MORGAN J P & CO INC
10-Q, 1997-11-14
STATE COMMERCIAL BANKS
Previous: MOORE PRODUCTS CO, 10-Q, 1997-11-14
Next: THIOKOL CORP /DE/, 10-Q, 1997-11-14



<PAGE>   1




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

           (Mark one)

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

                For the quarterly period ended September 30, 1997

                                       OR

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


                         J.P. MORGAN & CO. INCORPORATED
             (Exact name of registrant as specified in its charter)

           Delaware                        1-5885                13-2625764
(State or other jurisdiction of          (Commission          (I.R.S. Employer
incorporation or organization)          File Number)         Identification No.)

               60 Wall Street, New York, NY                  10260-0060
         (Address of principal executive offices)            (Zip Code)


       Registrant's telephone number, including area code: (212) 483-2323

     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


Number of shares outstanding of each of the registrant's classes of common stock
at October 31, 1997:

Common Stock, $2.50 Par Value           177,645,188 Shares
<PAGE>   2
PART I -- FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

The following financial statement information for the three and nine months
ended September 30, 1997, is set forth within this document on the pages
indicated:

<TABLE>
<CAPTION>
                                                                            Page
<S>                                                                        <C>
     Three-month Consolidated statement of income
     J.P. Morgan & Co. Incorporated ...................................        3

     Nine-month Consolidated statement of income
     J.P. Morgan & Co. Incorporated ...................................        4

     Consolidated balance sheet
     J.P. Morgan & Co. Incorporated ...................................        5

     Consolidated statement of changes in stockholders' equity
     J.P. Morgan & Co. Incorporated ...................................        6

     Consolidated statement of cash flows
     J.P. Morgan & Co. Incorporated ...................................        7

     Consolidated statement of condition
     Morgan Guaranty Trust Company of New York ........................        8

     Notes to Consolidated financial statements
     J.P. Morgan & Co. Incorporated ...................................     9-17

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

     Financial highlights .............................................       18

     Business sector analysis .........................................    19-23

     Risk management ..................................................       24

     Financial review .................................................    25-28

     Consolidated average balances and net interest earnings ..........    29-32

     Derivatives used for purposes other-than-trading .................       33

PART II -- OTHER INFORMATION

Item 6. EXHIBITS AND REPORTS ON FORM 8-K ..............................       34

SIGNATURES ............................................................       35
</TABLE>
<PAGE>   3
PART I

ITEM 1.  FINANCIAL STATEMENTS


CONSOLIDATED STATEMENT OF INCOME
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------
In millions, except share data                    Three months ended
                                   ------------------------------------------------
                                   September 30      September 30        Increase/
                                           1997              1996        (Decrease)
                                   ------------------------------------------------
<S>                                <C>               <C>                 <C>
NET INTEREST REVENUE
Interest revenue                         $3,161            $2,675            $ 486
Interest expense                          2,689             2,250              439
- -----------------------------------------------------------------------------------
Net interest revenue                        472               425               47


NONINTEREST REVENUE
Trading revenue                             657               510              147
Investment banking revenue                  320               233               87
Investment management revenue               201               164               37
Fees and commissions                        164               137               27
Investment securities revenue                67                68               (1)
Other revenue                                35                12               23
- -----------------------------------------------------------------------------------
Total noninterest revenue                 1,444             1,124              320

Total revenue                             1,916             1,549              367

OPERATING EXPENSES
Employee compensation and
  benefits                                  798               685              113
Net occupancy                                77                74                3
Technology and communications               277               248               29
Other expenses                              174               130               44
- -----------------------------------------------------------------------------------
Total operating expenses                  1,326             1,137              189

Income before income taxes                  590               412              178
Income taxes                                194               136               58
- -----------------------------------------------------------------------------------
Net income                                  396               276              120

PER COMMON SHARE
Net income (a)                           $ 1.96            $ 1.32            $0.64
Dividends declared                         0.88              0.81             0.07
- -----------------------------------------------------------------------------------
</TABLE>

(a) Earnings per share amounts represent both primary and fully diluted earnings
per share, except for the three months ended September 30, 1997. Fully diluted
earnings per share were $1.95 for the three months ended September 30, 1997.

See notes to consolidated financial statements.
<PAGE>   4
CONSOLIDATED STATEMENT OF INCOME
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------
In millions, except share data                     Nine months ended
                                   --------------------------------------------------
                                   September 30      September 30          Increase/
                                           1997              1996          (Decrease)
                                   --------------------------------------------------
<S>                                <C>               <C>                   <C>
NET INTEREST REVENUE
Interest revenue                         $9,082            $7,788            $ 1,294
Interest expense                          7,665             6,570              1,095
- -------------------------------------------------------------------------------------
Net interest revenue                      1,417             1,218                199


NONINTEREST REVENUE
Trading revenue                           1,831             1,965               (134)
Investment banking revenue                  840               644                196
Investment management revenue               584               493                 91
Fees and commissions                        468               430                 38
Investment securities revenue               242               218                 24
Other revenue                               158                82                 76
- -------------------------------------------------------------------------------------
Total noninterest revenue                 4,123             3,832                291

Total revenue                             5,540             5,050                490

OPERATING EXPENSES
Employee compensation and
  benefits                                2,298             2,152                146
Net occupancy                               254               223                 31
Technology and communications               720               564                156
Other expenses                              486               387                 99
- -------------------------------------------------------------------------------------
Total operating expenses                  3,758             3,326                432

Income before income taxes                1,782             1,724                 58
Income taxes                                588               569                 19
- -------------------------------------------------------------------------------------
Net income                                1,194             1,155                 39

PER COMMON SHARE
Net income (a)                           $ 5.84            $ 5.60            $  0.24
Dividends declared                         2.64              2.43               0.21
- -------------------------------------------------------------------------------------
</TABLE>

(a) Fully diluted earnings per share were $5.82 and $5.57 for the nine months
ended September 30, 1997 and 1996, respectively.

See notes to consolidated financial statements.
<PAGE>   5
CONSOLIDATED BALANCE SHEET
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
                                                                                      September 30         December 31
In millions, except share data                                                                1997                1996
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>                  <C>
ASSETS
Cash and due from banks                                                                   $    813            $    906
Interest-earning deposits with banks                                                         1,813               1,908
Debt investment securities available-for-sale carried at fair value (cost:
    $21,915 at September 1997 and $24,610 at December 1996)                                 22,258              24,865
Trading account assets, net of allowance for credit losses of $350                         115,144              90,980
Securities purchased under agreements to resell ($44,040 at September 1997 and
    $32,455 at December 1996) and federal funds sold                                        44,058              32,505
Securities borrowed                                                                         38,824              27,931
Loans, net of allowance for credit losses of $546 at September 1997
    and $566 at December 1996                                                               31,449              27,554
Customers' acceptance liability                                                                270                 212
Accrued interest and accounts receivable                                                     5,859               3,789
Premises and equipment                                                                       3,160               3,137
Less: accumulated depreciation                                                               1,345               1,272
- ----------------------------------------------------------------------------------------------------------------------
Premises and equipment, net                                                                  1,815               1,865
Other assets                                                                                 7,292               9,511
- ----------------------------------------------------------------------------------------------------------------------
Total assets                                                                               269,595             222,026
- ----------------------------------------------------------------------------------------------------------------------
LIABILITIES
Noninterest-bearing deposits:
    In offices in the U.S.                                                                   1,022               1,501
    In offices outside the U.S.                                                                749                 708
Interest-bearing deposits:
    In offices in the U.S.                                                                   8,970               7,103
    In offices outside the U.S.                                                             44,785              43,412
- ----------------------------------------------------------------------------------------------------------------------
Total deposits                                                                              55,526              52,724
Trading account liabilities                                                                 69,799              50,919
Securities sold under agreements to repurchase ($69,009 at September 1997 and
    $56,117 at December 1996) and federal funds purchased                                   74,473              61,429
Commercial paper                                                                             5,267               4,132
Other liabilities for borrowed money                                                        17,477              19,948
Accounts payable and accrued expenses                                                        8,512               5,935
Liability on acceptances                                                                       270                 212
Long-term debt not qualifying as risk-based capital                                         17,229               9,411
Other liabilities, including allowance for credit losses of $200                             4,097               1,442
- ----------------------------------------------------------------------------------------------------------------------
                                                                                           252,650             206,152
Long-term debt qualifying as risk-based capital                                              4,163               3,692
Company-obligated mandatorily redeemable preferred securities
    of subsidiaries                                                                          1,150                 750
- ----------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                          257,963             210,594
STOCKHOLDERS' EQUITY
Preferred stock (authorized shares: 10,400,000)
    Adjustable rate cumulative preferred stock, $100 par value (issued
      and outstanding: 2,444,300)                                                              244                 244
    Variable cumulative preferred stock, $1,000 par value (issued and
      outstanding: 250,000)                                                                    250                 250
    Fixed cumulative preferred stock, $500 par value (issued and
      outstanding: 400,000)                                                                    200                 200
Common stock, $2.50 par value (authorized shares: 500,000,000;
    issued: 200,691,873 at September 1997 and 200,688,123 at
    December 1996)                                                                             502                 502
Capital surplus                                                                              1,380               1,446
Retained earnings                                                                            9,308               8,635
Net unrealized gains on investment securities, net of taxes                                    598                 464
Other                                                                                        1,070                 826
- ----------------------------------------------------------------------------------------------------------------------
                                                                                            13,552              12,567
Less: treasury stock (22,487,572 shares at September 1997 and
    15,765,455 shares at December 1996) at cost                                              1,920               1,135
- ----------------------------------------------------------------------------------------------------------------------
Total stockholders' equity                                                                  11,632              11,432
- ----------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                                 269,595             222,026
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>


