20%,
excluding  the  impact of  foreign  exchange)  to nearly $8  billion.  Unlimited
Advantage,  Merrill  Lynch's  new  fee-based  financial  service,  has also been
positively received,  and since the June 1st announcement date, has added nearly
100,000 new accounts and total assets of over $16 billion,  approximately 20% of
which is new  money.  In  addition,  approximately  80,000  Financial  Advantage
(Service Mark) and Asset Power (Service Mark) accounts containing $24 billion in
total  assets were  converted to Unlimited  Advantage  accounts.  Over time this
initiative will lead to a shift from  commissions  revenues to asset  management
and portfolio service fees.

Wealth  Management and CICG also further expanded their investment in electronic
communications  networks by jointly  purchasing an equity stake in  Archipelago,
which is expected to provide retail and institutional clients enhanced access to
trading markets. In December 1999, Merrill Lynch, through the launch of a new ML
Online  platform  and ML Direct  (Service  Mark),  will  substantially  increase
clients' choices to access on-line trading  capabilities.  This initiative is in
its early stages and based on information currently available, we cannot predict
with  certainty  the  impact  it will have on  revenues  or  earnings  in future
periods.


                                       22
<PAGE>

- --------------------------------------------------------------------------------
CICG
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------
                            THREE MONTHS ENDED           NINE MONTHS ENDED
                           ---------------------     -----------------------
                           SEPT. 24,   SEPT. 25,     SEPT. 24,      SEPT. 25,
(in millions)                  1999        1998          1999           1998
- -----------------------------------------------     ------------------------
<S>                        <C>         <C>           <C>             <C>

Net revenues               $  2,363    $  1,122      $  7,013       $  5,187
Net earnings (loss)             434         (14)        1,324            660
- --------------------------------------------------------------------------------
</TABLE>

CICG net revenues  were  approximately  $2.4 billion in the 1999 third  quarter,
more than double the net revenues in the 1998 third quarter,  when global market
turbulence adversely impacted trading and origination revenues. Revenues were in
line  with  1999  second  quarter  results,  despite  a  more  difficult  market
environment.  Net earnings were $434 million during the quarter, compared with a
net loss of $14 million in the 1998 third quarter.  Debt trading and origination
revenues were both sharply  higher  compared with the 1998 third  quarter,  when
CICG experienced  losses in credit sensitive  products related to the disruption
in global debt markets.  Equity trading and origination  revenues increased from
the 1998 third quarter due in part to a more favorable  market  environment  and
improved underwriting market share. In addition,  Merrill Lynch was ranked #1 in
worldwide  initial  public  offerings  for the 1999  third  quarter.  The Global
Equities  business had record  revenues for the 1999 nine months.  CICG earnings
also  benefited  from  record  strategic  services  fees  during  the 1999 third
quarter,  as a result of  higher  levels of  merger  and  acquisition  activity,
particularly in Europe.

- --------------------------------------------------------------------------------
CAPITAL ADEQUACY AND LIQUIDITY
- --------------------------------------------------------------------------------

The primary objectives of Merrill Lynch's capital structure
and funding policies are to:
1. Ensure sufficient equity capital to absorb losses,
2. Support the business strategies, and
3. Assure liquidity at all times, across market
   cycles, and through periods of financial stress.
These objectives and Merrill Lynch's capital  structure and funding policies are
discussed  more fully in the 1998 Annual  Report  included as an exhibit to Form
10-K.

Among U.S.  institutions  engaged primarily in the global  securities  business,
Merrill  Lynch is one of the most  highly  capitalized,  with  $11.7  billion in
common equity,  $425 million in preferred  stock,  and $2.7 billion of preferred
securities  issued by subsidiaries at September 24, 1999.  Preferred  securities
issued  by  subsidiaries   consist  primarily  of  Trust  Originated   Preferred
Securities  (Service Mark) ("TOPrS"  (Service Mark)).  Based on various analyses
and criteria,  management  believes that Merrill  Lynch's equity capital base of
$14.8 billion is adequate to support the business across market cycles.

Merrill Lynch's leverage ratios were as follows:
- --------------------------------------------------------------------------

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------
                                                        ADJUSTED
                                           LEVERAGE     LEVERAGE
                                              RATIO(1)     RATIO(2)
- --------------------------------------------------------------------------
<S>                                        <C>          <C>
PERIOD END
September 24, 1999                            21.1x        13.1x
December 25, 1998                             23.5x        15.5x

AVERAGE (3)
Nine months ended September 24, 1999          23.5x        14.6x
Year ended December 25, 1998                  32.9x        19.2x

- --------------------------------------------------------------------------
</TABLE>

(1) Total assets to total stockholders' equity and preferred securities
    issued by subsidiaries.
(2) Total assets less (a) securities received as collateral, net of
    securities pledged as collateral, (b) securities pledged as collateral,
    and (c) receivables under resale agreements and securities borrowed
    transactions, to total stockholders' equity and preferred securities
    issued by subsidiaries.
(3) Computed using month-end balances.


                                       23

<PAGE>

An  asset-to-equity  leverage ratio does not reflect the risk profile of assets,
hedging strategies, or off-balance sheet exposures. Thus, Merrill Lynch does not
rely on overall leverage ratios to assess risk-based capital adequacy.

Commercial  paper  outstanding  totaled  $11.7 billion at September 24, 1999 and
$16.8  billion at December 25,  1998,  which was equal to 3.7% and 5.6% of total
assets at  September  24,  1999 and  year-end  1998,  respectively.  Outstanding
long-term borrowings decreased to $55.4 billion at September 24, 1999 from $57.6
billion at  December  25,  1998.  Major  components  of the change in  long-term
borrowings during the 1999 first nine months follow:

<TABLE>
<CAPTION>
- ----------------------------------------------
(in billions)
- ----------------------------------------------
<S>                                    <C>

Balance at December 25, 1998            $57.6
Issuances                                12.8
Maturities                              (14.4)
Other, net                               (0.6)
                                        -----
Balance at September 24, 1999 (1)       $55.4
                                        =====
- ----------------------------------------------
</TABLE>

(1)  At the end of the 1999 third quarter, $45.4 billion of long-term borrowings
     had maturity dates beyond one year.

In addition to equity capital  sources,  Merrill Lynch views long-term debt as a
stable  funding  source for its core  balance  sheet  assets.  Other  sources of
liquidity are unsecured  committed bank credit facilities that, at September 24,
1999, totaled $8.0 billion and were not drawn upon. Additionally,  Merrill Lynch
maintains  access to  significant  uncommitted  credit  lines,  both secured and
unsecured, from a large group of banks.

The cost and  availability  of unsecured  financing  generally  are dependent on
credit ratings.  Merrill Lynch's senior  long-term debt,  preferred  stock,  and
TOPrS were rated by several  recognized  credit rating agencies at September 24,
1999 as follows:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------
                                                          SENIOR           PREFERRED STOCK
                                                           DEBT               AND TOPrS
RATING AGENCY                                            RATINGS               RATINGS
- ---------------------------------------------------------------------------------------------
<S>                                                        <C>                  <C>

Duff & Phelps Credit Rating Co.                             AA                   AA-
Fitch IBCA, Inc.                                            AA                   AA-
Japan Rating & Investment Information, Inc.                 AA                   A+
Moody's Investors Service, Inc.                             Aa3                  aa3
Standard & Poor's                                           AA-                   A
Thomson BankWatch, Inc.                                     AA+               Not Rated
- ---------------------------------------------------------------------------------------------
</TABLE>

                                       24
<PAGE>


- --------------------------------------------------------------------------------
CAPITAL PROJECTS AND EXPENDITURES
- --------------------------------------------------------------------------------

Merrill Lynch  continually  prepares for the future by expanding its  operations
and  investing  in new  technology  to  improve  service  to  clients.  For more
information, see the 1998 Annual Report included as an exhibit to Form 10-K.

- --------------------------------------------------------------------------------
YEAR 2000 COMPLIANCE

As the Year 2000 approaches, Merrill Lynch has undertaken initiatives to address
the Year 2000 problem (the "Y2K  problem"),  as more fully described in the 1998
Annual Report.  The failure of Merrill Lynch's  technology systems relating to a
Y2K  problem  would  likely  have a  material  adverse  effect on the  company's
business,  results of  operations,  and financial  condition.  This effect could
include  disruption of normal  business  transactions,  such as the  settlement,
execution,  processing,  and  recording  of trades in  securities,  commodities,
currencies,  and other  assets.  The Y2K  problem  could also  increase  Merrill
Lynch's exposure to risk and legal liability and its need for liquidity.

The renovation  phase of Merrill Lynch's Year 2000 system efforts,  as described
in the  1998  Annual  Report,  was  100%  completed  as of June  30,  1999,  and
production  testing was also 100%  completed as of that date. In March and April
1999,  Merrill Lynch  successfully  participated  in U.S.  industrywide  testing
sponsored  by the  Securities  Industry  Association.  These  tests  involved an
expanded  number of firms,  transactions,  and  conditions  compared  with those
previously  conducted.  Merrill  Lynch  has  participated  in and  continues  to
participate in numerous industry tests throughout the world.

Merrill Lynch's business units have developed and tested  contingency plans. The
plans  identify  critical  processes,  potential  Y2K problems,  and  personnel,
processes,  and available resources needed to maintain operations.  However, the
failure  of  exchanges,  clearing  organizations,  vendors,  service  providers,
clients  and  counterparties,   regulators,  or  others  to  resolve  their  own
processing  issues in a timely  manner could have a material  adverse  effect on
Merrill Lynch's business, results of operations, and financial condition.

In light of the  interdependency  of the  parties  in or serving  the  financial
markets,  there can be no assurance that all Y2K problems will be identified and
remedied on a timely basis or that all remediation and contingency planning will
be successful.  Public uncertainty  regarding successful  remediation of the Y2K
problem may cause a reduction in activity in the financial  markets.  This could
result in reduced  liquidity  as well as  increased  volatility.  Disruption  or
suspension of activity in the world's  financial  markets is also  possible.  In
some  non-U.S.  markets  in which  Merrill  Lynch  does  business,  the level of
awareness and remediation  efforts relating to the Y2K problem are thought to be
less advanced  than in the U.S.  Management is unable at this point to ascertain
whether all significant third parties will successfully address the Y2K problem.
Merrill  Lynch will continue to monitor  third  parties' Year 2000  readiness to
determine if additional or alternative  measures are necessary.  Merrill Lynch's
year-end  balance sheet levels will depend on Y2K risks and many other  factors,
including business opportunities and customer demand.

As of  September  24,  1999,  the total  estimated  expenditure  of existing and
incremental  resources for the Year 2000 compliance initiative was approximately
$520 million. This estimate includes $104 million of occupancy,  communications,
and other related  overhead  expenditures,  as Merrill Lynch is applying a fully
costed  pricing   methodology   for  this  project.   Of  the  total   estimated
expenditures,   approximately  $40  million,   related  to  continued   testing,
contingency planning,  risk management and the wind down of the efforts, has not
yet been spent.  There can be no assurance that the costs  associated  with such
efforts will not exceed those  currently  anticipated by Merrill Lynch,  or that
the possible  failure of such efforts will not have a material adverse effect on
Merrill Lynch's business, results of operations, or financial condition.

                                       25
<PAGE>



- --------------------------------------------------------------------------------
AVERAGE ASSETS AND LIABILITIES
- --------------------------------------------------------------------------------

Merrill Lynch monitors changes in its balance sheet using average daily balances
that are  determined  on a settlement  date basis and  reported  for  management
information purposes.  Financial statement balances are recorded on a trade date
basis as required under generally accepted accounting principles.  The following
discussion compares changes in settlement date average daily balances.

For the nine months of 1999,  average  total assets were $328  billion,  down 4%
from  $342  billion  for the 1998  fourth  quarter.  Average  total  liabilities
decreased 5% to $314 billion from $329 billion for the 1998 fourth quarter.  The
major  components in the decline in average total assets and liabilities for the
nine months of 1999 are summarized as follows:

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------
(in millions)                                                     INCREASE (DECREASE)          CHANGE
- --------------------------------------------------------------------------------------------------------
<S>                                                                   <C>                         <C>
AVERAGE ASSETS
  Trading assets                                                        $ (10,576)                 (9)%
  Securities pledged as collateral                                         (1,888)                (14)
  Loans, notes, and mortgages                                               1,016                  13


AVERAGE LIABILITIES
  Payables under repurchase agreements
     and securities loaned transactions                                 $ (11,258)                (10)%
  Commercial paper and other short-term borrowings                         (8,328)                (24)
  Trading liabilities                                                       2,625                   4
  Long-term borrowings                                                      2,221                   4
- --------------------------------------------------------------------------------------------------------
</TABLE>

Merrill Lynch  reduced its balance sheet levels during the 1998 fourth  quarter.
Average  balances  in the 1999  nine  months  were  lower in  comparison  due to
continued  reductions  in debt  trading  assets and related  funding,  primarily
repurchase  agreements.  Lower  matched-book  activity also  contributed  to the
reductions in payables under repurchase  agreements.  The decrease in commercial
paper and other short-term  borrowings resulted from a shift towards longer-term
borrowings,  primarily during the 1999 first quarter,  and reductions in certain
non-trading  assets.  Merrill Lynch  continually  monitors its balance sheet and
reassesses its funding needs.

- --------------------------------------------------------------------------------
NON-INVESTMENT GRADE HOLDINGS
- --------------------------------------------------------------------------------

Non-investment grade holdings,  which include transactions with highly leveraged
counterparties,  involve risks related to the creditworthiness of the issuers or
counterparties  and the  liquidity of the market for such  investments.  Merrill
Lynch  recognizes  these risks and,  whenever  possible,  employs  strategies to
mitigate exposures.  The specific components and overall level of non-investment
grade  positions  may vary  significantly  from  period to period as a result of
inventory turnover, investment sales, and asset redeployment.

In the normal course of business,  Merrill Lynch underwrites,  trades, and holds
non-investment grade cash instruments in connection with its investment banking,
market-making,  and  derivative  structuring  activities.  Non-investment  grade
trading  inventories  have  increased in recent years to satisfy  growing client
demand for  higher-yielding  investments,  including  emerging  market and other
non-U.S. securities. During the past year, however, these exposures were reduced
in  conjunction  with  the  reduction  in  the  balance  sheet  trading  assets.
Non-investment  grade  holdings have been defined as debt and  preferred  equity
securities  rated as BB+ or lower,  or equivalent  ratings by recognized  credit
rating  agencies,   sovereign  debt  in  emerging  markets,  amounts  due  under
derivative  contracts  from  non-investment  grade  counterparties,   and  other
instruments that, in the opinion of management, are non-investment grade.


                                       26
<PAGE>


Derivatives  may also subject  Merrill Lynch to credit spread or issuer  default
risk,  in that  changes  in  credit  spreads  or in the  credit  quality  of the
underlying securities may adversely affect the derivatives' fair values. Merrill
Lynch engages in various  hedging  strategies to reduce its exposure  associated
with  non-investment  grade positions,  such as purchasing an option to sell the
related security or entering into other offsetting derivative contracts.

In addition to engaging in business  involving  non-investment  grade positions,
Merrill  Lynch  provides  financing  and  advisory  services to, and invests in,
companies  entering into  leveraged  transactions,  which may include  leveraged
buyouts, recapitalizations, and mergers and acquisitions. Merrill Lynch provides
extensions  of  credit  to  leveraged  companies  in  the  form  of  senior  and
subordinated  debt, as well as bridge  financing on a select basis. In addition,
Merrill  Lynch  syndicates  loans  for  non-investment  grade  companies  or  in
connection with highly leveraged  transactions and may retain a residual portion
of these loans.

Merrill  Lynch holds  direct  equity  investments  in  leveraged  companies  and
interests in partnerships that invest in leveraged  transactions.  Merrill Lynch
has also  committed  to  participate  in  limited  partnerships  that  invest in
leveraged   transactions.   Future   commitments   to   participate  in  limited
partnerships and other direct equity investments will be made on a select basis.

- --------------------------------------------------------------------------------
TRADING EXPOSURES

The following  table  summarizes  Merrill Lynch's  non-investment  grade trading
exposures:

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------
                                                SEPT. 24,       DEC. 25,
(in millions)                                       1999           1998
- -----------------------------------------------------------------------
<S>                                                 <C>            <C>
Trading assets:
  Cash instruments                                $6,120         $7,606
  Derivatives                                      3,854          4,675
Trading liabilities - cash instruments            (1,097)          (920)
Collateral on derivative assets                     (875)        (2,192)
                                                  ------         ------
Net trading asset exposure                        $8,002         $9,169
                                                  ======         ======
- -----------------------------------------------------------------------
</TABLE>


Among the trading exposures  included in the preceding table are debt and equity
securities  and  bank  loans  of  companies  in  various  stages  of  bankruptcy
proceedings  or in default.  At September 24, 1999,  the carrying  value of such
debt and equity  securities  totaled $70  million,  of which 88%  resulted  from
Merrill Lynch's market-making activities in such securities.  This compared with
$72  million  at  December  25,  1998,  of which 86%  related  to  market-making
activities.  Also  included  are  distressed  bank loans  with a carrying  value
totaling $156 million at both September 24, 1999 and December 25, 1998.


                                       27
<PAGE>


- --------------------------------------------------------------------------------
NON-TRADING EXPOSURES

The following table summarizes Merrill Lynch's  non-investment grade non-trading
exposures:

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------
                                                   SEPT. 24,      DEC. 25,
(in millions)                                          1999          1998
- -------------------------------------------------------------------------
<S>                                                <C>            <C>

Marketable investment securities                       $116         $  39
Investments of insurance subsidiaries                   111           148
Loans (net of allowance for loan losses):
  Bridge loans                                            -            66
  Other loans(1)                                        815         1,058
Other investments:
  Partnership interests (2)(3)                          956           852
  Other equity investments (4)                          372           459
- -------------------------------------------------------------------------
</TABLE>

(1) Represented outstanding loans to 110 and 80 companies at September 24, 1999
    and December 25, 1998, respectively.
(2) Included is $449 million and $279 million in  investments  at September  24,
    1999 and  December  25,  1998,  respectively,  related to deferred
    compensation plans,  for which the default risk of the  investments
    generally rests with the participating employees.
(3) During the 1999 third quarter, Merrill Lynch received two distributions from
    the hedge fund Long-Term Capital Portfolio, L.P., which reduced its
    investment to $153 million at September 24, 1999.  Subsequent to quarter
    end, Merrill Lynch received an additional distribution of $74 million.
(4) Invested in 75 and 89 enterprises at September 24, 1999 and
    December 25,1998, respectively.

The following table summarizes Merrill Lynch's commitments with exposure to
non-investment grade counterparties:

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------
                                                             SEPT. 24,      DEC. 25,
(in millions)                                                    1999          1998
- ---------------------------------------------------------------------------------------------
<S>                                                             <C>         <C>
Additional commitments to invest in partnerships                $ 204         $ 227
Unutilized revolving lines of credit and other
 lending commitments                                            1,544         1,678
- ---------------------------------------------------------------------------------------------
</TABLE>


                                       28
<PAGE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
STATISTICAL DATA
- ------------------------------------------------------------------------------------------------------------------------------------

                                                      3RD QTR.         4TH QTR.       1ST QTR.        2ND QTR.        3RD QTR.
                                                         1998             1998           1999            1999            1999
                                                      -------          -------        -------         -------         -------
<S>                                                   <C>              <C>            <C>             <C>             <C>
CLIENT ACCOUNTS (in billions):
U.S. Client Assets                                    $ 1,065          $ 1,164        $ 1,186         $ 1,226         $ 1,191
Non-U.S. Client Assets                                    254              282            298             304             323
                                                      -------          -------        -------         -------         -------
Total Assets in Wealth Management
  Client Accouts or Under Management                  $ 1,319          $ 1,446        $ 1,484         $ 1,530         $ 1,514
                                                      ========         =======        =======         =======         =======

ASSETS UNDER MANAGEMENT:                              $   467          $   501        $   515         $   516         $   514

Retail                                                    255              276            274             275             275
Institutional                                             212              225            241             241             239

Equity                                                    238              262            267             272             271
Fixed-Income/Other                                        229              239            248             244             243

U.S.                                                      279              298            306             310             304
Non-U.S.                                                  188              203            209             206             210

U.S. FEE-BASED PROGRAM ASSETS(a)                      $    73          $    84        $    92         $   105         $   117
- ------------------------------------------------------------------------------------------------------------------------------
UNDERWRITING:
Global Debt and Equity:
  Volume (in billions)                                $    81          $    85        $   116         $   104         $   103
  Market Share                                           13.5%            13.5%          11.7%           11.3%           13.7%
U.S. Debt and Equity:
  Volume (in billions)                                $    73          $    81        $   107         $    89         $    82
  Market Share                                           15.2%            15.2%          15.9%           13.6%           17.1%
- ------------------------------------------------------------------------------------------------------------------------------
FULL-TIME EMPLOYEES:
  U.S.                                                 47,700           46,500         46,100          46,700          48,000
  Non-U.S.                                             17,900           17,300         17,000          17,300          18,000
                                                      -------          -------        -------         -------         -------
  Total                                                65,600           63,800         63,100          64,000          66,000
                                                      =======          =======        =======         =======         =======
Financial Consultants and
  Other Investment Professionals                       18,000           18,100         18,000          18,400          18,700
- ------------------------------------------------------------------------------------------------------------------------------
INCOME STATEMENT:
Net Earnings (Loss) (in millions)                     $  (163)         $   359        $   609         $   673         $   572
Economic Profit (Loss) (in millions)(b)                  (485)              43            275             310             183
Annualized Return on Average
  Common Stockholders' Equity                            (7.3)%           14.8%          24.6%           25.4%           20.2%
Earnings (Loss) per Common Share:
  Basic                                               $ (0.48)         $  0.97        $  1.65         $  1.80         $  1.52
  Diluted                                               (0.48)            0.86           1.44            1.57            1.34
- ------------------------------------------------------------------------------------------------------------------------------
BALANCE SHEET (in millions):
Total Assets                                         $353,391         $299,804       $314,620        $324,740        $312,936
Total Stockholders' Equity                              9,779           10,132         10,692          11,446          12,100
Book Value Per Common Share                             26.12            26.89          28.05           29.87           31.49
- ------------------------------------------------------------------------------------------------------------------------------
SHARE INFORMATION (in thousands):
Weighted-Average Shares Outstanding:
  Basic                                               357,620          359,864        364,039         368,273         370,347
  Diluted                                             357,620          404,872        415,662         421,267         419,090
Common Shares Outstanding                             358,492          361,209        366,168         368,960         370,777
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Includes Merrill Lynch Consults (Registered Trademark), Unlimited Advantage
     (Service  Mark),  Private  Portfolio  Group,  Mutual Fund Advisor  (Service
     Mark), and other fee-based programs.
(b)  Net  earnings  available  to  common  shareholders  less the cost of common
     equity capital.