See notes to consolidated financial statements.
<PAGE>   6
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------
In millions                                                                                   Nine months ended
- -----------------------------------------------------------------------------------------------------------------------
                                                                                      September 30         September 30
                                                                                              1997                 1996
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                                   <C>                  <C>
PREFERRED STOCK
Adjustable rate cumulative preferred stock balance, January 1 and September 30            $    244             $    244
Variable cumulative preferred stock balance, January 1 and September 30                        250                  250
Fixed cumulative preferred
stock:
  Balance, January 1                                                                           200                   --
  Shares issued                                                                                 --                  200
- -----------------------------------------------------------------------------------------------------------------------
Total preferred stock, September 30                                                            694                  694
- -----------------------------------------------------------------------------------------------------------------------
COMMON STOCK
Balance, January 1 and September 30                                                            502                  502
- -----------------------------------------------------------------------------------------------------------------------
CAPITAL SURPLUS
Balance, January 1                                                                           1,446                1,430
Shares issued or distributed under dividend reinvestment plan, various
  employee benefit plans, and conversion of debentures and income tax
  benefits associated with stock options                                                       (66)                  12
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                        1,380                1,442
- -----------------------------------------------------------------------------------------------------------------------
RETAINED EARNINGS
Balance, January 1                                                                           8,635                7,731
Net income                                                                                   1,194                1,155
Dividends declared on preferred stock                                                          (27)                 (24)
Dividends declared on common stock                                                            (475)                (454)
Dividend equivalents on common stock issuable                                                  (19)                 (16)
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                        9,308                8,392
- -----------------------------------------------------------------------------------------------------------------------
NET UNREALIZED GAINS ON INVESTMENT SECURITIES, NET OF TAXES
Balance, January 1                                                                             464                  566
Net change in unrealized gains, net of taxes                                                   134                 (249)
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                          598                  317
- -----------------------------------------------------------------------------------------------------------------------
OTHER
COMMON STOCK ISSUABLE UNDER STOCK AWARD PLANS
Balance, January 1                                                                             838                  556
Deferred stock awards, net                                                                     249                  207
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                        1,087                  763
- -----------------------------------------------------------------------------------------------------------------------
FOREIGN CURRENCY TRANSLATION
Balance, January 1                                                                             (12)                  (4)
Translation adjustments                                                                         (8)                  (7)
Income tax benefit                                                                               3                    2
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                          (17)                  (9)
- -----------------------------------------------------------------------------------------------------------------------
Total Other, September 30                                                                    1,070                  754
- -----------------------------------------------------------------------------------------------------------------------
LESS: TREASURY STOCK
Balance, January 1                                                                           1,135                  824
Purchases                                                                                    1,191                  445
Shares distributed under various employee benefit plans                                       (406)                (246)
- -----------------------------------------------------------------------------------------------------------------------
Balance, September 30                                                                        1,920                1,023
- -----------------------------------------------------------------------------------------------------------------------
Total stockholders' equity, September 30                                                    11,632               11,078
- -----------------------------------------------------------------------------------------------------------------------
</TABLE>


See notes to consolidated financial statements.
<PAGE>   7
CONSOLIDATED STATEMENT OF CASH FLOWS
J.P. Morgan & Co. Incorporated


<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
In millions                                                                       Nine months ended
- -----------------------------------------------------------------------------------------------------------
                                                                          September 30         September 30
                                                                                  1997                 1996
- -----------------------------------------------------------------------------------------------------------
<S>                                                                       <C>                  <C>
NET INCOME                                                                    $  1,194             $  1,155
Adjustments to reconcile to cash used in operating
       activities:
   Noncash items: depreciation, amortization, deferred income tax,
       stock award plans, and write-downs of investment securities                 701                  622
   Increase in assets:
       Trading account assets                                                  (24,231)             (11,372)
       Securities purchased under agreements to resell                         (11,599)              (2,500)
       Securities borrowed                                                     (10,893)              (5,600)
       Accrued interest and accounts receivable                                 (2,072)                 (46)
   Increase in liabilities:
       Trading account liabilities                                              18,828                  314
       Securities sold under agreements to repurchase                           12,880               17,515
       Accounts payable and accrued expenses                                     2,397                  765
   Other changes in operating assets and liabilities, net                        5,253               (3,433)
   Net investment securities gains included in cash
          flows from investing activities                                         (266)                (235)
- -----------------------------------------------------------------------------------------------------------

CASH USED IN OPERATING ACTIVITIES                                               (7,808)              (2,815)
- -----------------------------------------------------------------------------------------------------------
(Increase) decrease in interest-earning deposits with banks                         94                 (207)
Debt investment securities:
     Proceeds from sales                                                        18,672               20,299
     Proceeds from maturities, calls, and mandatory redemptions                  2,948                5,813
     Purchases                                                                 (19,189)             (28,561)
(Increase) decrease in federal funds sold                                           32                  (28)
Increase in loans                                                               (3,944)              (6,560)
Payments for premises and equipment                                               (113)                 (83)
Other changes, net                                                                (307)               1,489
- -----------------------------------------------------------------------------------------------------------

CASH USED IN INVESTING ACTIVITIES                                               (1,807)              (7,838)
- -----------------------------------------------------------------------------------------------------------
Decrease in noninterest-bearing deposits                                          (438)                (999)
Increase in interest-bearing deposits                                            3,217                4,471
Increase (Decrease) in federal funds purchased                                     152               (1,520)
Increase in commercial paper                                                     1,135                1,647
Other liabilities for borrowed money:
     Proceeds                                                                   15,623               18,445
     Payments                                                                  (18,620)             (16,342)
Long-term debt:
     Proceeds                                                                   10,242                3,840
     Payments                                                                   (1,680)              (1,102)
Proceeds from issuance of Company-obligated mandatorily
     redeemable preferred securities of subsidiary                                 400                   --
Capital stock:
     Issued or distributed                                                         210                  200
     Purchased                                                                  (1,191)                (446)
Dividends paid                                                                    (507)                (481)
Other changes, net                                                               1,016                2,500
- -----------------------------------------------------------------------------------------------------------

CASH PROVIDED BY FINANCING ACTIVITIES                                            9,559               10,213
- -----------------------------------------------------------------------------------------------------------
Effect of exchange rate changes on cash and due from banks                         (37)                  (7)
- -----------------------------------------------------------------------------------------------------------
DECREASE IN CASH AND DUE FROM BANKS                                                (93)                (447)
Cash and due from banks at December 31, 1996 and 1995                              906                1,535
- -----------------------------------------------------------------------------------------------------------
Cash and due from banks at September 30, 1997 and 1996                             813                1,088
- -----------------------------------------------------------------------------------------------------------
Cash disbursements made for:
     Interest                                                                 $  7,270             $  6,549
     Income taxes                                                                  806                  536
- -----------------------------------------------------------------------------------------------------------
</TABLE>


See notes to consolidated financial statements.
<PAGE>   8
PAGE  8


CONSOLIDATED STATEMENT OF CONDITION
Morgan Guaranty Trust Company of New York

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                            September 30           December 31
In millions, except share data                                                                      1997                  1996
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>                    <C>
ASSETS
Cash and due from banks                                                                        $     771             $     920
Interest-earning deposits with banks                                                               1,776                 1,910
Debt investment securities available-for-sale carried at fair value                               21,093                23,510
Trading account assets, net of allowance for credit losses of $350                                92,353                72,549
Securities purchased under agreements to resell and federal funds sold                            30,546                21,081
Securities borrowed                                                                               12,180                 6,681
Loans, net of allowance for credit losses of $545 at September 1997
  and $565 at December 1996                                                                       31,288                27,378
Customers' acceptance liability                                                                      270                   212
Accrued interest and accounts receivable                                                           4,748                 3,470
Premises and equipment                                                                             2,822                 2,812
Less: accumulated depreciation                                                                     1,174                 1,116
- ------------------------------------------------------------------------------------------------------------------------------
Premises and equipment, net                                                                        1,648                 1,696
Other assets                                                                                       4,121                 5,406
- ------------------------------------------------------------------------------------------------------------------------------
Total assets                                                                                     200,794               164,813
- ------------------------------------------------------------------------------------------------------------------------------
LIABILITIES
Noninterest-bearing deposits:
  In offices in the U.S.                                                                           1,027                 1,495
  In offices outside the U.S.                                                                        775                   749
Interest-bearing deposits:
  In offices in the U.S.                                                                           8,983                 7,114
  In offices outside the U.S.                                                                     45,817                43,716
- ------------------------------------------------------------------------------------------------------------------------------
Total deposits                                                                                    56,602                53,074
Trading account liabilities                                                                       58,307                44,039
Securities sold under agreements to repurchase
  and federal funds purchased                                                                     40,076                30,787
Other liabilities for borrowed money                                                               9,989                13,215
Accounts payable and accrued expenses                                                              6,335                 4,203
Liability on acceptances                                                                             270                   212
Long-term debt not qualifying as risk-based capital
  (includes $1,144 at September 1997 and $942 at
  December 1996 of notes payable to J.P. Morgan)                                                  13,563                 5,436
Other liabilities, including allowance for credit losses of $200                                   2,531                   977
- ------------------------------------------------------------------------------------------------------------------------------
                                                                                                 187,673               151,943
Long-term debt qualifying as risk-based capital
  (includes $2,598 at September 1997 and $2,780
  at December 1996 of notes payable to J.P. Morgan)                                                2,758                 2,979
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                                                190,431               154,922

STOCKHOLDER'S EQUITY
Preferred stock, $100 par value (authorized shares: 2,500,000)                                        --                    --
Common stock, $25 par value (authorized shares: 11,000,000; outstanding 10,599,027)                  265                   265
Surplus                                                                                            3,155                 3,155
Undivided profits                                                                                  6,793                 6,334
Net unrealized gains on investment securities, net of taxes                                          169                   149
Foreign currency translation                                                                         (19)                  (12)
- ------------------------------------------------------------------------------------------------------------------------------
Total stockholder's equity                                                                        10,363                 9,891
- ------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholder's equity                                                       200,794               164,813
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Member of the Federal Reserve System and the Federal Deposit Insurance
Corporation.

See notes to consolidated financial statements.
<PAGE>   9
PAGE  9

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   BASIS OF PRESENTATION

The consolidated financial statements include the accounts of J.P. Morgan & Co.
Incorporated and subsidiaries (collectively, "JP Morgan"). All material
intercompany accounts and transactions have been eliminated in consolidation.
The financial information as of and for the periods ended September 30, 1997 and
1996 is unaudited. All adjustments which, in the opinion of management, are
necessary for a fair presentation have been made and were of a normal, recurring
nature. These unaudited financial statements should be read in conjunction with
the audited financial statements included in J.P. Morgan's Annual report on Form
10-K for the year ended December 31, 1996, as well as information included in
J.P. Morgan's unaudited quarterly reports on Form 10-Q for the periods ended
March 31, 1997 and June 30, 1997. The nature of J.P. Morgan's business is such
that the results of any interim period are not necessarily indicative of results
for a full year. Certain prior-year amounts have been reclassified to conform
with the current year presentation.

2.   ACCOUNTING DEVELOPMENTS

Earnings per Share

In February 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards (SFAS) No. 128, Earnings per Share. SFAS No. 128
supersedes Accounting Principles Board Opinion No. 15 and related
pronouncements, and replaces the computations of primary and fully diluted
earnings per share (EPS) with basic and diluted EPS, respectively. Basic EPS is
computed by dividing income available to common stockholders by the period's
weighted-average number of common shares outstanding, which includes
contingently issuable shares where all necessary conditions for issuance have
been satisfied. Diluted EPS includes the determinants of basic EPS and, in
addition, gives effect to dilutive potential common shares that were outstanding
during the period. SFAS No. 128 is effective for financial statements issued for
periods ending after December 15, 1997. Earlier application is not permitted.
Basic EPS and diluted EPS, computed using SFAS No. 128, for the three months
ended September 30, 1997, were approximately $2.10 and $1.96, respectively. For
the nine months ended September 30, 1997, basic EPS and diluted EPS were
approximately $6.27 and $5.84, respectively. Refer to Note 14, Earnings per
Common Share, for EPS calculations under current rules.

3.   INTEREST REVENUE AND EXPENSE

An analysis of interest revenue and expense derived from on-and
off-balance-sheet financial instruments is presented in the table below.
Interest revenue and expense associated with derivative financial instruments,
such as swaps, forwards, futures, options, and debt securities forwards, used as
hedges or to modify the interest rate characteristics of assets and liabilities,
is attributed to and included with the related balance sheet instrument. Net
interest revenue associated with risk-adjusting swaps that are used to meet
longer-term investment objectives, including the maximization of net interest
revenue, is not attributed to a specific balance sheet instrument, but is
included in the Other sources caption in the table below.

<TABLE>
<CAPTION>
                                                 Third quarter           Nine months
In millions                                     1997        1996        1997        1996
- ----------------------------------------------------------------------------------------
<S>                                           <C>         <C>         <C>         <C>
INTEREST REVENUE
Deposits with banks                           $   51      $   30      $  124      $   81
Debt investment securities (a)                   410         393       1,209       1,183
Trading account assets                         1,032         819       3,117       2,256
Securities purchased under agreements
  to resell and federal funds sold               543         569       1,502       1,739
Securities borrowed                              457         338       1,284         919
Loans                                            518         435       1,477       1,315
Other sources                                    150          91         369         295
- ----------------------------------------------------------------------------------------
Total interest revenue                         3,161       2,675       9,082       7,788
- ----------------------------------------------------------------------------------------
INTEREST EXPENSE
Deposits                                         710         626       2,043       1,895
Trading account liabilities                      423         358       1,178         957
Securities sold under agreements to
  repurchase and federal funds purchased         888         799       2,617       2,384
Other borrowed money                             344         310       1,012         902
Long-term debt                                   303         157         754         432
Trust preferred securities                        21          --          61          --
- ----------------------------------------------------------------------------------------
Total interest expense                         2,689       2,250       7,665       6,570
- ----------------------------------------------------------------------------------------
Net interest revenue                             472         425       1,417       1,218
- ----------------------------------------------------------------------------------------
</TABLE>

(a) Interest revenue from debt investment securities included taxable revenue of
$387 million and $1,136 million and revenue exempt from U.S. income taxes of $23
million and $73 million for the three months and nine months ended September 30,
1997, respectively. Interest revenue from debt investment securities included
taxable revenue of $362 million and $1,094 million and revenue exempt from U.S.
income taxes of $31 million and $89 million for the three months and nine months
ended September 30, 1996.
<PAGE>   10
Page 10

For the three months and nine months ended September 30, 1997, net interest
revenue associated with derivatives used for purposes other-than-trading was
approximately $50 million and $160 million respectively, compared with
approximately $25 million and $90 million for the three months and nine months
ended September 30, 1996. At September 30, 1997, approximately $265 million of
net deferred losses on closed derivative contracts used for purposes
other-than-trading were recorded on the consolidated balance sheet. Such amount
is primarily composed of net deferred losses on closed hedge contracts included
in the amortized cost of the debt investment portfolio. As discussed in Note 5
to the consolidated financial statements, Investment securities, the net
unrealized appreciation associated with the debt investment portfolio was $343
million at September 30, 1997. The amount of net deferred gains or losses on
closed derivative contracts will change from period to period, primarily due to
amortization of such amounts into net interest revenue and the execution of our
investing strategies, which may result in the sale of the underlying hedged
instruments and/or termination of hedge contracts. Net deferred losses on closed
derivative contracts at September 30, 1997, are expected to amortize into Net
interest revenue as follows: $20 million - remainder of 1997; $80 million in
1998; $60 million in 1999; $55 million in 2000; $35 million in 2001; $10 million
in 2002; and approximately $5 million thereafter.

4.   TRADING REVENUE

Trading revenue disaggregated by principal product groupings for the three
months and nine months ended September 30, 1997 and 1996, is presented in the
following table. For additional information, which reflects the integrated
nature of the firm's activities, refer to the Business Sector Analysis in
Management's Discussion and Analysis of Financial Condition and Results of
Operations.

<TABLE>
<CAPTION>
                                       Third Quarter             Nine months
In millions                          1997        1996          1997         1996
- --------------------------------------------------------------------------------
<S>                                  <C>        <C>          <C>          <C>
Fixed Income                         $416       $ 403        $1,012       $1,267
Equities                               51          43           332          261
Foreign Exchange                       78          59           270          236
Commodities                            17         (15)           32           24
Proprietary Trading                    95          20           185          177
- --------------------------------------------------------------------------------
Total Trading Revenue                 657         510         1,831        1,965
- --------------------------------------------------------------------------------
</TABLE>
<PAGE>   11
PAGE 11

5.   INVESTMENT SECURITIES

Debt investment securities

A comparison of the cost, and fair and carrying values of debt investment
securities available-for-sale at September 30, 1997, follows.   

<TABLE>
<CAPTION>
                                                         Gross          Gross      Fair and
                                                    unrealized     unrealized      carrying
In millions                                  Cost        gains         losses         value
- -------------------------------------------------------------------------------------------
<S>                                       <C>       <C>            <C>             <C>
U.S. Treasury                             $ 1,704        $ 113       $     (1)      $ 1,816
U.S. government agency,
  principally mortgage-backed              15,281          114            (73)       15,322
U.S. state and political subdivision        1,223          180            (11)        1,392
U.S. corporate and bank debt                  451            1             --           452
Foreign government                            990           34             (7)        1,017
Foreign corporate and bank debt             2,154            4            (12)        2,146
Other                                         112            1             --           113
- -------------------------------------------------------------------------------------------
Total debt investment securities           21,915          447           (104)       22,258
- -------------------------------------------------------------------------------------------
</TABLE>


The gross unrealized gains and losses shown in the table above include the
effects of any related hedge. For additional detail of gross unrealized gains
and losses associated with open derivative contracts used to hedge debt
investment securities, see Note 7 to the consolidated financial statements,
Off-balance-sheet financial instruments.

The following table presents the realized components from sales of debt
investment securities included in Investment securities revenue during the three
and nine months ended September 30, 1997 and 1996.

<TABLE>
<CAPTION>
                                                               Third quarter           Nine months
In millions                                                   1997       1996        1997        1996
- -----------------------------------------------------------------------------------------------------
<S>                                                           <C>        <C>        <C>         <C>
Gross realized gains from sales                               $ 38       $ 23       $  84       $ 140
Gross realized losses from sales                               (31)       (12)        (64)       (168)
Net gains on maturities, calls and mandatory redemptions         3         --           3          --
- -----------------------------------------------------------------------------------------------------
Net debt investment securities gains (losses)                   10         11          23         (28)
- -----------------------------------------------------------------------------------------------------
</TABLE>


Equity investment securities

Included in investment securities revenue for the quarters ended September 30,
1997 and 1996 are gross realized gains on the sale of equity investment
securities of $51 million and $60 million, respectively, and write-downs of $12
million and $4 million, respectively.

     Gross realized gains on the sale of equity investment securities during the
nine months ended September 30, 1997 and 1996 were $243 million and $263
million, respectively. Also included in investment securities revenue for the
nine months ended September 30, 1997 and 1996 are write-downs of $25 million in
each period.

     Gross unrealized gains and losses as well as a comparison of the cost, fair
value, and carrying value of marketable equity investment securities
available-for-sale at September 30, 1997, follows.

<TABLE>
<CAPTION>
                                               Gross              Gross           Fair and
                                          unrealized         unrealized           carrying
In millions                  Cost              gains             losses              value
- ------------------------------------------------------------------------------------------
<S>                          <C>          <C>                <C>                  <C>
September 30, 1997           $303               $612               $(4)               $911
- ------------------------------------------------------------------------------------------
</TABLE>

Nonmarketable equity investment securities and securities held in Small Business
Investment Companies, with a carrying value of $592 million, had an estimated
fair value of $700 million at September 30, 1997.

6.   TRADING ACCOUNT ASSETS AND LIABILITIES

Trading account assets and liabilities, including derivative instruments used
for trading purposes, are carried at fair value. The following table presents
the carrying value of trading account assets, before taking into consideration
the allowance for credit losses, and trading account liabilities at September
30, 1997, and the average balance for the three and nine-months ended September
30, 1997.
<PAGE>   12
PAGE 12

<TABLE>
<CAPTION>
                                            Carrying              Average
                                               Value              balance
                                        -------------------------------------------
                                        September 30    Third Quarter   Nine months
In millions                                     1997             1997          1997
- -----------------------------------------------------------------------------------
<S>                                     <C>             <C>             <C>
TRADING ACCOUNT ASSETS (a)
U.S. Treasury                               $ 17,567         $ 13,420      $ 14,740
U.S. government agency                         8,009            8,252         7,035
Foreign government                            27,006           26,448        26,174
Corporate debt and equity                     20,399           19,232        18,814
Other securities                               4,843            8,201         6,641
Interest rate and currency swaps              19,843           18,229        15,836
Foreign exchange contracts                     4,972            4,930         4,966
Interest rate futures and forwards               476              379           368
Commodity and equity contracts                 2,438            2,166         2,539
Purchased option contracts                     9,941            8,471         7,347
- -----------------------------------------------------------------------------------
Total trading account assets                 115,494          109,728       104,460
- -----------------------------------------------------------------------------------
TRADING ACCOUNT LIABILITIES
U.S. Treasury                                 11,759           11,199        10,608
Foreign government                            13,133           13,138        11,644
Corporate debt and equity                      7,941            7,497         7,352
Other securities                                 893            2,084         2,554
Interest rate and currency swaps              15,075           13,587        12,494
Foreign exchange contracts                     5,464            6,513         6,666
Interest rate futures and forwards             1,025              952           820
Commodity and equity contracts                 3,388            2,258         2,498
Written option contracts                      11,121            9,698         8,255
- -----------------------------------------------------------------------------------
Total trading account  liabilities            69,799           66,926        62,891
- -----------------------------------------------------------------------------------
</TABLE>

(a) Refer to Note 10, Aggregate allowance for credit losses.

7.   OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS

Derivatives

Derivatives may be used either for trading or other-than-trading purposes.
Other-than-trading purposes are primarily related to our investing activities.
Accordingly, the notional amounts presented in the table below have been
identified as relating to either trading or other-than-trading purposes based on
management's intent and ongoing usage. A summary of the credit exposure, which
is represented by the positive market value associated with derivatives, after
considering the benefit of approximately $52.7 billion of master netting
agreements in effect at September 30, 1997, is also presented.