                                       29
<PAGE>

                           PART II - OTHER INFORMATION
                           ---------------------------


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

Merrill  Lynch has been named as a party in  various  actions,  including  those
described  below.  Merrill Lynch  believes it has strong  defenses to and, where
appropriate,  will  vigorously  contest  these  actions.  It is the  opinion  of
management that the resolution of these actions will not have a material adverse
effect on the  financial  condition of Merrill  Lynch,  but might be material to
Merrill Lynch's results of operations in any given period.

Sumitomo Litigation.  Between June and August 1999, four purported class actions
were filed  against  Merrill  Lynch and third  parties.  Plaintiffs  assert that
Merrill Lynch was part of an alleged  conspiracy  with Sumitomo  Corporation and
others to inflate copper  prices,  and they seek  unspecified  damages and other
relief under the antitrust  laws.  Two actions are pending in Superior Court for
the County of San Diego, California (Heliotrope General, Inc. v. Sumitomo Corp.,
et al.; R.W.  Strang  Mechanical v. Sumitomo Corp., et al.), and two are pending
in the federal  district  court for the  Western  District  of  Wisconsin  (Loeb
Industries,  Inc. v.  Sumitomo  Corp.,  et al; Metal Prep Co.,  Inc. v. Sumitomo
Corp., et al.).

In July 1999,  Merrill  Lynch paid fines of  approximately  $15  million and $10
million to settle administrative actions brought, respectively, by the Commodity
Futures Trading Commission and the London Metal Exchange.  These actions alleged
that by providing financing and trading advice,  Merrill Lynch aided and abetted
Sumitomo's  alleged  manipulation  of copper  prices.  Merrill Lynch settled the
actions without admitting or denying the allegations.

JAS Securities  Litigation.  On July 14, 1999, JAS Securities LLP filed a breach
of contract action,  brought as a purported class action,  against Merrill Lynch
in Delaware Superior Court (JAS Securities LLP v. Merrill Lynch).  The complaint
alleges  that  Merrill  Lynch  used the  wrong  formula  for  redeeming  certain
exchangeable  debt securities  prior to maturity and that the use of the correct
formula  would have  resulted in a payment of more than $70  million  above what
Merrill  Lynch paid to redeem  these  securities.  Although  not  alleged in the
complaint,  plaintiff has asserted that actual  damages are  approximately  $255
million.  Merrill Lynch believes that the correct  formula was used in redeeming
the securities.


Item 5.       Other Information
              -----------------

The 2000 Annual Meeting of  Stockholders  will be held at 10:00 a.m. on Tuesday,
April 18, 2000 at the Merrill Lynch & Co., Inc.  Conference and Training Center,
800  Scudders  Mill Road,  Plainsboro,  New Jersey.  Any  stockholder  of record
entitled to vote  generally  for the election of  directors  may nominate one or
more persons for  election as a director at such meeting only if proper  written
notice of such stockholder's  intent to make such nomination or nominations,  in
accordance with the provisions of ML & Co.'s Certificate of  Incorporation,  has
been given to the  Secretary of ML & Co.,  100 Church  Street,  12th Floor,  New
York,  New York  10080-6512,  no earlier than February 3, 2000 and no later than
February 28, 2000.  In addition,  in  accordance  with  provisions of ML & Co.'s
By-Laws,  any  stockholder  intending  to bring any other  business  before  the
meeting must advise ML & Co. in writing of the stockholder's  intent to do so on
or  before  February  28,  2000.  In order to be  included  in ML & Co.'s  proxy
statement,  stockholder  proposals must be received by ML & Co. at its principal
executive offices not later than November 8, 1999.


                                       30
<PAGE>

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

(a)      Exhibits

         (3)            By-Laws of Merrill Lynch & Co., Inc. effective as of
                        July 26, 1999.

         (4)            Instruments defining the rights of security holders,
                        including indentures:

                        Pursuant to Item  601(b)(4)(iii)(A)  of  Regulation S-K,
                        ML & Co. hereby undertakes to furnish to the Securities
                        and Exchange  Commission,  upon request, copies of the
                        instruments defining the rights of holders of long-term
                        debt securities of ML & Co. that authorize an amount of
                        securities  constituting 10% or less of the total assets
                        of ML & Co. and its  subsidiaries  on a consolidated
                        basis.

         (11)           Statement re: computation of per common share earnings

         (12)           Statement re: computation of ratios

         (15)           Letter re: unaudited interim financial information

         (27)           Financial Data Schedule

(b)      Reports on Form 8-K

         The following  Current  Reports on Form 8-K were filed by ML & Co. with
         the  Securities  and Exchange  Commission  during the quarterly  period
         covered by this report:

         (i)        Current Report dated July 12, 1999 for the purpose of filing
                    a press  release  relating to the  retirement  of ML & Co.'s
                    President and Chief Operating  Officer,  Herbert M. Allison,
                    Jr.

         (ii)       Current Report dated July 13, 1999 for the purpose of filing
                    ML & Co.'s  Preliminary  Unaudited  Earnings Summary for the
                    three- and six-month periods ended June 25, 1999.

         (iii)      Current Report dated July 21, 1999 for the purpose of filing
                    the form of ML & Co.'s Russell 2000 (Registered Trademark)
                    Market Index Target-Term Securities (Service Mark) due July
                    21, 2006.

         (iv)       Current  Report  dated  August 4, 1999 for the purpose of
                    filing the form of ML & Co.'s  Nikkei 225 Market  Index
                    Target-Term Securities due August 4, 2006.

         (v)        Current  Report  dated  August  4, 1999 for the  purpose  of
                    filing  the  form  of  ML  &  Co.'s  S&P  500  Market  Index
                    Target-Term Securities due August 4, 2006.

         (vi)       Current  Report dated  September 20, 1999 for the purpose of
                    filing the forms of ML & Co.'s  Nikkei  225 Market  Index
                    Target-Term Securities due September 20, 2002 and ML & Co.'s
                    Energy Select Sector SPDRs(Registered Trademark) Fund Market
                    Index  Target-Term Securities due September 20, 2006.












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

     SPDRs is a registered trademark of The McGraw-Hill Companies, Inc. and has
     been licensed for use in connection  with the listing and trading of Select
     Sector SPDRs on the American Stock Exchange.





                                       31
<PAGE>

                                    SIGNATURE

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






                                              MERRILL LYNCH & CO., INC.
                                              -------------------------
                                                    (Registrant)


Date:   November 5, 1999         By:          /s/   E. Stanley O'Neal
                                              ------------------------

                                                    E. Stanley O'Neal
                                                    Executive Vice President and
                                                    Chief Financial Officer



                                       32
<PAGE>


                                INDEX TO EXHIBITS


Exhibits

3          By-Laws of Merrill Lynch & Co., Inc. effective as of July 26, 1999

11         Statement re: computation of per common share earnings

12         Statement re: computation of ratios

15         Letter re: unaudited interim financial information

27         Financial Data Schedule



<PAGE>



                                                        Exhibit 3





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

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











                                     BY-LAWS



                                       OF



                            MERRILL LYNCH & CO., INC.











                                  -----------







                             Effective July 26, 1999





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

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


<PAGE>


                                      INDEX
                                       to
                                     BY-LAWS
                                       of
                            MERRILL LYNCH & CO., INC.

                                                               PAGE
ARTICLE I - OFFICES.........................................    1

ARTICLE II - MEETINGS OF STOCKHOLDERS
      Section  1.    Annual Meeting...........................  1
      Section  2.    Special Meetings.........................  1
      Section  3.    Notice of, and Business at, Meetings.....  1
      Section  4.    Waiver of Notice.........................  3
      Section  5.    Organization.............................  3
      Section  6.    Inspectors of Election...................  3
      Section  7.    Stockholders Entitled to Vote............  4
      Section  8.    Quorum and Adjournment...................  4
      Section  9.    Order of Business........................  4
      Section 10.    Vote of Stockholders.....................  4
      Section 11.    Shares Entitled to More or Less Than One
                     Vote.....................................  5

ARTICLE III - BOARD OF DIRECTORS
      Section  1.    Election and Term........................  5
      Section  2.    Qualification............................  5
      Section  3.    Number...................................  5
      Section  4.    General Powers...........................  6
      Section  5.    Place of Meetings........................  6
      Section  6.    Organization Meetings....................  6
      Section  7.    Regular Meetings.........................  6
      Section  8.    Special Meetings; Notice and Waiver of
                     Notice...................................  6
      Section  9.    Organization of Meetings.................  7
      Section 10.    Quorum and Manner of Acting..............  7
      Section 11.    Voting...................................  7
      Section 12.    Action without a Meeting.................  7
      Section 13.    Resignations.............................  8
      Section 14.    Removal of Directors.....................  8
      Section 15.    Vacancies................................  8
      Section 16.    Directors' Compensation..................  8

ARTICLE IV - COMMITTEES
      Section  1.    Constitution and Powers..................  8
      Section  2.    Place of Meetings........................  9
      Section  3.    Meetings; Notice and Waiver of Notice....  9
      Section  4.    Organization of Meetings.................  9
      Section  5.    Quorum and Manner of Acting..............  9
      Section  6.    Voting................................... 10
      Section  7.    Records.................................. 10
      Section  8.    Vacancies................................ 10
      Section  9.    Members' Compensation.................... 10
      Section 10.    Emergency Management Committee........... 10

ARTICLE V - THE OFFICERS
      Section  1.    Officers - Qualifications................ 11
      Section  2.    Term of Office; Vacancies................ 11
      Section  3.    Removal of Elected Officers.............. 11
      Section  4.    Resignations............................. 11
      Section  5.    Officers Holding More Than One Office.... 11
      Section  6.    The Chairman of the Board................ 11
      Section  7.    The President............................ 12
      Section  8.    The Vice Chairmen of the Board........... 12
      Section  9.    The Executive Vice Presidents............ 13
      Section 10.    The Senior Vice Presidents............... 13
      Section 11.    The Vice Presidents...................... 13
      Section 12.    The Secretary............................ 13
      Section 13.    The Treasurer............................ 13
      Section 14.    Additional Duties and Authority.......... 14
      Section 15.    Compensation............................. 14

ARTICLE VI - STOCK AND TRANSFERS OF STOCK
      Section  1.    Stock Certificates....................... 14
      Section  2.    Transfers of Stock....................... 14
      Section  3.    Lost Certificates........................ 14
      Section  4.    Determination of Holders of Record for
                     Certain Purposes......................... 15


ARTICLE VII - CORPORATE SEAL
      Section  1.    Seal..................................... 15
      Section  2.    Affixing and Attesting................... 15

ARTICLE VIII - MISCELLANEOUS
      Section  1.    Fiscal Year.............................. 15
      Section  2.    Signatures on Negotiable Instruments..... 15
      Section  3.    References to Article and Section Numbers
                     and to the By-Laws and the
                     Certificate of Incorporation..............16

ARTICLE IX - AMENDMENTS.....................................   16



<PAGE>


                                     BY-LAWS

                                       OF

                            MERRILL LYNCH & CO., INC.

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

                                   ARTICLE I.

                                     OFFICES

     Merrill  Lynch & Co.,  Inc.  (hereinafter  called the  "Corporation")  may
establish or discontinue, from time to time, such offices and places of business
within or  without  the State of  Delaware  as the Board of  Directors  may deem
proper for the conduct of the Corporation's business.

                                   ARTICLE II.

                            MEETINGS OF STOCKHOLDERS

     Section 1. Annual Meeting.  The annual meeting of the holders of shares of
such  classes or series of stock as are  entitled to notice  thereof and to vote
thereat   pursuant  to  the  provisions  of  the  Certificate  of  Incorporation
(hereinafter  called the "Annual  Meeting of  Stockholders")  for the purpose of
electing  directors and  transacting  such other  business as may come before it
shall be held in each year at such time,  on such day and at such place,  within
or  without  the  State of  Delaware,  as shall be  designated  by the  Board of
Directors.

     Section 2. Special Meetings.  In addition to such meetings as are provided
for by law or by the  Certificate  of  Incorporation,  special  meetings  of the
holders of any class or series or of all classes or series of the  Corporation's
stock  may be  called  at any  time by the  Board  of  Directors  pursuant  to a
resolution  adopted by the affirmative vote of a majority of the entire Board of
Directors and may be held at such time, on such day and at such place, within or
without the State of Delaware, as shall be designated by the Board of Directors.

     Section 3. Notice of, and Business at, Meetings.

     a.  Notice.  Except as otherwise  provided by law,  written notice of each
meeting of stockholders  shall be given either by delivering a notice personally
or mailing a notice to each  stockholder of record entitled to vote thereat.  If
mailed,  the notice shall be directed to the  stockholder  in a  postage-prepaid
envelope  at his  address as it appears  on the stock  books of the  Corporation
unless,  prior to the time of mailing,  he shall have filed with the Secretary a
written  request that notices  intended for him be mailed to some other address,
in which  case it shall be mailed to the  address  designated  in such  request.
Notice of each meeting of  stockholders  shall be in such form as is approved by
<PAGE>
                                       2

the Board of  Directors  and shall state the  purpose or purposes  for which the
meeting is called,  the date and time when and the place where it is to be held,
and shall be  delivered  personally  or mailed not more than sixty (60) days and
not less than ten (10) days before the day of the  meeting.  Except as otherwise
provided by law, the business which may be transacted at any special  meeting of
stockholders  shall  consist  of and be limited to the  purpose or  purposes  so
stated in such notice.  The Secretary or an Assistant  Secretary or the Transfer
Agent of the  Corporation  shall,  after giving such  notice,  make an affidavit
stating  that  notice has been  given,  which shall be filed with the minutes of
such meeting.

     b.  Business.  No  business  may be  transacted  at an annual  meeting  of
stockholders,  other than business that is either (a) specified in the notice of
meeting (or any supplement thereto) given by or at the direction of the Board of
Directors (or any duly authorized  committee  thereof),  (b) otherwise  properly
brought  before  the  annual  meeting  by or at the  direction  of the  Board of
Directors (or any duly authorized  committee  thereof) or (c) otherwise properly
brought before the annual meeting by any  stockholder of the Corporation who (i)
is a stockholder of record on the date of the giving of the notice  provided for
in  this  Section  3(b)  and  on  the  record  date  for  the  determination  of
stockholders  entitled to vote at such annual meeting and (ii) complies with the
notice procedures set forth in this Section 3(b).

     In  addition  to any other  applicable  requirements,  for  business to be
properly  brought before an annual meeting by a  stockholder,  such  stockholder
must have given timely notice thereof in proper written form to the Secretary of
the Corporation.

     To be timely, a stockholder's notice to the Secretary must be delivered to
or mailed and received by the Secretary of the  Corporation  not less than fifty
(50) days prior to the date of the annual  meeting  of  stockholders;  provided,
that in the event that less than 60 days' notice or prior public  disclosure  of
the  date  of the  meeting  is  given  or made to  stockholders,  notice  by the
stockholder  in order to be timely must be so received  not later than the close
of business on the tenth  (10th) day  following  the day on which such notice of
the date of the annual meeting was mailed or such public  disclosure of the date
of the annual meeting was made, whichever first occurs.

     To be in proper written form, a stockholder's notice to the Secretary must
set forth as to each matter such stockholder proposes to bring before the annual
meeting (i) a brief description of the business desired to be brought before the
annual  meeting  and the  reasons  for  conducting  such  business at the annual
meeting,  (ii) the name and record address of such stockholder,  (iii) the class
or series  and number of shares of capital  stock of the  Corporation  which are
owned  beneficially or of record by such stockholder,  (iv) a description of all
arrangements or understandings  between such stockholder and any other person or
persons (including their names) in connection with the proposal of such business
by such  stockholder  and any  material  interest  of such  stockholder  in such
business and (v) a  representation  that such  stockholder  intends to appear in
person or by proxy at the  annual  meeting  to bring  such  business  before the
meeting.
<PAGE>
                                       3

     No  business  shall be  conducted  at the annual  meeting of  stockholders
except  business  brought  before the  annual  meeting  in  accordance  with the
procedures  set  forth in this  Section  3(b),  provided,  however,  that,  once
business has been properly  brought before the annual meeting in accordance with
such  procedures,  nothing  in this  Section  3(b)  shall be deemed to  preclude
discussion by any stockholder of any such business. If the Chairman of an annual
meeting  determines  that  business was not properly  brought  before the annual
meeting in accordance with the foregoing procedures,  the Chairman shall declare
to the meeting that the business was not properly brought before the meeting and
such business shall not be transacted.

     Section 4. Waiver of Notice. Whenever notice is required to be given under
any provision of law or of the Certificate of  Incorporation  or the By-Laws,  a
waiver  thereof  in  writing or by  telegraph,  cable or other form of  recorded
communication,  signed by the person entitled to notice, whether before or after
the time stated therein,  shall be deemed equivalent to notice.  Attendance of a
person at a meeting of stockholders  shall constitute a waiver of notice of such
meeting,  except when the person attends such meeting for the express purpose of
objecting,  at the beginning of the meeting,  to the transaction of any business
because the meeting is not lawfully called or convened.  Neither the business to
be  transacted  at, nor the  purpose  of, any  meeting of  stockholders  need be
specified  in any waiver of notice  unless so  required  by the  Certificate  of
Incorporation.

     Section 5.  Organization.  The Chairman of the Board shall act as chairman
at all meetings of  stockholders  at which he is present,  and as such  chairman
shall call such meetings of  stockholders to order and preside  thereat.  If the
Chairman  of the Board shall be absent  from any  meeting of  stockholders,  the
duties otherwise provided in this Section 5 of Article II to be performed by him
at such meeting shall be performed at such meeting by the officer  prescribed by
Section 6 of Article V. The Secretary of the Corporation  shall act as secretary
at all  meetings of the  stockholders,  but in his  absence the  chairman of the
meeting may appoint any person present to act as secretary of the meeting.

     Section 6. Inspectors of Election.  a. The Chairman of the Board shall, in
advance of any meeting of stockholders, appoint one or more inspectors to act at
the meeting and make a written  report  thereof.  The  Chairman of the Board may
designate  one or more persons as alternate  inspectors to replace any inspector
who fails to act. If no  inspector  or  alternate is able to act at a meeting of
stockholders,  the person  presiding  at the meeting  shall  appoint one or more
inspectors  to act at the meeting.  Each  inspector,  before  entering  upon the
discharge of his duties,  shall take and sign an oath  faithfully to execute the
duties of inspector  with strict  impartiality  and according to the best of his
ability.

     b.  The inspectors  shall: (1) ascertain the number of shares  outstanding
and the voting power of each; (2) determine the shares  represented at a meeting
and the  validity of proxies and ballots;  (3) count all votes and ballots;  (4)
determine and retain for a reasonable  period a record of the disposition of any
challenges made to any  determination  by the inspectors;  and (5) certify their
<PAGE>
                                       4

determination  of the number of shares  represented  at the  meeting,  and their
count of all votes and  ballots.  The  inspectors  may  appoint or retain  other
persons or entities to assist the inspectors in the performance of their duties.

     Section 7. Stockholders Entitled to Vote. The Board of Directors may fix a
date not more than sixty (60) days nor less than ten (10) days prior to the date
of any meeting of  stockholders,  as a record date for the  determination of the
stockholders  entitled  to  notice  of and to  vote  at  such  meeting  and  any
adjournment   thereof,  and  in  such  case  such  stockholders  and  only  such
stockholders  as shall be  stockholders  of record on the date so fixed shall be
entitled to notice of, and to vote at, such meeting and any adjournment thereof,
notwithstanding  any transfer of any stock on the books of the Corporation after
any such record date fixed as  aforesaid.  No record date shall precede the date
on which the Board of  Directors  establishes  such record date.  The  Secretary
shall  prepare and make or cause to be prepared and made, at least ten (10) days
before  every  meeting  of  stockholders,  a complete  list of the  stockholders
entitled to vote at such meeting, arranged in alphabetical order and showing the
address of each such stockholder and the number of shares registered in the name
of each such  stockholder.  Such list  shall be open to the  examination  of any
stockholder,  for any purpose germane to the meeting,  during ordinary  business
hours, for a period of at least ten (10) days prior to the meeting,  either at a
place, specified in the notice of the meeting, within the city where the meeting
is to be held, or, if not so specified,  at the place where the meeting is to be
held.  Such list shall be produced and kept at the time and place of the meeting
during the whole time thereof,  and subject to the inspection of any stockholder
who may be present.

     Section 8. Quorum and Adjournment.  Except as otherwise provided by law or
by the Certificate of Incorporation,  the holders of a majority of the shares of
stock  entitled  to vote at the  meeting  present in person or by proxy  without
regard to class or series  shall  constitute  a quorum  at all  meetings  of the
stockholders.  In the  absence of a quorum,  the  holders of a majority  of such
shares of stock present in person or by proxy may adjourn any meeting, from time
to time, until a quorum shall be present. At any such adjourned meeting at which
a quorum may be present,  any business may be  transacted  which might have been
transacted  at the  meeting as  originally  called.  No notice of any  adjourned
meeting  need be given other than by  announcement  at the meeting that is being
adjourned,  provided that if the  adjournment is for more than thirty (30) days,
or if  after  the  adjournment  a new  record  date is fixed  for the  adjourned
meeting,  then a  notice  of the  adjourned  meeting  shall  be  given  to  each
stockholder of record entitled to vote at the meeting.

     Section 9. Order of  Business.  The order of  business  at all  meetings of
stockholders shall be as determined by the chairman of the meeting.