<TABLE>
<CAPTION>
                                                 Notional amounts        Credit exposure
In billions
- ----------------------------------------------------------------------------------------
<S>                                              <C>                     <C>
Interest rate and currency swaps
  Trading                                              $  2,596.5
  Other-than-trading(a)(b)(c)                               205.0
- ----------------------------------------------------------------------------------------
  Total interest rate and currency swaps                  2,801.5                $  19.8
- ----------------------------------------------------------------------------------------
Foreign exchange spot, forward, and
  futures contracts
  Trading                                                   687.7
  Other-than-trading(a)(b)                                   36.2
- ----------------------------------------------------------------------------------------
  Total foreign exchange spot, forward,
  and futures contracts                                     723.9                    5.0
- ----------------------------------------------------------------------------------------
Interest rate futures, forward rate
agreements, and debt securities forwards
  Trading                                                   840.0
  Other-than-trading                                         10.4
- ----------------------------------------------------------------------------------------
Total interest rate futures, forward
  rate agreements, and debt securities
  forwards                                                  850.4                    0.5
- ----------------------------------------------------------------------------------------
Commodity and equity swaps, forward, and
  futures contracts, all trading                             74.9                    2.4
- ----------------------------------------------------------------------------------------
Purchased options(d)
  Trading                                                   804.3
  Other-than-trading(a)                                       1.6
- ----------------------------------------------------------------------------------------
  Total purchased options                                   805.9                    9.9
- ----------------------------------------------------------------------------------------
Written options, all trading(e)                             942.5
- ----------------------------------------------------------------------------------------
Total credit exposure recorded as
  assets on the consolidated balance sheet                                          37.6
- ----------------------------------------------------------------------------------------
</TABLE>
<PAGE>   13
PAGE 13

(a) The majority of J.P. Morgan's derivatives used for purposes
other-than-trading are transacted with independently managed J.P. Morgan
derivatives dealers who function as intermediaries for credit and administrative
purposes.

(b) The notional amounts of derivative contracts used for purposes
other-than-trading conducted in the foreign exchange markets, primarily forward
contracts, amounted to $40.2 billion at September 30, 1997, and were primarily
denominated in the following currencies: German deutsche mark $11.1 billion,
French franc $4.9 billion, Italian lira $4.4 billion, Japanese yen $4.1
billion, and Spanish peseta $2.8 billion.

(c) The notional amount of risk-adjusting swaps was $155.8 billion at September
30, 1997.

(d) At September 30, 1997, purchased options used for trading purposes included
$581.6 billion of interest rate options, $177.2 billion of foreign exchange
options, and $45.5 billion of commodity and equity options. Only interest rate
options are used for purposes other-than-trading. Purchased options executed on
an exchange amounted to $120.3 billion and those negotiated over-the-counter
amounted to $685.6 billion at September 30, 1997.

(e) At September 30, 1997, written options included $686.2 billion of interest
rate options, $202.3 billion of foreign exchange options, and $54.0 billion of
commodity and equity options. Written option contracts executed on an exchange
amounted to $182.5 billion and those negotiated over-the-counter amounted to
$760.0 billion at September 30, 1997.

Derivatives used for purposes other-than-trading

As an end user, J.P. Morgan utilizes derivative instruments in the execution of
its investing strategies. Such derivatives primarily include interest rate
swaps, foreign exchange forward contracts, interest rate futures, and debt
securities forwards. Derivatives are used to hedge or modify the interest rate
characteristics of debt investment securities, loans, deposits, other
liabilities for borrowed money, long-term debt, and other financial assets and
liabilities. In addition, we utilize derivatives to adjust our overall interest
rate risk profile through the use of risk-adjusting swaps.

     Net unrealized gains associated with open derivative contracts used to
hedge or modify the interest rate characteristics of related balance sheet
instruments amounted to $305 million at September 30, 1997. Such amounts
primarily relate to interest rate and currency swaps used to hedge or modify the
interest rate characteristics of long-term debt, deposits, and debt investment
securities, principally mortgage-backed securities. Gross unrealized gains and
gross unrealized losses associated with open derivative contracts at September
30, 1997, are as follows:                               

<TABLE>
<CAPTION>
                                       Gross             Gross               Net
                                  unrealized        unrealized        unrealized
In millions                            gains          (losses)    gains (losses)
- --------------------------------------------------------------------------------
<S>                               <C>               <C>           <C>
Long-term debt                          $352             ($77)            $ 275
Debt investment securities                39              (78)              (39)
Deposits                                 125              (15)              110
Other financial instruments               26              (67)              (41)
- --------------------------------------------------------------------------------
Total                                    542             (237)              305
- --------------------------------------------------------------------------------
</TABLE>

Net unrealized gains associated with risk-adjusting swaps that are entered into
to meet longer-term investment objectives and their related hedges approximated
$56 million at September 30, 1997. The net amount is composed of $1,656 million
of gross unrealized gains and $1,600 million of gross unrealized losses. The
unrealized gains and losses related to the derivative contracts used to hedge
these risk-adjusting swaps, included above, were not material at September 30,
1997. There were no material terminations of risk-adjusting swaps during the
three months and nine months ended September 30, 1997.

Credit-related financial instruments

Credit-related financial instruments include commitments to extend credit,
standby letters of credit and guarantees, and indemnifications in connection
with securities lending activities. The contractual amounts of these instruments
represent the amounts at risk should the contract be fully drawn upon, the
client default, and the value of any existing collateral become worthless. The
total contractual amount of credit-related financial instruments does not
represent the expected future liquidity requirements, since a significant amount
of commitments to extend credit and standby letters of credit and guarantees are
expected to expire or mature without being drawn. The credit risk associated
with these instruments varies depending on the creditworthiness of the client
and the value of any collateral held. Commitments to extend credit generally
require the client to meet certain credit-related terms and conditions before
drawdown. Collateral is required in connection with securities lending
indemnifications. Market risk for commitments to extend credit and standby
letters of credit and guarantees, while not significant, may exist as
availability of and access to credit markets changes.

     A summary of the contractual amount of credit-related financial instruments
at September 30, 1997, is presented in the following table.
<PAGE>   14
PAGE 14

<TABLE>
<CAPTION>
                                                                    September 30
In billions                                                                 1997
- --------------------------------------------------------------------------------
<S>                                                                 <C>
Commitments to extend credit                                          $     77.2
Standby letters of credit and guarantees                                    15.0
Securities lending indemnifications (a)                                      8.3
- --------------------------------------------------------------------------------
</TABLE>


(a) At September 30, 1997, J.P. Morgan held cash and other collateral in support
of securities lending indemnifications.

Included in Fees and Commissions are credit-related fees of $44 million and $121
million for the three months and nine months ended September 30, 1997,
respectively, and $39 million and $115 million for the three and nine months
ended September 30, 1996, respectively. These fees are primarily earned from
commitments to extend credit, standby letters of credit and guarantees, and
securities lending indemnifications.

Other

Consistent with industry practice, amounts receivable and payable for securities
that have not reached the contractual settlement dates are recorded net on the
consolidated balance sheet. Amounts receivable for securities sold of $39.9
billion were netted against amounts payable for securities purchased of $40.7
billion to arrive at a net trade date payable of $ 0.8 billion, which was
classified as Other liabilities on the consolidated balance sheet at September
30, 1997.

8.   FAIR VALUE OF FINANCIAL INSTRUMENTS

In accordance with SFAS No. 107, Disclosures about Fair Value of Financial
Instruments, J.P. Morgan estimates the aggregate net fair value of all balance
sheet and off-balance-sheet financial instruments. The aggregate fair value of
such financial instruments exceeds associated net carrying values at September
30, 1997. Such excess did not significantly change during the quarter.

9.   IMPAIRED LOANS AND OTHER NONPERFORMING ASSETS

Total impaired loans and other nonperforming assets, net of charge-offs, at
September 30, 1997, are presented in the following table. At September 30, 1997,
approximately two thirds of the impaired loan balance is measured based upon the
present value of expected future cash flows discounted at an individual loan's
effective interest rate, and approximately one third is measured by the fair
value of the collateral or by an observable market price.

<TABLE>
<CAPTION>
                                                                September 30
In millions                                                             1997
- --------------------------------------------------------------------------------
<S>                                                             <C>
Impaired loans:
  Commercial and industrial                                              $46
  Other                                                                   33
- --------------------------------------------------------------------------------
                                                                          79
Restructuring countries                                                    1
- --------------------------------------------------------------------------------
  Total impaired loans                                                    80 (a)
  Other nonperforming assets                                               4
- --------------------------------------------------------------------------------
  Total nonperforming assets                                              84
- --------------------------------------------------------------------------------
</TABLE>

(a) As of September 30, 1997, no reserve is required under SFAS No. 114,
Accounting by Creditors for Impairment of a Loan, for the $80 million recorded
investment in impaired loans. Charge-offs and interest applied to principal have
reduced the recorded investment values to amounts that are less than the SFAS
No. 114 calculated values. For the three months and nine months ended September
30, 1997, the average recorded investment in impaired loans was $97 million and
$102 million, respectively.

An analysis of the effect of impaired loans, net of charge-offs, on interest
revenue for the three months and nine months ended September 30, 1997 and 1996,
is presented in the following table.

<TABLE>
<CAPTION>
                                                                              Third quarter                   Nine months
In millions                                                                1997           1996           1997            1996
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                                        <C>            <C>            <C>             <C>
Interest revenue that would have been recorded if accruing                  $ 2             $2            $ 6             $ 9
Less interest revenue recorded                                                1              3              4               4
- -----------------------------------------------------------------------------------------------------------------------------
(Negative) positive impact of impaired loans on interest revenue             (1)             1             (2)             (5)
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   15
PAGE 15

10. AGGREGATE ALLOWANCE FOR CREDIT LOSSES

An analysis of the aggregate allowance for credit losses at September 30, 1997,
is presented in the following table.

<TABLE>
<CAPTION>
                                                Third quarter        Nine months
In millions                                          1997                1997
- --------------------------------------------------------------------------------
<S>                                             <C>                  <C>
  BEGINNING OF PERIOD BALANCE                     $ 1,110             $ 1,116
- --------------------------------------------------------------------------------
  Recoveries                                           14                  36
  Charge-offs:
    Commercial and industrial                         (17)                (38)
    Other                                             (10)                (17)
- --------------------------------------------------------------------------------
  Net charge-offs                                     (13)                (19)
- --------------------------------------------------------------------------------
  Translation adjustment                               (1)                 (1)
- --------------------------------------------------------------------------------
  BALANCE, SEPTEMBER 30, 1997 (a)(b)              $ 1,096             $ 1,096
- --------------------------------------------------------------------------------
</TABLE>


(a) In accordance with SFAS No. 5, Accounting for Contingencies, and SFAS No.
114, as amended by SFAS No. 118, an aggregate allowance is maintained that is
considered adequate to absorb losses inherent in the existing portfolios of
loans and other undertakings to extend credit, such as irrevocable unused loan
commitments, or to make payments to others for which a client is ultimately
liable, such as standby letters of credit and guarantees, commercial letters of
credit and acceptances, and all other credit exposures, including derivatives. A
judgment as to the adequacy of the aggregate allowance is made at the end of
each quarterly reporting period.

(b) At September 30, 1997, the allocation of the aggregate allowance for credit
losses was as follows: Specific allocation - borrowers in the U.S. $135
million, Specific allocation - borrowers outside the U.S. $37 million,
Allocation to general risk $924 million.
                                                                               
11.   INVESTMENT BANKING REVENUE AND OTHER REVENUE

In the third quarter of 1997 and 1996, investment banking revenue of $320
million and $233 million includes $132 million and $83 million, respectively, of
underwriting revenue. For the nine months ended September 30, 1997 and 1996,
investment banking revenue of $840 million and $644 million includes
underwriting revenue of $369 million and $259 million, respectively.

     Other revenue includes $12 million and $85 million for the three and nine
months ended September 30, 1997, respectively, of gains on hedges of anticipated
foreign currency revenues and expenses. These gains were partially offset by the
impact of exchange rate movements on reported revenues and expenses in the
respective periods.

12.   INCOME TAXES

Income tax expense for the three and nine months ended September 30, 1997 and
1996 reflects a 33% effective tax rate. Income tax expense related to net
realized gains on debt and equity investment securities was approximately $14
million and $80 million for the three and nine months ended September 30, 1997,
respectively. Income tax expense related to net realized gains on debt and
equity investment securities was approximately $26 million and $77 million for
the three and nine months ended September 30, 1996, respectively. The applicable
tax rate used to compute the income tax expense related to net gains on debt and
equity investment securities was approximately 37% for the three and nine months
ended September 30, 1997. The applicable tax rate used to compute the income tax
expense related to net gains on debt and equity investment securities for the
three and nine month periods ended September 30, 1996, was approximately 39% and
36%, respectively.
     
13.   COMMITMENTS AND CONTINGENT LIABILITIES

Excluding mortgaged properties, assets carried at approximately $85.9 billion in
the consolidated balance sheet at September 30, 1997, were pledged as collateral
for borrowings, to qualify for fiduciary powers, to secure public moneys as
required by law, and for other purposes.
<PAGE>   16
PAGE 16

14.   EARNINGS PER COMMON SHARE

In the calculation of primary and fully diluted earnings per common share, net
income is adjusted by adding back to net income the interest expense on
convertible debentures and the expense related to dividend equivalents on
certain deferred incentive compensation awards, net of the related income tax
effects, and subtracting from net income the preferred stock dividends to arrive
at net income applicable to common stock. Primary and fully diluted earnings per
common share are computed by dividing net income applicable to common stock by
the weighted-average number of common and common equivalent shares outstanding
during the year.

     For primary and fully diluted earnings per share, the weighted-average
number of common and common equivalent shares outstanding was the sum of the
average number of shares of common stock outstanding, the average number of
shares issuable upon conversion of convertible debentures, and the average
number of shares issuable under employee benefit plans that have a dilutive
effect, as computed under the treasury stock method. Under this method, the
number of incremental shares is determined by assuming the issuance of the
outstanding stock options and certain deferred incentive compensation awards,
reduced by the number of shares assumed to be repurchased from the issuance
proceeds, using the market price of the company's common stock. For primary
earnings per share, this market price is the average market price for the
period, while for fully diluted earnings per share, it is the period-end market
price, if it is higher than the average price.

<TABLE>
<CAPTION>
                                                    Third quarter                      Nine months
Dollars in millions                             1997             1996             1997             1996
- -------------------------------------------------------------------------------------------------------
<S>                                      <C>              <C>              <C>              <C>
 Adjusted net income                            $386             $267           $1,167           $1,130

Primary earnings per share:
  Weighted-average number of common
  and common equivalent shares
  outstanding during the period          197,776,475      201,755,770      199,821,082      202,029,375

Fully diluted earnings per share:
  Weighted-average number of common
  and common equivalent shares
  outstanding during the period          198,229,576      201,968,519      200,675,727      202,792,562
- -------------------------------------------------------------------------------------------------------
</TABLE>

Refer to Note 2, Accounting developments, for information regarding the recently
issued SFAS No. 128, Earnings per Share.

15. CAPITAL REQUIREMENTS

As of September 30, 1997, J.P. Morgan and Morgan Guaranty Trust Company of New
York (Morgan Guaranty) adopted the Federal Reserve Board's new market risk
capital guidelines for calculation of risk-based capital ratios, in advance of
the mandatory implementation date of January 1, 1998. The new framework amends
the existing guidelines by incorporating a measure of market risk for trading
positions. In addition, the capital and assets of the Section 20 subsidiary,
J.P. Morgan Securities Inc., are now included in the calculations related to
J.P. Morgan, the bank holding company. Prior period ratios have not been
restated.  Refer to page 28 for further information.

     For certain regulatory supervision purposes, bank regulators use five
capital category definitions applicable to banks ranging from "well capitalized"
to "critically undercapitalized." A bank is considered "well capitalized" if it
has minimum tier 1 capital, total capital and leverage ratios of 6%, 10% and 5%,
respectively. A bank holding company that has adopted the new framework is
considered "well capitalized" if it has minimum tier 1 capital, total capital,
and leverage ratios of 6%, 10% and 3%, respectively. At September 30, 1997, the
ratios of J.P. Morgan and Morgan Guaranty exceeded the minimum standards
required for a "well capitalized" bank holding company and bank, respectively.
Management is aware of no conditions or events that have occurred since
September 30, 1997 that would change J.P. Morgan's or Morgan Guaranty's "well
capitalized" status.         
<PAGE>   17
Page 17

Set forth in the table below are the risk-based capital and leverage ratios and
amounts for J.P. Morgan and Morgan Guaranty as of September 30, 1997. All
amounts and ratios exclude the impact of SFAS No. 115.

<TABLE>
<CAPTION>
Dollars in millions                Amounts                             Ratios(c)
- --------------------------------------------------------------------------------
<S>                                <C>                                 <C>
Tier 1 capital(a)
   J.P.Morgan                      $11,916                                  8.1%
   Morgan Guaranty                  10,174                                  7.7
- --------------------------------------------------------------------------------
Total risk-based capital(b)
   J.P.Morgan                      $17,173                                 11.6%
   Morgan Guaranty                  13,812                                 10.4
- --------------------------------------------------------------------------------
Leverage
   J.P.Morgan                                                               4.5%
   Morgan Guaranty                                                          5.2
- --------------------------------------------------------------------------------
</TABLE>

(a) For capital adequacy purposes, J.P. Morgan and Morgan Guaranty required
minimum tier 1 capital of $5.9 billion and $5.3 billion, respectively.

(b) For capital adequacy purposes, J.P. Morgan and Morgan Guaranty required
minimum total risk-based capital of $11.8 billion and $10.6 billion,
respectively.

(c) Pursuant to Federal Reserve Board guidelines, the minimum tier 1 capital,
total risk-based capital, and leverage ratios are 4%, 8%, and 3%, respectively
for bank holding companies and banks.

16. PENDING INVESTMENT IN AMERICAN CENTURY COMPANIES, INC.

On July 30, 1997, J.P. Morgan agreed to purchase a 45% economic interest in
American Century Companies, Inc. (American Century) for cash consideration of
approximately $900 million. In addition, J.P. Morgan will have an option to
increase its economic interest to 50% at the end of three years. The transaction
is expected to close in early 1998, pending approval by each firm's Board of
Directors and U.S. regulatory agencies. American Century, the fourth largest
no-load U.S. mutual fund company selling directly to individuals, manages $60
billion of assets in about 70 mutual funds. The investment will be accounted for
under the equity method of accounting.
<PAGE>   18
Page 18

PART I

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

FINANCIAL HIGHLIGHTS

J.P. Morgan & Co. Incorporated reported net income of $396 million in the third
quarter of 1997, up 43% from $276 million in the third quarter of 1996. Earnings
per share for the quarter were $1.96, compared with $1.32 a year ago. In 1996,
third quarter earnings included a special charge of $71 million ($42 million
after tax, or $0.21 per share) related to the formation of a strategic alliance
to manage parts of the firm's global technology infrastructure.

Net income for the first nine months of 1997 totaled $1.194 billion, an increase
from $1.155 billion a year ago. Earnings per share in the first nine months were
$5.84 versus $5.60.

THIRD QUARTER 1997 RESULTS AT A GLANCE

<TABLE>
<CAPTION>
                                                      Third quarter       Second quarter
- ----------------------------------------------------------------------------------------
In millions of dollars, except per share data        1997         1996         1997
- ----------------------------------------------------------------------------------------
<S>                                               <C>          <C>          <C>
Revenues                                          $ 1,916      $ 1,549      $ 1,791
Operating expenses                                 (1,326)      (1,137)      (1,241)
Income taxes                                         (194)        (136)        (176)
- ----------------------------------------------------------------------------------------
Net income                                            396          276          374
Net income per share                              $  1.96      $  1.32      $  1.85
- ----------------------------------------------------------------------------------------
Dividends declared per share                      $  0.88      $  0.81      $  0.88
</TABLE>

REVENUES in the third quarter rose 24% from the same period a year ago.

         -        Finance and Advisory revenues rose 28% to $548 million,
                  reflecting continued growth in advisory services and debt and
                  equity underwriting.

         -        Market Making revenues, up 23% to $669 million, were strong
                  and diversified.

         -        Asset Management and Servicing revenues increased 23% to $407
                  million, reflecting growth in both institutional investment
                  management and private client services.

         -        Equity Investments revenues rose to $66 million from $59
                  million.

         -        Proprietary Investing and Trading revenues were $241 million,
                  up from $203 million.

OPERATING EXPENSES, excluding the 1996 third quarter special charge of $71
million, rose 24% in the 1997 third quarter from the same period a year ago.

IN OTHER DEVELOPMENTS, on July 30, 1997, J.P. Morgan and American Century
Companies, Inc. agreed to form a business partnership to pursue growth
opportunities in asset management and personal financial services. As part of
the agreement, Morgan will purchase a 45% economic interest in American Century
for approximately $900 million; Morgan will have an option to increase that
interest to 50% at the end of three years. The transaction is expected to close
in early 1998, pending approval by each firm's Board of Directors and U.S.
regulatory agencies. American Century, the fourth largest no-load U.S. mutual
fund company selling directly to individuals, manages $60 billion of assets in
about 70 mutual funds.
<PAGE>   19
PAGE 19

BUSINESS SECTOR ANALYSIS

We describe the activities of J.P. Morgan using five business sectors. Three of
these sectors - Finance and Advisory, Market Making, and Asset Management and
Servicing - focus on services we provide for clients, including positions taken
to facilitate client transactions. Two sectors comprise proprietary activities
that we conduct exclusively for our own account: Equity Investments and
Proprietary Investing and Trading. For a complete description of our business
sectors, refer to the J.P. Morgan & Co. Incorporated 1996 Annual report.
Presented below are the summary results for each sector for the three and nine
months ended September 30, 1997 and 1996.