     Section 10. Vote of Stockholders.  Except as otherwise  required by law or
by  the  Certificate  of  Incorporation  or  by  the  By-Laws,   all  action  by
stockholders  shall be taken at a stockholders'  meeting.  Every  stockholder of
record,  as  determined  pursuant  to Section 7 of this  Article  II, and who is
entitled  to  vote,  shall,  except  as  otherwise  expressly  provided  in  the
Certificate  of  Incorporation  with  respect  to any  class  or  series  of the
<PAGE>
                                       5

Corporation's capital stock, be entitled at every meeting of the stockholders to
one vote for  every  share of  stock  standing  in his name on the  books of the
Corporation.  Every stockholder entitled to vote may authorize another person or
persons to act for him by proxy duly  appointed  by an  instrument  in  writing,
subscribed by such  stockholder and executed not more than three (3) years prior
to the  meeting,  unless  the  instrument  provides  for a  longer  period.  The
attendance at any meeting of  stockholders  of a stockholder who may theretofore
have given a proxy shall not have the effect of revoking such proxy. Election of
directors shall be by written ballot but, unless  otherwise  provided by law, no
vote on any question upon which a vote of the  stockholders may be taken need be
by ballot unless the chairman of the meeting shall determine that it shall be by
ballot or the holders of a majority of the shares of stock  present in person or
by proxy and entitled to participate in such vote shall so demand.  In a vote by
ballot  each ballot  shall state the number of shares  voted and the name of the
stockholder or proxy voting.  Except as otherwise provided in Sections 14 and 15
of  Article  III or by the  Certificate  of  Incorporation,  directors  shall be
elected  by a  plurality  of the  votes  of the  shares  present  in  person  or
represented  by proxy at the  meeting and  entitled  to vote on the  election of
directors.  Except  as  otherwise  provided  by  law or by  the  Certificate  of
Incorporation, the affirmative vote of a majority of shares present in person or
represented by proxy at the meeting and entitled to vote on the subject shall be
the act of the stockholders.

     Section 11. Shares Entitled to More or Less than One Vote. If any class or
series of the Corporation's capital stock shall be entitled to more or less than
one vote for any share,  on any  matter,  every  reference  in the  By-Laws to a
majority or other  proportion  of stock  shall  refer to such  majority or other
proportion of the votes of such stock.

                                  ARTICLE III.

                               BOARD OF DIRECTORS

     Section  1. Election and Term.  Except as otherwise  provided by law or by
the Certificate of Incorporation,  and subject to the provisions of Sections 13,
14 and 15 of this Article III,  directors shall be elected at the Annual Meeting
of  Stockholders  to serve until the Annual Meeting of Stockholders in the third
year following their election and until their successors are elected and qualify
or until their earlier resignation or removal.

     Section 2.  Qualification.  No one shall be a director who is not the owner
of  shares of  Common  Stock of the  Corporation.  Acceptance  of the  office of
director may be expressed orally or in writing.

     Section 3. Number.  The number of directors  may be fixed from time to time
by resolution of the Board of Directors but shall not be less than three (3) nor
more than thirty (30).
<PAGE>
                                       6

     Section  4. General  Powers.  The business,  properties and affairs of the
Corporation  shall be  managed  by,  or under  the  direction  of,  the Board of
Directors,  which, without limiting the generality of the foregoing,  shall have
power to elect and appoint  officers of the  Corporation,  to appoint and direct
agents, to grant general or limited authority to officers,  employees and agents
of the Corporation to make,  execute and deliver contracts and other instruments
and  documents in the name and on behalf of the  Corporation  and over its seal,
without  specific  authority  in each  case,  and,  by  resolution  adopted by a
majority of the whole Board of Directors,  to appoint committees of the Board of
Directors  in addition  to those  appointed  pursuant to Article IV hereof,  the
membership of which may consist of one or more  directors,  and which may advise
the Board of Directors  with  respect to any matters  relating to the conduct of
the  Corporation's  business.  The Board of Directors  may designate one or more
directors as  alternate  members of any  committee,  including  those  appointed
pursuant to Article IV hereof, who may replace any absent or disqualified member
at any  meeting  of the  committee.  In  addition,  the Board of  Directors  may
exercise  all the powers of the  Corporation  and do all lawful  acts and things
which are not  reserved  to the  stockholders  by law or by the  Certificate  of
Incorporation.

     Section 5. Place of  Meetings.  Meetings of the Board of  Directors  may be
held at any place,  within or without the State of  Delaware,  from time to time
designated by the Board of Directors.

     Section 6. Organization  Meeting. A newly elected Board of Directors shall
meet and  organize,  and also may  transact  any other  business  which might be
transacted  at a regular  meeting  thereof,  as soon as  practicable  after each
Annual  Meeting  of  Stockholders,  at  the  place  at  which  such  meeting  of
stockholders took place, without notice of such meeting,  provided a majority of
the whole Board of Directors is present. If such a majority is not present, such
organization  meeting  may be  held at any  other  time or  place  which  may be
specified in a notice given in the manner  provided in Section 8 of this Article
III for  special  meetings of the Board of  Directors,  or in a waiver of notice
thereof.

     Section 7.  Regular  Meetings.  Regular  meetings of the Board of Directors
shall be held at such times as may be  determined  by resolution of the Board of
Directors  and no notice  shall be required for any regular  meeting.  Except as
otherwise provided by law, any business may be transacted at any regular meeting
of the Board of Directors.

     Section 8. Special Meetings; Notice and Waiver of Notice. Special meetings
of the Board of Directors shall be called by the Secretary on the request of the
Chairman of the Board,  the President or a Vice Chairman of the Board, or on the
request in writing of any three other directors  stating the purpose or purposes
of such meeting.  Notice of any special meeting shall be in form approved by the
Chairman of the Board,  the  President or a Vice  Chairman of the Board,  as the
case may be.  Notices  of  special  meetings  shall be mailed to each  director,
addressed to him at his residence or usual place of business, not later than two
(2) days before the day on which the meeting is to be held,  or shall be sent to
<PAGE>
                                       7

him at such place by telegraph, cable or other form of recorded communication or
be delivered personally or by telephone,  not later than the day before such day
of meeting. Notice of any meeting of the Board of Directors need not be given to
any director if he shall sign a written  waiver  thereof  either before or after
the time stated therein, or if he shall attend a meeting, except when he attends
such  meeting for the express  purpose of  objecting,  at the  beginning  of the
meeting,  to the transaction of any business because the meeting is not lawfully
called or convened.  Neither the business to be  transacted  at, nor the purpose
of, any  special  meeting of the Board of  Directors  need be  specified  in any
notice or written  waiver of notice  unless so  required by the  Certificate  of
Incorporation  or by the By-Laws.  Unless limited by law, by the  Certificate of
Incorporation  or by the By-Laws,  any and all business may be transacted at any
special meeting.

     Section  9.  Organization  of  Meetings.  The  Chairman of the Board shall
preside at all meetings of the Board of Directors at which he is present. If the
Chairman  of the  Board  shall  be  absent  from  any  meeting  of the  Board of
Directors,  the duties otherwise provided in this Section 9 of Article III to be
performed  by him at such  meeting  shall be  performed  at such  meeting by the
officer  prescribed  by Section 6 of Article V. If no such officer is present at
such meeting, one of the directors present shall be chosen by the members of the
Board of  Directors  present to preside at such  meeting.  The  Secretary of the
Corporation  shall  act as  the  secretary  at all  meetings  of  the  Board  of
Directors,  and in his absence a temporary  secretary  shall be appointed by the
chairman of the meeting.

     Section 10. Quorum and Manner of Acting.  Except as otherwise  provided by
Section 6 of this  Article  III,  at every  meeting  of the  Board of  Directors
one-third (1/3) of the total number of directors constituting the whole Board of
Directors  shall  constitute  a  quorum  but  in no  event  shall  a  quorum  be
constituted by less than two (2) directors.  Except as otherwise provided by law
or by the Certificate of Incorporation, or by Section 15 of this Article III, or
by  Section 1 or  Section 8 of  Article  IV, or by Section 3 of Article V, or by
Article IX, the act of a majority of the directors  present at any such meeting,
at which a quorum is present, shall be the act of the Board of Directors. In the
absence  of a quorum,  a majority  of the  directors  present  may  adjourn  any
meeting,  from  time to time,  until a  quorum  is  present.  No  notice  of any
adjourned  meeting need be given other than by  announcement at the meeting that
is being adjourned.  Members of the Board of Directors or any committee  thereof
may  participate  in a meeting of the Board of Directors or of such committee by
means of conference  telephone or similar  communications  equipment by means of
which  all  persons  participating  in the  meeting  can hear  each  other,  and
participation  by a member of the Board of  Directors  in a meeting  pursuant to
this Section 10 of Article III shall  constitute  his presence in person at such
meeting.

     Section 11. Voting.  On any question on which the Board of Directors  shall
vote,  the names of those voting and their votes shall be entered in the minutes
of the meeting if any member of the Board of Directors so requests at the time.

     Section 12. Action without a Meeting.  Except as otherwise provided by law
or by the Certificate of  Incorporation,  any action required or permitted to be
taken at any meeting of the Board of Directors or of any  committee  thereof may
be taken without a meeting,  if prior to such action all members of the Board of
Directors or of such committee,  as the case may be, consent thereto in writing,
and the writing or writings  are filed with the  minutes of  proceedings  of the
Board of Directors or the committee.
<PAGE>
                                       8

     Section 13. Resignations. Any director may resign at any time upon written
notice of resignation to the  Corporation.  Any  resignation  shall be effective
immediately  unless a date certain is specified for it to take effect,  in which
event it shall be effective upon such date,  and  acceptance of any  resignation
shall  not be  necessary  to make it  effective,  irrespective  of  whether  the
resignation is tendered subject to such  acceptance.

     Section  14.Removal of  Directors.  Subject to the rights of the holders of
any  series  of  Preferred  Stock or any  other  class of  capital  stock of the
Corporation (other than the Common Stock) then outstanding, (i) any director, or
the entire Board of Directors,  may be removed from office at any time, but only
for cause,  by the  affirmative  vote of the  holders  of record of  outstanding
shares  representing  at least  80% of the  voting  power of all the  shares  of
capital stock of the Corporation then entitled to vote generally in the election
of directors,  voting  together as a single class,  and (ii) any director may be
removed from office at any time, but only for cause, by the affirmative  vote of
a majority of the entire Board of Directors.

     Section 15. Vacancies.  Subject to the rights of the holders of any series
of Preferred Stock or any other class of capital stock of the Corporation (other
than the Common Stock) then outstanding, any vacancies in the Board of Directors
for any reason,  including by reason of any increase in the number of directors,
shall,  if occurring  prior to the expiration of the term of office of the class
in which such vacancy occurs,  be filled only by the Board of Directors,  acting
by the affirmative vote of a majority of the remaining directors then in office,
although  less than a quorum,  and any  directors  so elected  shall hold office
until the next election of the class for which such  directors have been elected
and until their successors are elected and qualify.

     Section  16.  Directors'  Compensation.  Any and all directors may receive
such reasonable  compensation for their services as such, whether in the form of
salary or a fixed fee for attendance at meetings,  with expenses, if any, as the
Board of Directors may from time to time  determine.  Nothing  herein  contained
shall be construed to preclude any director from serving the  Corporation in any
other capacity and receiving compensation therefor.
                                  ARTICLE IV.