<TABLE>
<CAPTION>
                                               Asset       TOTAL
                       Finance            Management     CLIENT-                  Proprietary          TOTAL
                           and   Market          and     FOCUSED        Equity      Investing    PROPRIETARY   Corporate    CONSOL-
In millions           Advisory   Making    Servicing  ACTIVITIES   Investments    and Trading     ACTIVITIES       Items      IDATED
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>        <C>      <C>         <C>          <C>            <C>            <C>           <C>          <C>
THIRD QUARTER 
 1997

Total revenues            $548     $669         $407      $1,624           $66           $241           $307        ($15)     $1,916
Total expenses             343      528          339       1,210            10             49             59          57       1,326
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income              205      141           68         414            56            192            248         (72)        590
- ------------------------------------------------------------------------------------------------------------------------------------

THIRD QUARTER
 1996

Total revenues             429      545          330       1,304            59            203            262         (17)      1,549
Total expenses             261      420          282         963             7             33             40         134       1,137
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income              168      125           48         341            52            170            222        (151)        412
- ------------------------------------------------------------------------------------------------------------------------------------

INCREASE/(DECREASE), 
  THIRD QUARTER 1997
  VS.
  THIRD QUARTER 1996

Total revenues             119      124           77         320             7             38             45           2         367
Total expenses              82      108           57         247             3             16             19         (77)        189
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income               37       16           20          73             4             22             26          79         178
- ------------------------------------------------------------------------------------------------------------------------------------

NINE MONTHS
 1997

Total revenues           1,480    2,050        1,174       4,704           239            633            872         (36)      5,540
Total expenses             996    1,457          959       3,412            28            140            168         178       3,758
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income              484      593          215       1,292           211            493            704        (214)      1,782
- ------------------------------------------------------------------------------------------------------------------------------------

NINE MONTHS 
 1996

Total revenues           1,271    1,955        1,026       4,252           251            634            885         (87)      5,050
Total expenses             788    1,271          827       2,886            23            109            132         308       3,326
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income              483      684          199       1,366           228            525            753        (395)      1,724
- ------------------------------------------------------------------------------------------------------------------------------------

INCREASE (DECREASE), 
  NINE MONTHS 1997
  VS.
  NINE MONTHS 1996

Total revenues             209       95          148         452           (12)            (1)           (13)          51        490
Total expenses             208      186          132         526             5             31             36         (130)       432
- ------------------------------------------------------------------------------------------------------------------------------------
Pretax income                1      (91)          16         (74)          (17)           (32)           (49)          181        58
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Methodology

The firm's management reporting system and policies were used to determine the
revenues and expenses directly attributable to each business sector. Earnings on
stockholders' equity were allocated based on management's assessment of the
inherent risk of the components of each sector. In addition, certain overhead
expenses not allocated for management reporting purposes were allocated to each
business sector. Overhead expenses were allocated based primarily on staff
levels and represent costs associated with various support functions that exist
for the benefit of the firm as a whole. Effective January 1, 1997, as
compensation for managing the firm's credit risk, Global Credit receives fees
from other Morgan businesses. Such fees are included as revenues in the Finance
and Advisory sector and as a reduction in revenues reported by businesses on
whose behalf such credit risk is managed. Certain prior year amounts have been
reclassified to conform with the current presentation.
<PAGE>   20
PAGE 20

FINANCE AND ADVISORY

The Finance and Advisory sector includes results of our Advisory, Debt and
Equity Underwriting, and Credit activities. Revenues in the third quarter
increased 28% to $548 million from a year ago.

            Revenues from advisory services and debt and equity underwriting in
both developed and emerging markets increased 74% to $328 million, reflecting
record levels of investment banking activity. Revenues from the global credit
business declined to $220 million from $240 million a year ago, primarily
because of lower syndication revenues.

            Market share increased in both debt and equity underwriting and
mergers and acquisitions activity. According to Securities Data Co., J.P. Morgan
ranked sixth in U.S. debt and equity underwriting for the first nine months of
1997, and market share grew to 8.7% from 6.9% a year ago. In completed mergers
and acquisitions transactions worldwide, Morgan also ranked sixth on a
year-to-date basis; market share rose to 10.7%, compared with 8.9% in the prior
year. As arranger of syndicated loans, J.P. Morgan ranked second globally,
according to Loan Pricing Corporation, for the first nine months of 1997,
unchanged from a year earlier.

            Expenses in the third quarter of 1997 increased 31% to $343 million
compared with $261 million in the third quarter of 1996. The Finance and
Advisory sector includes all of the costs associated with our global network of
senior client relationship managers who market the full spectrum of our
capabilities and provide the link between our clients' needs and J.P. Morgan's
financial, advisory, asset management, market-making, and risk management
products and services.

            The Finance and Advisory sector recorded pretax income of $205
million in the third quarter of 1997 compared with $168 million a year ago.

            Revenues for the first nine months of 1997 increased to $1.480
billion from $1.271 billion in 1996. Expenses for the same period increased to
$996 million from $788 million in the nine months ended September 30, 1996.
Year-to-date pretax income was $484 million in 1997, as compared to $483 million
for the first nine months of 1996.

MARKET MAKING

The Market Making sector includes results of our Fixed Income, Equities, Foreign
Exchange, and Commodities activities. Total revenues were $669 million in the
1997 third quarter, compared with $545 million a year ago.

            Fixed income revenues in developed markets increased 16% to $333
million, with especially strong results in Europe. In emerging markets,
market-making revenues were $111 million, down from $153 million a year ago. In
equities, market making revenues were up 83% to $106 million. Equity commissions
increased sharply, reflecting growing volumes and market share on U.S. and
European exchanges; equity derivative revenues also grew. Foreign exchange
revenues rose more than 70% to $99 million on strong client demand in active
markets. Commodities revenues were $20 million in the current period versus a
loss of $10 million a year ago.

            Total expenses of $528 million increased 26% from the third quarter
of 1996.

            The Market Making sector recorded pretax income of $141 million in
the third quarter of 1997, compared with $125 million in the third quarter of
1996.
            Revenues for the nine month period were $2.050 billion compared with
$1.955 billion a year earlier. Expenses for the same period were $1.457 billion
compared to $1.271 billion in the nine months ended September 30, 1996.
Year-to-date pretax income was $593 million in 1997, as compared to $684 million
for the first nine months of 1996.

ASSET MANAGEMENT AND SERVICING

The Asset Management and Servicing sector includes results of our Investment
Management, Private Client Services, Futures and Options Brokerage, and
Euroclear System activities. Total revenues rose 23% to $407 million in the 1997
third quarter from a year ago.

            Revenues generated from institutional investment management
activities and services for private clients increased 23% to $259 million.
Assets under management were $244 billion at September 30, 1997, compared with
$197 billion at September 30, 1996. Futures and Options Brokerage as well as
Euroclear-related revenues also increased.

            Private clients accounted for approximately $160 million of revenues
from the firm's client-focused activities in the third quarter, up 31% from
1996. Of this amount, $51 million is recorded in the Finance and Advisory and
Market Making sectors.

            Expenses associated with the Asset Management and Servicing sector
were up 20%, to $339 million in the third quarter of 1997, compared with $282
million in the third quarter of 1996.
<PAGE>   21
Page 21

            The Asset Management and Servicing sector recorded pretax income of
$68 million in the third quarter of 1997 compared with $48 million in the
year-earlier period.

            Revenues for the nine month period increased to $1.174 billion from
$1.026 billion a year-earlier. Expenses for the same period were $959 million
versus $827 million for the nine months ended September 30, 1996. Year-to-date
pretax income was $215 million, as compared to $199 million for the first nine
months of 1996.

EQUITY INVESTMENTS

The Equity Investments sector includes results from our proprietary equity
investment portfolio management activities. Total reported revenues were $66
million in the third quarter, compared with $59 million a year ago. Included in
reported revenues were net gains of $54 million in the current quarter versus
$56 million a year ago. Equity Investments recorded pretax income of $56 million
in the third quarter of 1997 compared with $52 million in the third quarter of
1996.

            Revenues for the nine month period were $239 million compared with
$251 million a year earlier. Year-to-date pretax income was $211 million in
1997, as compared to $228 million for the first nine months of 1996.

            On a total return basis, combining reported revenues with the change
in net unrealized appreciation, Equity Investments earned $176 million in the
1997 third quarter, primarily related to investments in the insurance and
financial services industries. A year ago, total return was a loss of $48
million. Total return for the nine months ended September 30, 1997, was $363
million compared with $109 million for the nine months ended September 30, 1996.
As our investment strategy covers a longer-term horizon, total return viewed
over shorter periods will reflect the impact of short-term market movements,
including industry specific events.

PROPRIETARY INVESTING AND TRADING

The Proprietary Investing and Trading sector includes results from our market
risk positioning and capital and liquidity management activities. Total reported
revenues were $241 million for the 1997 third quarter, compared with $203
million a year ago. The Proprietary Investing and Trading sector recorded pretax
income of $192 million in the third quarter of 1997, compared with $170 million
in the same period a year ago.

            Revenues for the nine months of 1997 were $633 million, essentially
unchanged from $634 million in the prior year. Year-to-date pretax income was
$493 million in 1997, as compared to $525 million for the first nine months of
1996.

            Total return - reported revenues plus the change in net unrealized
appreciation - for the 1997 third quarter was $173 million, compared with $165
million in 1996. Total return for the nine month period ended September 30, 1997
was $597 million compared with $360 million for the nine months ended September
30, 1996.

CORPORATE ITEMS

Corporate Items includes revenues and expenses that have not been allocated to
the five business sectors, intercompany eliminations, the taxable-equivalent
adjustment and the results of sold or discontinued businesses.

            Corporate Items in the third quarter of 1996 included a $71 million
special charge related to the formation of a strategic alliance to manage parts
of the firm's global technology infrastructure. Corporate Items also includes
revenues and expenses of $30 million, in the third quarter of 1996, from custody
and cash processing activities, previously exited by Morgan.

            Corporate items for the nine months of 1997 includes $80 million of
gains on hedges of anticipated foreign currency revenues and expenses. These
gains were partially offset by the impact of exchange rate movements on reported
revenues and expenses in the year-to-date period. Corporate items in 1997 also
includes a charge of $28 million incurred in connection with the renovation of
office space in New York. In addition to the $71 million special charge
discussed above, Corporate Items for the nine months of 1996 included revenues
and expenses of $106 million and $120 million respectively, related to custody
and cash processing activities, previously exited by Morgan.
<PAGE>   22
PAGE 22

The following table summarizes revenues by major activity included within each
of our business sectors for the three and nine months ended September 30, 1997
and 1996.