                                   COMMITTEES

     Section  1.  Constitution  and  Powers.  The Board of  Directors  may,  by
resolution  adopted  by  affirmative  vote of a majority  of the whole  Board of
Directors,  appoint  one or more  committees  of the Board of  Directors,  which
committees  shall have such  powers and duties as the Board of  Directors  shall
properly determine. Unless otherwise provided by the Board of Directors, no such
other  committee of the Board of  Directors  shall be composed of fewer than two
(2) directors.
<PAGE>
                                       9

     Section 2. Place of  Meetings.  Meetings of any  committee  of the Board of
Directors  may be held at any place,  within or without  the State of  Delaware,
from time to time designated by the Board of Directors or such committee.

     Section 3. Meetings;  Notice and Waiver of Notice. Regular meetings of any
committee  of the  Board  of  Directors  shall  be held at such  times as may be
determined by resolution  either of the Board of Directors or of such  committee
and no notice shall be required for any regular meeting. Special meetings of any
committee  shall be called by the  secretary  thereof  upon  request  of any two
members thereof. Notice of any special meeting of any committee shall be in form
approved by the Chairman of the Board,  the  President or a Vice Chairman of the
Board,  as the case may be. Notices of special  meetings shall be mailed to each
member,  addressed to him at his residence or usual place of business, not later
than two (2) days before the day on which the meeting is to be held, or shall be
sent to him at such  place by  telegraph,  cable or any other  form of  recorded
communication,  or be delivered  personally or by telephone,  not later than the
day before such day of meeting.  Neither the business to be  transacted  at, nor
the purpose of, any special  meeting of any committee,  need be specified in any
notice or written  waiver of notice  unless so  required by the  Certificate  of
Incorporation  or the By-Laws.  Notices of any such meeting need not be given to
any member of any committee,  however, if waived by him as provided in Section 8
of Article III, and the  provisions  of such Section 8 with respect to waiver of
notice of  meetings  of the Board of  Directors  shall  apply to meetings of any
committee as well.

     Section  4.  Organization  of  Meetings.  The most  senior  officer of the
Corporation  present,  if any be  members of the  committee,  and,  if not,  the
director  present who has served the longest as a director,  except as otherwise
expressly provided by the Board of Directors or the committee,  shall preside at
all  meetings of any  committee.  The  Secretary of the  Corporation,  except as
otherwise  expressly provided by the Board of Directors,  shall act as secretary
at all meetings of any committee and in his absence a temporary  secretary shall
be appointed by the chairman of the meeting.

     Section 5. Quorum and Manner of Acting.  One-third (1/3) of the members of
any committee  then in office shall  constitute a quorum for the  transaction of
business,  and the act of a majority of those  present at any meeting at which a
quorum is  present,  shall be the act of such  committee.  In the  absence  of a
quorum, a majority of the members of any committee present,  or, if two or fewer
members shall be present,  any member of the committee present or the Secretary,
may adjourn any meeting, from time to time, until a quorum is present. No notice
of any adjourned meeting need be given other than by announcement at the meeting
<PAGE>
                                       10

that is being  adjourned.  The  provisions  of Section  10 of  Article  III with
respect to  participation  in a meeting of a committee of the Board of Directors
and the  provisions of Section 12 of Article III with respect to action taken by
a  committee  of the  Board  of  Directors  without  a  meeting  shall  apply to
participation in meetings of and action taken by any committee.

     Section 6. Voting.  On any question on which any committee  shall vote, the
names of those  voting and their  votes  shall be entered in the  minutes of the
meeting if any member of such committee so requests.

     Section  7. Records.  All committees  shall keep minutes of their acts and
proceedings,  which shall be submitted at the next regular  meeting of the Board
of Directors  unless sooner  submitted at an  organization or special meeting of
the Board of  Directors,  and any action  taken by the Board of  Directors  with
respect thereto shall be entered in the minutes of the Board of Directors.

     Section 8. Vacancies.  Any vacancy among the appointed members or alternate
members of any committee of the Board of Directors may be filled by  affirmative
vote of a majority of the whole Board of Directors.

     Section  9. Members'  Compensation.  Members of all committees may receive
such reasonable  compensation for their services as such, whether in the form of
salary or a fixed fee for attendance at meetings,  with expenses, if any, as the
Board of Directors may from time to time  determine.  Nothing  herein  contained
shall be  construed  to preclude  any member of any  committee  from serving the
Corporation in any other capacity and receiving compensation therefor.

     Section 10. Emergency Management Committee.  In the event that a quorum of
the Board of  Directors  cannot  readily be  convened  as a result of  emergency
conditions  following a catastrophe or disaster,  then all the powers and duties
vested  in the Board of  Directors  shall  vest  automatically  in an  Emergency
Management Committee which shall consist of all readily available members of the
Board of Directors  and which  Committee  shall have and may exercise all of the
powers of the Board of Directors in the  management  of the business and affairs
of the Corporation.  Two members shall constitute a quorum.  Other provisions of
these By-Laws  notwithstanding,  the Emergency Management Committee shall call a
meeting  of the Board of  Directors  as soon as  circumstances  permit,  for the
purpose of filling vacancies on the Board of Directors and its committees and to
take such other action as may be  appropriate;  and if the Emergency  Management
Committee  determines  that less than a majority  of the members of the Board of
Directors are available for service,  the Emergency  Management Committee shall,
as soon as practicable,  issue a call for a special meeting of stockholders  for
the election of  directors.  The powers of the  Emergency  Management  Committee
shall  terminate  upon the  convening  of the meeting of the Board of  Directors
above prescribed at which a majority of the members thereof shall be present, or
upon the convening of the above prescribed  meeting of  stockholders,  whichever
first shall occur.

<PAGE>
                                       11




                                   ARTICLE V.

                                  THE OFFICERS

     Section  1.  Officers  -  Qualifications.  The  elected  officers  of  the
Corporation  shall be a Chairman of the Board,  a Secretary  and a Treasurer and
may also include one or more Vice  Chairmen of the Board,  a  President,  one or
more Executive Vice  Presidents,  one or more Senior Vice  Presidents and one or
more Vice  Presidents.  The  elected  officers  shall be elected by the Board of
Directors.  The Chairman of the Board,  the  President and each Vice Chairman of
the  Board,  shall  be  selected  from  the  directors.  Assistant  Secretaries,
Assistant  Treasurers  and such other  officers  as may be deemed  necessary  or
appropriate  may be  appointed  by the Board of  Directors  or may be  appointed
pursuant to Section 6 of this Article V.

     Section  2.  Term of  Office;  Vacancies.  So far as is  practicable,  all
elected  officers shall be elected at the  organization  meeting of the Board of
Directors in each year,  and except as  otherwise  provided in Sections 3 and 4,
and subject to the provisions of Section 6, of this Article V, shall hold office
until the organization  meeting of the Board of Directors in the next subsequent
year and until  their  respective  successors  are  elected and qualify or until
their earlier  resignation or removal.  All appointed officers shall hold office
during the pleasure of the Board of Directors and the Chairman of the Board.  If
any  vacancy  shall  occur in any office,  the Board of  Directors  may elect or
appoint a successor to fill such vacancy for the remainder of the term.

     Section 3. Removal of Elected Officers. Any elected officer may be removed
at any time,  either for or without cause, by affirmative  vote of a majority of
the whole Board of Directors,  at any regular  meeting or at any special meeting
called for the  purpose  and,  in the case of any officer not more senior than a
Senior Vice President,  by affirmative vote of a majority of the whole committee
of the Board of Directors so empowered at any regular  meeting or at any special
meeting called for the purpose.

     Section 4. Resignations.  Any officer may resign at any time, upon written
notice of resignation to the  Corporation.  Any  resignation  shall be effective
immediately  unless a date certain is specified for it to take effect,  in which
event it shall be effective upon such date,  and  acceptance of any  resignation
shall  not be  necessary  to make it  effective,  irrespective  of  whether  the
resignation is tendered subject to such acceptance.

     Section 5. Officers Holding More Than One Office.  Any officer may hold two
or more  offices the duties of which can be  consistently  performed by the same
person.

     Section  6. The Chairman of the Board.  The Chairman of the Board shall be
the chief executive officer of the Corporation.  He shall direct, coordinate and
control the Corporation's business and activities and its operating expenses and
capital  expenditures,  and shall have  general  authority  to exercise  all the
<PAGE>
                                       12

powers  necessary for the chief  executive  officer of the  Corporation,  all in
accordance with basic policies  established by and subject to the control of the
Board of Directors. He shall be responsible for the employment or appointment of
employees,  agents and officers  (except  officers to be elected by the Board of
Directors  pursuant to Section 1 of this  Article V) as may be required  for the
conduct of the business and the attainment of the objectives of the Corporation,
and shall have authority to fix  compensation  as provided in Section 15 of this
Article V. He shall have  authority to suspend or to remove any employee,  agent
or  appointed  officer of the  Corporation  and to suspend for cause any elected
officer of the  Corporation  and, in the case of the suspension for cause of any
such elected officer, to recommend to the Board of Directors what further action
should be taken.  He shall have general  authority to execute  bonds,  deeds and
contracts in the name and on behalf of the Corporation. As provided in Section 5
of Article II, he shall act as chairman at all meetings of the  stockholders  at
which he is present,  and,  as  provided  in Section 9 of Article  III, he shall
preside at all meetings of the Board of Directors at which he is present. In the
absence of the  Chairman of the Board,  his duties  shall be  performed  and his
authority may be exercised by the President, and, in the absence of the Chairman
of the  Board  and the  President,  such  duties  shall  be  performed  and such
authority  may be exercised by such officer as may have been  designated  by the
most senior officer of the Corporation who has made any such  designation,  with
the  right  reserved  to the  Board  of  Directors  to make the  designation  or
supersede any designation so made.

     Section  7. The  President.  The  President,  if any,  shall be the  chief
operating officer of the Corporation. He shall implement the general directives,
plans and  policies  formulated  by the  Chairman  of the Board  pursuant to the
By-Laws, in general shall have authority to exercise all powers delegated to him
by the Chairman of the Board and shall  establish  operating and  administrative
plans and policies and direct and  coordinate the  Corporation's  organizational
components,  within the scope of the authority  delegated to him by the Board of
Directors  or the  Chairman of the Board.  He shall have  general  authority  to
execute bonds,  deeds and contracts in the name and on behalf of the Corporation
and responsibility  for the employment or appointment of such employees,  agents
and officers (except  officers to be elected by the Board of Directors  pursuant
to Section 1 of this Article V) as may be required to carry on the operations of
the business and authority to fix  compensation  of such  employees,  agents and
officers as provided in Section 15 of this Article V. He shall have authority to
suspend  or to remove  any  employee  or agent of the  Corporation  (other  than
officers).  As  provided  in Section 6 of this  Article V, in the absence of the
Chairman of the Board,  the President  shall perform all the duties and exercise
the authority of the Chairman of the Board. In the absence of the President, his
duties shall be performed  and his authority may be exercised by the Chairman of
the Board.  In the absence of the President  and the Chairman of the Board,  the
duties of the President shall be performed and his authority may be exercised by
such  officer  as may have been  designated  by the most  senior  officer of the
Corporation  who has made any such  designation,  with the right reserved to the
Board of Directors to make the designation or supersede any designation so made.