<TABLE>
<CAPTION>
                                           Third            Third                              Nine            Nine
                                         Quarter          Quarter        Increase/           Months           Months      Increase/
In millions                                 1997             1996        (Decrease)            1997             1996      (Decrease)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>             <C>            <C>                <C>              <C>          <C>
REVENUES
Advisory & Underwriting                   $  328          $   189          $   139          $   804          $   589          $ 215
Global Credit                                220              240              (20)             676              682             (6)
- ------------------------------------------------------------------------------------------------------------------------------------
FINANCE AND ADVISORY                         548              429              119            1,480            1,271            209
- ------------------------------------------------------------------------------------------------------------------------------------

Fixed Income                                 333              286               47              864            1,019           (155)
Emerging Markets                             111              153              (42)             420              428             (8)
Equities                                     106               58               48              416              283            133
Foreign Exchange                              99               58               41              302              206             96
Commodities                                   20              (10)              30               48               19             29
- ------------------------------------------------------------------------------------------------------------------------------------
MARKET MAKING                                669              545              124            2,050            1,955             95
- ------------------------------------------------------------------------------------------------------------------------------------

Asset Management Services *                  259              211               48              758              660             98
Securities and Futures Services              148              119               29              416              366             50
- ------------------------------------------------------------------------------------------------------------------------------------
ASSET MANAGEMENT AND SERVICING               407              330               77            1,174            1,026            148
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL CLIENT-FOCUSED REVENUES              1,624            1,304              320            4,704            4,252            452
- ------------------------------------------------------------------------------------------------------------------------------------

EQUITY INVESTMENTS                            66               59                7              239              251            (12)
- ------------------------------------------------------------------------------------------------------------------------------------

PROPRIETARY INVESTING AND TRADING            241              203               38              633              634             (1)
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL PROPRIETARY REVENUES                   307              262               45              872              885            (13)
- ------------------------------------------------------------------------------------------------------------------------------------

Corporate Items                              (15)             (17)               2              (36)             (87)            51
- ------------------------------------------------------------------------------------------------------------------------------------

CONSOLIDATED REVENUES                      1,916            1,549              367            5,540            5,050            490
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


*  Includes Investment Management and Private Client Services
<PAGE>   23
PAGE 23

CLIENT-FOCUSED ACTIVITIES BY REGION

J.P. Morgan's clients are an increasingly global and diverse group of growing
and established companies, governments and their agencies, and privately held
firms, entrepreneurs, families, and individuals. We continue to broaden and
deepen client relationships in North America; Latin America; Europe, Middle
East, and Africa; and Asia Pacific. Regional results can be analyzed in a number
of ways. In the table below, combined results for our client-focused business
sectors are broken down by region responsible for managing the client
relationship.

<TABLE>
<CAPTION>
                                                            Europe,                   Total
                               North            Latin   Middle East       Asia      Client-
In millions                  America          America    and Africa    Pacific      Focused
- ------------------------------------------------------------------------------- ------------
<S>                          <C>              <C>       <C>            <C>          <C>
THIRD QUARTER 1997

Revenues                     $   809            $ 142       $   493      $ 180      $ 1,624
Expenses                         633               57           387        133        1,210
- ------------------------------------------------------------------------------- ------------
Pretax Income                    176               85           106         47          414
- ------------------------------------------------------------------------------- ------------

THIRD QUARTER 1996

Revenues                         665              140           362        137        1,304
Expenses                         501               45           310        107          963
- ------------------------------------------------------------------------------- ------------
Pretax Income                    164               95            52         30          341
- ------------------------------------------------------------------------------- ------------



NINE MONTHS 1997

Revenues                       2,291              450         1,442        521        4,704
Expenses                       1,791              162         1,087        372        3,412
- ------------------------------------------------------------------------------- ------------
Pretax Income                    500              288           355        149        1,292
- ------------------------------------------------------------------------------- ------------

NINE MONTHS 1996

Revenues                       2,026              435         1,349        442        4,252
Expenses                       1,501              139           929        317        2,886
- ------------------------------------------------------------------------------- ------------
Pretax Income                    525              296           420        125        1,366
- ------------------------------------------------------------------------------- ------------
</TABLE>

The firm's management reporting system was used to determine the revenues and
expenses attributable to each region. For finance and advisory products, this is
the location of the client's head office; for most other products, it is based
on the location where activity is transacted. Market-making revenues that cannot
be specifically attributable to individual clients (i.e., gains/losses arising
from client-related positions) and earnings on stockholders' equity are
generally allocated based on the proportion of other regional revenues. Expenses
are allocated based on the estimated cost associated with servicing the client
base in the region.

North American client revenues increased 13% in the nine months ended September
30, 1997, compared with the corresponding period of the prior year. Finance and
advisory revenues rose on higher advisory services and debt and equity
underwriting revenues. Market making revenues increased on strong results from
equities and foreign exchange; asset management and servicing revenues also
grew.

            Client revenues in Latin America rose 3% for the nine months ended
September 30, 1997 versus a year ago, as strong increases in the finance and
advisory and asset management and servicing sectors were offset by declines in
the market making sector.

            Client revenues in Europe were 7% higher for the year-to-date period
ended September 30, 1997, compared with the same 1996 period. Finance and
advisory revenues increased on strong advisory and underwriting revenues; asset
management and servicing also produced strong results. Offsetting such increases
were lower market making revenues as lower fixed income revenues more than
offset increases in other market making activities.

            Asia Pacific client revenues grew 18% in the nine months ended
September 30, 1997 versus a year ago, driven by increases in the market making 
and asset management and servicing sectors. The finance and advisory sector's 
revenues were essentially unchanged.

<PAGE>   24
PAGE 24

RISK MANAGEMENT

The major risks inherent in J.P. Morgan's businesses are market, liquidity,
credit, and operating risk. Comprehensive risk management processes have been
established to facilitate, control, and monitor risk-taking. These processes are
built on a foundation of early identification and analytically rigorous
measurement of risks by each of our businesses. Refer to the 1996 Annual report
for further information.

Market Risk Profiles

The firm's primary measure of value at risk is referred to as "Daily Earnings at
Risk" (DEaR). This measure takes into account numerous variables that may cause
a change in the value of our portfolios, including interest rates, foreign
exchange rates, securities and commodities prices, and their volatilities, as
well as correlations among these variables. DEaR measures potential losses that
are expected to occur within a 95% confidence level, implying that a loss might
exceed DEaR approximately 5% of the time.

    The following presents the market risk profiles for the firm for the twelve
months ended September 30, 1997. The level of market risk, which is measured on
a diversified basis, will vary with market factors, the level of client
activity, and our expectations of price and market movements.

Aggregate Market Risk Activities

For the twelve months ended September 30, 1997, average DEaR for our aggregate
trading and investing activities across all market risks was approximately $29
million and ranged from $22 million to $39 million. For the twelve months ended
December 31, 1996, average DEaR for our aggregate trading and investing
activities across all market risks was approximately $31 million and ranged from
$24 million to $44 million.

Trading Market Risk Activities

For the twelve months ended September 30, 1997, average DEaR for our trading
activities was approximately $21 million and ranged from $15 million to $28
million. Such DEaR represented the combination of interest rate risk of
approximately $16 million, foreign exchange rate risk of approximately $6
million, equities risk of approximately $7 million, commodity risk of
approximately $3 million and all other market risks of approximately $7 million,
offset by approximately ($18) million reflecting additional diversification
among these risks. For the twelve months ended December 31, 1996, average DEaR
for our trading activities was approximately $21 million and ranged from $13
million to $28 million.

    We evaluate the reasonableness of DEaR by comparing DEaR to actual trading
results. The number of occurrences where daily revenue fell short of expected
daily results by amounts greater than related DEaR estimates was consistent with
statistical expectations.

Proprietary Investing Activities

The primary sources of market risk associated with our proprietary investing
activities relate to interest rate risk associated with fixed income instruments
and spread risk associated with our mortgage-backed securities portfolio. For
the twelve month period ended September 30, 1997, average DEaR for proprietary
investing activities was approximately $20 million and ranged from $12 million
to $28 million. For the twelve months ended December 31, 1996, average DEaR for
proprietary investing activities was approximately $22 million and ranged from
$10 million to $37 million.

    Due to the longer-term nature of our investing activities, we use a weekly
time horizon to evaluate our risk estimates relative to total return. For the
twelve month period ended September 30, 1997, the number of occurrences where
total return fell short of expected weekly results by amounts greater than
related weekly risk estimates was consistent with statistical expectations.
<PAGE>   25
PAGE 25

         FINANCIAL REVIEW

         REVENUES

         Revenues were $1.916 billion in the third quarter of 1997, compared
         with $1.549 billion in the year ago quarter. For the nine months ended
         September 30, 1997, revenues were $5.540 billion versus $5.050 billion
         in the same period a year ago.

            Net interest revenue, the aggregate of interest revenue and expense
         generated from the firm's client-focused and proprietary activities
         using a variety of asset, liability, and off-balance-sheet instruments,
         increased 11% to $472 million from the third quarter of 1996. This
         increase resulted primarily from higher net interest revenue from our
         market-making and asset management and servicing activities, partially
         offset by a decline in net interest revenue from proprietary investing
         and trading positions, as a result of the continuing maturity of higher
         yielding investments, principally interest rate swaps. For the first
         nine months of 1997, net interest revenue increased 16% to $1.417
         billion from the corresponding 1996 period.

            Trading revenue was $657 million in the third quarter of 1997
         compared with $510 million a year ago. Year-to-date trading revenue
         decreased to $1.831 billion from $1.965 billion for the first nine
         months of 1996, down 7%. The following table presents trading revenue,
         disaggregated by principal product groupings, and total trading-related
         net interest revenue. It does not represent total revenues generated by
         our activities, and accordingly, does not reflect the integrated nature
         of our business as described in Business Sector Analysis (see page 19).

<TABLE>
<CAPTION>
                                                                                                       Total        Net
                                          Fixed                   Foreign   Commod-   Proprietary    Trading   Interest    Combined
              In millions                Income    Equities      Exchange    ities        Trading    Revenue    Revenue      Totals
             -----------------------------------------------------------------------------------------------------------------------
<S>                                      <C>       <C>           <C>        <C>       <C>            <C>       <C>         <C>
              Third Quarter 1997          $ 416        $ 51          $ 78      $17            $95       $657       $118        $775

              Third Quarter 1996            403          43            59      (15)            20        510         65         575

              Nine Months 1997            1,012         332           270       32            185      1,831        399       2,230

              Nine Months 1996            1,267         261           236       24            177      1,965        137       2,102

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

         Fixed income trading revenue increased to $416 million from $403
         million in the year-earlier quarter. Trading revenue from equities grew
         19% to $51 million. Foreign exchange trading revenue increased 32% to
         $78 million from a year ago, on strong client demand in active markets.
         Trading revenue from commodities was $17 million, compared with a loss
         of $15 million in the 1996 third quarter. Proprietary trading revenue
         grew to $95 million from $20 million in the year earlier quarter.

            Investment banking revenue rose 37% to $320 million in the third
         quarter of 1997, reflecting record levels of investment banking
         activity. Underwriting revenue grew to $132 million from $83 million in
         the year earlier quarter. Advisory and syndication fees rose to $188
         million from $150 million a year ago. Investment banking revenue for
         the first nine months of 1997 was $840 million, compared with $644
         million for the first nine months of 1996. Underwriting revenue for the
         first nine months of 1997 was $369 million, versus $259 million for the
         same 1996 period. Advisory and syndication fees for the first nine
         months were $471 million, compared to $385 million for the same period
         of 1996.