     Section  8. The Vice  Chairmen of the Board.  The several Vice Chairmen of
the Board,  if any, shall perform such duties and may exercise such authority as
may from time to time be  conferred  upon them by the  Board of  Directors,  the
Chairman of the Board or the President.
<PAGE>
                                       13

     Section  9. The Executive  Vice  Presidents.  The several  Executive  Vice
Presidents, if any, shall perform such duties and may exercise such authority as
may from time to time be  conferred  upon them by the  Board of  Directors,  the
Chairman of the Board or the President.

     Section   10.  The  Senior  Vice  Presidents.   The  several  Senior  Vice
Presidents, if any, shall perform such duties and may exercise such authority as
may from time to time be  conferred  upon them by the  Board of  Directors,  the
Chairman  of the Board,  the  President,  any Vice  Chairman of the Board or any
Executive Vice President.

     Section  11. The Vice  Presidents.  The several Vice  Presidents,  if any,
shall  perform such duties and may exercise  such  authority as may from time to
time be  conferred  upon them by the Board of  Directors,  the  Chairman  of the
Board,  the  President,  any Vice  Chairman of the Board or any  Executive  Vice
President.

     Section  12. The  Secretary.  The Secretary  shall attend to the giving of
notice  of all  meetings  of  stockholders  and of the  Board of  Directors  and
committees thereof, and, as provided in Section 5 of Article II and Section 9 of
Article  III,  shall  keep  minutes  of  all  proceedings  at  meetings  of  the
stockholders and of the Board of Directors at which he is present, as well as of
all proceedings at all meetings of committees of the Board of Directors at which
he has served as secretary,  and where some other person has served as secretary
thereto,   the  Secretary  shall  maintain   custody  of  the  minutes  of  such
proceedings.  As provided  in Section 2 of Article  VII, he shall have charge of
the corporate seal and shall have authority to attest any and all instruments or
writings  to which the same may be  affixed.  He shall keep and  account for all
books, documents, papers and records of the Corporation,  except those for which
some other officer or agent is properly accountable.  He shall generally perform
all the duties usually appertaining to the office of secretary of a corporation.
In the  absence of the  Secretary,  such  person as shall be  designated  by the
Chairman of the Board shall perform his duties.

     Section  13. The Treasurer.  The Treasurer shall have the care and custody
of all the funds of the  Corporation and shall deposit the same in such banks or
other depositories as the Board of Directors or any officer or officers,  or any
officer and agent jointly,  thereunto duly authorized by the Board of Directors,
shall, from time to time, direct or approve. Except as otherwise provided by the
Board of Directors or in the Corporation's  plan of organization,  the Treasurer
shall  keep a full and  accurate  account  of all  moneys  received  and paid on
account of the  Corporation,  shall render a statement of accounts  whenever the
Board of Directors  shall  require,  shall perform all other  necessary acts and
duties in connection  with the  administration  of the financial  affairs of the
Corporation and shall generally  perform all the duties usually  appertaining to
the office of the treasurer of a corporation.  Whenever required by the Board of
<PAGE>
                                       14

Directors,  the  Treasurer  shall give bonds for the  faithful  discharge of the
duties  of that  office  in such  sums and with  such  sureties  as the Board of
Directors shall approve.  In the absence of the Treasurer,  such person as shall
be designated by the President shall perform such duties.

     Section 14. Additional Duties and Authority.  In addition to the foregoing
specifically  enumerated  duties and  authority,  the  several  officers  of the
Corporation  shall  perform  such other  duties and may  exercise  such  further
authority as the Board of Directors may, from time to time, determine, or as may
be assigned to them by any superior officer.

     Section  15.  Compensation.  Except as fixed or controlled by the Board of
Directors or  otherwise,  compensation  of all officers and  employees  shall be
fixed by the  Chairman  of the  Board,  or by the  President  within  the limits
approved by the Chairman of the Board,  or by other officers of the  Corporation
exercising  authority  granted  to them  under the plan of  organization  of the
Corporation.

                                   ARTICLE VI.

                          STOCK AND TRANSFERS OF STOCK

     Section 1. Stock Certificates.  The capital stock of the Corporation shall
be represented by certificates  signed by, or in the name of the Corporation by,
the Chairman of the Board, the President or a Vice Chairman of the Board, and by
the  Secretary  or an Assistant  Secretary  or by the  Treasurer or an Assistant
Treasurer,  and  sealed  with  the  seal  of  the  Corporation.  If  such  stock
certificate is  countersigned  by a Transfer Agent other than the Corporation or
its employee or by a Registrar other than the  Corporation or its employee,  any
other signature on the certificate may be a facsimile, engraved or printed. Such
seal may be a facsimile, engraved or printed. In case any such officer, Transfer
Agent or Registrar who has signed or whose  facsimile  signature has been placed
upon a  certificate  shall have  ceased to be such  officer,  Transfer  Agent or
Registrar  before  such  certificate  is  issued  by  the  Corporation,  it  may
nevertheless  be  issued  by the  Corporation  with the same  effect  as if such
officer,  Transfer  Agent or Registrar  had not ceased to be such at the date of
its issue.  The  certificates  representing the capital stock of the Corporation
shall be in such form as shall be approved by the Board of Directors.

     Section  2.  Transfers  of Stock.  Transfers of stock shall be made on the
books  of the  Corporation  by the  person  named in the  certificate,  or by an
attorney lawfully constituted in writing, and upon surrender and cancellation of
a certificate or  certificates  for a like number of shares of the same class or
series of stock,  duly endorsed or accompanied by proper evidence of succession,
assignment or authority to transfer,  and with such proof of the authenticity of
the signatures as the Corporation or its agents may reasonably  require and with
all  required  stock  transfer  tax  stamps  affixed  thereto  and  canceled  or
accompanied by sufficient funds to pay such taxes.

     Section  3. Lost  Certificates.  In case any certificate of stock shall be
lost,  stolen or destroyed,  the Board of Directors,  in its discretion,  or any
officer or officers  thereunto  duly  authorized by the Board of Directors,  may
authorize the issue of a substitute  certificate in place of the  certificate so
lost,  stolen or destroyed;  provided,  however,  that,  in each such case,  the
applicant  for  a  substitute   certificate   shall  furnish   evidence  to  the
Corporation, which it determines in its discretion is satisfactory, of the loss,
theft or destruction of such certificate and of the ownership thereof,  and also
such security or indemnity as may be required by it.
<PAGE>
                                       15

     Section  4.  Determination of Holders of Record for Certain  Purposes.  In
order to determine the  stockholders or other holders of securities  entitled to
receive  payment of any  dividend  or other  distribution  or  allotment  of any
rights, or entitled to exercise any rights in respect of any change,  conversion
or exchange of capital stock or other securities or for the purpose of any other
lawful  action,  the Board of Directors may fix, in advance,  a record date, not
more than sixty (60) days prior to the date of payment of such dividend or other
distribution  or  allotment  of such  rights or the date when any such rights in
respect of any change,  conversion  or exchange  of stock or  securities  may be
exercised, and in such case only holders of record on the date so fixed shall be
entitled to receive payment of such dividend or other distribution or to receive
such  allotment  of rights,  or to exercise  such  rights,  notwithstanding  any
transfer of any stock or other securities on the books of the Corporation  after
any such record date fixed as  aforesaid.  No record date shall precede the date
on which the Board of Directors establishes such record date.

                                  ARTICLE VII.

                                 CORPORATE SEAL

     Section  1.  Seal.  The seal of the  Corporation  shall be in the form of a
circle  and  shall  bear the name of the  Corporation  and in the  center of the
circle the words "Corporate Seal, Delaware" and the figures "1973".

     Section 2. Affixing and Attesting. The seal of the Corporation shall be in
the  custody  of the  Secretary,  who shall have power to affix it to the proper
corporate instruments and documents, and who shall attest it. In his absence, it
may be affixed and attested by an Assistant Secretary, or by the Treasurer or an
Assistant  Treasurer or by any other person or persons as may be  designated  by
the Board of Directors.

                                  ARTICLE VIII.

                                  MISCELLANEOUS

     Section 1. Fiscal Year. The fiscal year of the Corporation shall end on the
last Friday of December in each year and the succeeding  fiscal year shall begin
on the day next succeeding the last day of the preceding fiscal year.

     Section 2. Signatures on Negotiable Instruments.  All bills, notes, checks
or other  instruments for the payment of money shall be signed or  countersigned
by such  officers  or agents and in such  manner as,  from time to time,  may be
prescribed by resolution (whether general or special) of the Board of Directors,
or may be  prescribed  by any  officer or  officers,  or any  officer  and agent
jointly, thereunto duly authorized by the Board of Directors.
<PAGE>
                                       16

     Section  3.  References to Article and Section  Numbers and to the By-Laws
and the Certificate of Incorporation.  Whenever in the By-Laws reference is made
to an Article or Section  number,  such reference is to the number of an Article
or Section of the  By-Laws.  Whenever  in the By-Laws  reference  is made to the
By-Laws, such reference is to these By-Laws of the Corporation,  as amended, and
whenever  reference is made to the Certificate of Incorporation,  such reference
is to the Certificate of Incorporation of the Corporation, as amended, including
all documents deemed by the General  Corporation Law of the State of Delaware to
constitute a part thereof.

                                   ARTICLE IX.

                                   AMENDMENTS

     The  By-Laws may be altered,  amended or repealed at any Annual Meeting of
Stockholders,  or at any special  meeting of holders of shares of stock entitled
to vote thereon,  provided that in the case of a special  meeting notice of such
proposed  alteration,  amendment or repeal be included in the notice of meeting,
by a vote of the holders of a majority of the shares of stock  present in person
or by proxy at the meeting and entitled to vote thereon, or (except as otherwise
expressly  provided in any By-Law adopted by the  stockholders)  by the Board of
Directors at any valid  meeting by  affirmative  vote of a majority of the whole
Board of Directors.


<TABLE>
<CAPTION>
                                                                                               EXHIBIT 11



                                                           MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                                           COMPUTATION OF PER COMMON SHARE EARNINGS
                                                            (In Millions, Except Per Share Amounts)



                                            FOR THE THREE MONTHS ENDED          FOR THE NINE MONTHS ENDED
                                            --------------------------          -------------------------
                                              SEPT. 24,      SEPT. 25,            SEPT. 24,     SEPT. 25,
                                                  1999           1998                 1999          1998
                                              --------       --------             --------      --------
<S>                                           <C>           <C>                  <C>            <C>
EARNINGS
Net earnings                                     $ 572         $ (163)              $1,854         $ 900
Preferred stock dividends                          (10)           (10)                 (29)          (29)
                                                 -----         ------               ------         -----
Net earnings  applicable to
  common stockholders                            $ 562         $ (173)              $1,825         $ 871
                                                 =====         ======               ======         =====


WEIGHTED-AVERAGE SHARES OUTSTANDING              370.3          357.6                367.6         354.1
                                                 -----         ------               ------         -----

Effect of Dilutive Instruments:
  Employee stock options                          27.1           29.6                 29.3          30.9
  FCCAAP shares                                   16.2           16.2                 16.4          16.7
  Restricted units                                 5.4            5.1                  5.3           4.9
  ESPP shares                                      0.1              -                  0.1           0.1
                                                 -----         ------               ------         -----


  DILUTIVE POTENTIAL COMMON SHARES                48.8           50.9                 51.1          52.6
                                                 -----         ------               ------         -----

TOTAL WEIGHTED-AVERAGE DILUTED SHARES            419.1          408.5 (1)            418.7         406.7
                                                 =====         ======               ======         =====


BASIC EARNINGS PER SHARE                         $1.52         $(0.48)              $ 4.97         $2.46
                                                 =====         ======               ======         =====


DILUTED EARNINGS PER SHARE                       $1.34         $(0.48)(1)           $ 4.36         $2.14
                                                 =====         ======               ======         =====

</TABLE>


(1)  Since  accounting  principles  require  that a net loss not be  diluted  by
potential  comman  shares,  diluted loss per share for the 1998 third quarter is
calculated using weighted-average shares outstanding only.


Basic  and  diluted  earnings  per share  are  based on  actual  numbers  before
rounding.



<TABLE>
<CAPTION>

                                                                                                                 EXHIBIT 12

                                                  MERRILL LYNCH & CO., INC. AND SUBSIDIARIES
                                               COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND
                                                 COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
                                                            (dollars in millions)





                                                           FOR THE THREE MONTHS ENDED              FOR THE NINE MONTHS ENDED
                                                           --------------------------              -------------------------
                                                           SEPT. 24,        SEPT. 25,              SEPT. 24,       SEPT. 25,
                                                               1999             1998                   1999            1998
                                                           --------         --------               --------        --------
<S>                                                       <C>              <C>                    <C>            <C>

Pre-tax earnings (loss) from continuing operations           $  891           $ (205)                $2,918         $ 1,577

Add:  Fixed charges (excluding
      capitalized interest and preferred security
      dividend requirements of subsidiaries)                  3,197            4,553                  9,792          13,411
                                                             ------           ------                 ------         -------

Pre-tax earnings before fixed charges                         4,088            4,348                 12,710          14,988
                                                             ======           ======                 ======         =======
Fixed charges:
   Interest                                                   3,138            4,493                  9,612          13,247
   Other (a)                                                    110               94                    332             249
                                                             ------           ------                 ------         -------

   Total fixed charges                                        3,248            4,587                  9,944          13,496
                                                             ======           ======                 ======         =======

Preferred stock dividend requirements                            14               15                     41              46
                                                             ------           ------                 ------         -------

Total combined fixed charges
   and preferred stock dividends                             $3,262           $4,602                 $9,985         $13,542
                                                             ======           ======                 ======         =======

Ratio of earnings to fixed charges (b)                         1.26             0.95                   1.28            1.11

Ratio of earnings to combined fixed charges
   and preferred stock dividends (b)                           1.25             0.94                   1.27            1.11

</TABLE>


(a)          Other  fixed  charges  consist of the  interest  factor in rentals,
             amortization of debt issuance costs,  preferred  security  dividend
             requirements of subsidiaries, and capitalized interest.

(b)          The ratio calculations indicate a less than one-to-one coverage for
             the three  months  ended  September  25,  1998.  Pre-tax  loss from
             continuing operations for the three months ended September 25, 1998
             is inadequate to cover the fixed charges. The deficient amounts for
             the respective ratios are $239 and $254.



                                                                      Exhibit 15








November 5, 1999

Merrill Lynch & Co., Inc.
World Financial Center
North Tower
New York, NY  10281


We have made a review, in accordance with standards  established by the American
Institute of Certified Public  Accountants,  of the unaudited  interim condensed
consolidated financial information of Merrill Lynch & Co., Inc. and subsidiaries
("Merrill  Lynch") as of  September  24, 1999 and for the three- and  nine-month
periods  ended  September  24, 1999 and  September  25, 1998 as indicated in our
report dated November 5, 1999; because we did not perform an audit, we expressed
no opinion on that information.

We are aware  that our  report  referred  to above,  which is  included  in your
Quarterly  Report on Form 10-Q for the quarter  ended  September  24,  1999,  is
incorporated by reference in the following documents, as amended:


Filed on Form S-8:

     Registration Statement No. 33-41942 (1986 Employee Stock Purchase Plan)

     Registration Statement No. 33-17908 (Incentive Equity Purchase Plan)

     Registration Statement No. 33-33336 (Long-Term Incentive Compensation
          Plan)

     Registration Statement No. 33-51831 (Long-Term Incentive Compensation
          Plan)

     Registration Statement No. 33-51829 (401(k) Savings and Investment Plan)

     Registration Statement No. 33-54154 (Non-Employee Directors' Equity
          Plan)

     Registration Statement No. 33-54572 (401(k) Savings and Investment Plan
          (Puerto Rico))

     Registration Statement No. 33-56427 (Amended and Restated 1994 Deferred
          Compensation Plan for a Select Group of Eligible Employees)

     Registration Statement No. 33-55155 (1995 Deferred Compensation Plan
          for a Select Group of Eligible Employees)

     Registration Statement No. 33-60989 (1996 Deferred Compensation Plan
          for a Select Group of Eligible Employees)

     Registration Statement No. 333-00863 (401(k) Savings & Investment Plan)

     Registration Statement No. 333-09779 (1997 Deferred Compensation Plan
          for a Select Group of Eligible Employees)

     Registration Statement No. 333-13367 (Restricted Stock Plan for Former
          Employees of Hotchkis and Wiley)

     Registration Statement No. 333-15009 (1997 KECALP Deferred
          Compensation Plan for a Select Group of Eligible Employees)

     Registration Statement No. 333-17099 (Deferred Unit and Stock Unit
          Plan for Non-Employee Directors)

     Registration Statement No. 333-18915 (Long-Term Incentive Compensation
          Plan for Managers and Producers)

     Registration Statement No. 333-32209 (1998 Deferred Compensation Plan
          for a Select Group of Eligible Employees)

     Registration Statement No. 333-33125 (Employee Stock Purchase Plan for
          Employees of Merrill Lynch Partnerships)

     Registration Statement No. 333-41425 (401(k) Savings & Investment Plan)

     Registration Statement No. 333-56291 (Long-Term Incentive Compensation
          Plan for Managers and Producers)

     Registration Statement No. 333-60211 (1999 Deferred Compensation Plan
          for a Select Group of Eligible Employees)

     Registration Statement No. 333-62311 (Replacement Options; Midland
          Walwyn Inc.)

     Registration Statement No. 333-85421 (401(k) Savings and Investment Plan)

     Registration Statement No. 333-85423 (2000 Deferred Compensation Plan for
          a Select Group of Eligible Employees)

Filed on Form S-3:

     Debt Securities:

     Registration Statement No. 33-54218

     Registration Statement No. 2-78338

     Registration Statement No. 2-89519

     Registration Statement No. 2-83477

     Registration Statement No. 33-03602

     Registration Statement No. 33-17965

     Registration Statement No. 33-27512

     Registration Statement No. 33-35456

     Registration Statement No. 33-42041

     Registration Statement No. 33-45327

     Registration Statement No. 33-49947

     Registration Statement No. 33-51489

     Registration Statement No. 33-52647

     Registration Statement No. 33-60413

     Registration Statement No. 33-61559

     Registration Statement No. 33-65135

     Registration Statement No. 333-13649

     Registration Statement No. 333-25255

     Registration Statement No. 333-28537

     Registration Statement No. 333-44173

     Registration Statement No. 333-59997

     Registration Statement No. 333-68747


     Medium Term Notes:

     Registration Statement No.  2-96315

     Registration Statement No. 33-03079

     Registration Statement No. 33-05125

     Registration Statement No. 33-09910

     Registration Statement No. 33-16165

     Registration Statement No. 33-19820

     Registration Statement No. 33-23605

     Registration Statement No. 33-27549

     Registration Statement No. 33-38879


     Other Securities:

     Registration Statement No. 33-33335 (Common Stock)

     Registration Statement No. 33-45777 (Common Stock)

     Registration Statement No. 33-55363 (Preferred Stock)

     Registration Statement No. 333-02275 (Long-Term Incentive Compensation
          Plan)

     Registration Statement No. 333-16603 (TOPrS)

     Registration Statement No. 333-20137 (TOPrS)

     Registration Statement No. 333-24889 (Long-Term Incentive Compensation
          Plan, and Long-Term Incentive Compensation Plan for Managers and
          Producers)

     Registration Statement No. 333-36651 (Hotchkis and Wiley Resale)

     Registration Statement No. 333-42859 (TOPrS)

     Registration Statement No. 333-59263 (Exchangeable Shares of Merrill
          Lynch & Co., Canada Ltd. re: Midland Walwyn Inc.)

     Registration Statement No. 333-67903 (Howard Johnson & Company Resale)



We are also aware that the aforementioned report,  pursuant to Rule 436(c) under
the  Securities  Act of  1933,  is not  considered  a part  of the  Registration
Statement  prepared  or  certified  by an  accountant  or a report  prepared  or
certified by an accountant within the meaning of Sections 7 and 11 of that Act.

/s/ Deloitte & Touche LLP

New York, New York
November 5, 1999



<TABLE> <S> <C>

<ARTICLE>                     BD


<S>                             <C>
<PERIOD-TYPE>                   OTHER
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-END>                                   SEP-24-1999
<CASH>                                          12,014
<RECEIVABLES>                                   52,535
<SECURITIES-RESALE>                             57,151
<SECURITIES-BORROWED>                           38,552
<INSTRUMENTS-OWNED>                            137,702 <F1>
<PP&E>                                           3,007
<TOTAL-ASSETS>                                 312,936
<SHORT-TERM>                                    30,532
<PAYABLES>                                      29,712
<REPOS-SOLD>                                    62,219
<SECURITIES-LOANED>                              7,505
<INSTRUMENTS-SOLD>                              90,355 <F2>
<LONG-TERM>                                     55,400
                                0
                                        425
<COMMON>                                           630
<OTHER-SE>                                      11,045
<TOTAL-LIABILITY-AND-EQUITY>                   312,936 <F3>
<TRADING-REVENUE>                                3,568
<INTEREST-DIVIDENDS>                            11,077
<COMMISSIONS>                                    4,599
<INVESTMENT-BANKING-REVENUES>                    2,489
<FEE-REVENUE>                                    3,452
<INTEREST-EXPENSE>                               9,635
<COMPENSATION>                                   8,237
<INCOME-PRETAX>                                  2,918
<INCOME-PRE-EXTRAORDINARY>                       2,918
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,854
<EPS-BASIC>                                     4.97
<EPS-DILUTED>                                     4.36


<FN>
<F1>  Includes $9,581 of securities received as collateral, net of
      securities pledged as collateral, and $13,652 of securities
      pledged as collateral, recorded pursuant to the provisions of
      Statement of Financial Accounting Standards No. 127 ("SFAS
      No. 127").
<F2>  Includes $23,233 of obligation to return securities received
      as collateral, recorded pursuant to the provisions of SFAS
      No. 127.
<F3>  Includes $2,723 of Preferred Securities issued by
      Subsidiaries.
</FN>


</TABLE>


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