            Investment management revenue increased 23% to $201 million in the
         1997 third quarter from a year ago. Assets under management were $244
         billion at September 30, 1997, versus $197 billion at September 30,
         1996. Investment management revenue for the first nine months of 1997
         increased 18% to $584 million, over the same 1996 period.
<PAGE>   26
PAGE 26

Fees and commissions were $164 million, up 20% from $137 million in the year ago
quarter, primarily due to higher equity commissions reflecting growing market
share on U.S. and European exchanges. For the first nine months of 1997, fees
and commissions revenue was $468 million, compared to $430 million in the same
1996 period.

         Investment securities revenue was $67 million in the third quarter of
1997 and $68 million in the prior year quarter. Net gains from positions
associated with our Equity Investment activities were $54 million in the current
quarter compared to $56 million a year ago. Also included in investment
securities revenue were net realized gains of $10 million and $11 million on
sales of debt investment securities in the current and year ago quarters,
respectively. For the current nine month period, investment securities revenue
was $242 million, versus $218 million for the first nine months of 1996.

         Other revenue was $35 million in the third quarter, compared with $12
million a year earlier. Other revenue for the first nine months of 1997 was $158
million, compared with $82 million for the first nine months of 1996. Other
revenue includes $12 million and $85 million for the three and nine months ended
September 30, 1997, respectively, of gains on hedges of anticipated foreign
currency revenues and expenses. These gains were partially offset by the impact
of exchange rate movements on reported revenues and expenses in the respective
periods.

OPERATING EXPENSES

Operating expenses were $1.326 billion in the 1997 third quarter, compared with
$1.137 billion in the third quarter of 1996. Excluding the technology-related
special charge of $71 million in last year's third quarter, 1997 third quarter
expenses grew 24% from a year earlier. The increase reflects continued spending
on investment banking, equities, and asset management capabilities and higher
levels of client-related business activity. Also contributing to the rise were
expenditures related to initiatives to prepare for the year 2000 and the
anticipated conversion to a single European currency. For the nine months ended
September 30, 1997, operating expenses were $3.758 billion, versus $3.326
billion a year ago.                                     

         At September 30, 1997, staff totaled 16,525 employees, compared with
15,188 employees at September 30, 1996.

         Income tax expense in the third quarter totaled $194 million, based on
an effective tax rate of 33%, the same rate used in the year earlier quarter.
For the nine months ended September 30, 1997 and 1996, the effective tax rate
was 33%.
<PAGE>   27
Page 27

ASSET QUALITY

Total assets were $270 billion at September 30, 1997, compared with $250 billion
at June 30, 1997. At September 30, 1997 the aggregate allowance for credit
losses was $1.096 billion versus $1.110 billion at June 30, 1997. Nonperforming
assets decreased to $84 million at September 30, 1997, from $108 million at June
30, 1997, as assets newly classified as nonperforming were more than offset by
assets returned to performing status, repayments, and charge-offs. No provision
for credit losses was deemed necessary in the 1997 third quarter.

FOREIGN-COUNTRY-RELATED OUTSTANDINGS

Foreign-country-related outstandings represent outstandings to foreign borrowers
that are denominated in U.S. dollars or currencies other than the borrower's
local currency or, in the case of a guarantee, other than the guarantor's local
currency. Outstandings include loans, interest-earning deposits with banks,
investment securities, customers' acceptance liability, securities purchased
under agreements to resell, trading account securities, accrued interest, and
other monetary assets. Outstandings generally are distributed according to the
location and category of the borrower. In the case of guaranteed outstandings,
or when tangible, liquid collateral is held and realizable outside the obligor's
country, distribution is generally made according to the location and category
of the guarantor or the location where the collateral is held and realizable.
Countries in which J.P. Morgan's outstandings exceeded 1.0% of total assets at
September 30, 1997, are listed in the following table.


<TABLE>
<CAPTION>
                                                                    Cross-border
In millions                                                         outstandings
- --------------------------------------------------------------------------------
<S>                                                                 <C>   
France                                                                    $4,919
United Kingdom                                                             3,810
- --------------------------------------------------------------------------------
</TABLE>

At September 30, 1997, Cross-border outstandings in Switzerland were $2,424
million, between 0.75% and 1.0% of total assets.

STOCKHOLDERS' EQUITY

Total stockholders' equity was approximately $11.6 billion at September 30,
1997. Stockholders' equity included approximately $598 million of net unrealized
appreciation on debt investment securities and marketable equity investment
securities, net the related deferred tax liability of $353 million. The net
unrealized appreciation on debt investment securities was $343 million at
September 30, 1997. The net unrealized appreciation on marketable equity
investment securities was $608 million at September 30, 1997. Included in the
table below are selected ratios based upon stockholders' equity.


<TABLE>
<CAPTION>
                                            September 30   December 31  September 30
Dollars in billions, except share data              1997          1996          1996
- -------------------------------------------------------------------------------------
<S>                                         <C>            <C>          <C>   
Total stockholders' equity                        $ 11.6        $ 11.4        $ 11.1

Annualized rate of return on average common
stockholders' equity (a) (b)                        14.3%         15.3%         10.3%
As percent of period-end total
  assets:
  Common equity                                      4.1           4.8           4.9
  Total equity                                       4.3           5.2           5.2

Book value per common share (c)                   $56.83        $54.43        $52.62
- -------------------------------------------------------------------------------------
</TABLE>


(a) Represents the annualized rate of return on average common stockholders'
equity for the three months ended September 30, 1997, December 31, 1996, and
September 30, 1996. Excluding the impact of SFAS No. 115, the annualized rate of
return on average common stockholders' equity would have been 15.0%, 15.9%, and
10.6% for the three months ended September 30, 1997, December 31, 1996, and
September 30, 1996, respectively.

(b) The annualized rate of return on average common stockholders' equity for the
nine months ended September 30, 1997 and 1996 was 14.7% and 14.8%, respectively.
Excluding the impact of SFAS No. 115, the annualized rate of return on average
common stockholders' equity would have been 15.4% and 15.5% for the nine months
ended September 30, 1997 and 1996, respectively.

(c) Excluding the impact of SFAS No. 115, the book value per common share would
have been $53.73, $52.08, and $51.01 for the three months ended September 30,
1997, December 31, 1996, and September 30, 1996, respectively.
<PAGE>   28
PAGE 28

REGULATORY CAPITAL REQUIREMENTS

The capital of J.P. Morgan and Morgan Guaranty Trust Company of New York (Morgan
Guaranty) remained well above the minimum standards set by regulators at
September 30, 1997. Further, the capital ratios of J.P. Morgan and Morgan
Guaranty exceeded the minimum standards for a "well capitalized" bank holding
company and bank, respectively, at September 30, 1997.

As of September 30, 1997, J.P. Morgan and Morgan Guaranty adopted the Federal
Reserve Board's new market risk capital guidelines for calculation of
risk-based capital ratios, in advance of the mandatory implementation date of
January 1, 1998. The new framework amends the existing guidelines by
incorporating a measure of market risk for trading positions. In addition, the
capital and assets of the Section 20 subsidiary, J.P. Morgan Securities Inc.,
are no longer excluded from the calculations for J.P. Morgan, the bank holding
company. The effect of SFAS No. 115 continues to be excluded. Prior period
ratios have not been restated.


<TABLE>                                                                        
<CAPTION>
                                September 30   December 31   September 30
Dollars in billions                     1997          1996           1996
- --------------------------------------------------------------------------------
<S>                             <C>            <C>           <C>
Risk-based capital
J.P. Morgan
Tier 1 risk-based capital             $ 11.9           (a)            (a)
Total risk-based capital                17.2           (a)            (a)
Risk adjusted assets                   147.7           (a)            (a)

Capital ratios
J.P. Morgan
Tier 1 ratio                             8.1%          (a)            (a)
Total ratio                             11.6           (a)            (a)
Leverage ratio                           4.5           (a)            (a)

Morgan Guaranty
Tier 1 ratio                             7.7%          (b)            (b)
Total ratio                             10.4           (b)            (b)
Leverage ratio                           5.2           (b)            (b)
- --------------------------------------------------------------------------------
</TABLE>


(a)In accordance with Federal Reserve Board guidelines followed prior to
September 30, 1997, the prior period amounts and ratios exclude the equity,
assets, and off balance sheet exposures of J.P. Morgan Securities Inc. and the
effect of SFAS No. 115. For J.P. Morgan, the tier 1, total, and leverage
ratios, computed under former guidelines, were 8.8%, 12.2%, and 5.9%,
respectively, at December 31, 1996, and 8.1%, 11.7%, and 6.2%, respectively, at
September 30, 1996. The tier 1 capital, total capital and risk adjusted assets
amounts, computed under former guidelines, were $10.9 billion, $15.1 billion
and $123.9 billion, respectively at December 31, 1996, and $9.9 billion, $14.2
billion and $122.1 billion, respectively at September 30, 1996.       

(b)In accordance with Federal Reserve Board guidelines followed prior to
September 30, 1997, the tier 1 , total, and leverage ratios, for Morgan
Guaranty, were 8.2%, 11.5%, and 5.3%, respectively, at December 31, 1996, and
7.7%, 10.5%, and 5.9%, respectively, at September 30, 1996.          
<PAGE>   29
Page 29

CONSOLIDATED AVERAGE BALANCES AND NET INTEREST EARNINGS
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
Dollars in millions,
Interest and average rates
on a taxable-equivalent basis

                                                                            Three months ended
                                          -------------------------------------------------------------------------------------
                                                     September 30, 1997                        September 30, 1996
                                          -------------------------------------------------------------------------------------
                                          Average                         Average      Average                        Average
                                          balance        Interest           rate       balance       Interest          rate
                                          -------------------------------------------------------------------------------------
<S>                                       <C>            <C>              <C>          <C>           <C>              <C>  
ASSETS
Interest-earning deposits with banks,
  mainly in offices outside the U.S.      $   1,896      $      51          10.67%     $   2,406     $      30          4.96%
Debt investment securities in
  offices in the U.S. (a):
    U.S. Treasury                             1,259             23           7.25          1,367            25          7.28
    U.S. state and political
      subdivision                             1,187             35          11.70          1,523            44         11.49
    Other                                    18,274            290           6.30         16,541           273          6.57
Debt investment securities in offices
  outside the U.S. (a)                        3,753             75           7.93          3,740            66          7.02
Trading account assets:
    In offices in the U.S.                   25,364            389           6.08         15,596           240          6.12
    In offices outside the U.S.              38,516            644           6.63         30,369           579          7.58
Securities purchased under agreements
  to resell and federal funds sold,
    In offices in the U.S.                   15,970            225           5.59         25,382           333          5.22
    In offices outside the U.S.              25,457            318           4.96         19,267           236          4.87
Securities borrowed,
    mainly in offices in the U.S.            37,589            457           4.82         26,485           338          5.08
Loans:
    In offices in the U.S.                    5,046             90           7.08          5,633           100          7.06
    In offices outside the U.S.              26,155            431           6.54         21,343           340          6.34
Other interest-earning assets (b):
    In offices in the U.S.                      732             69              *            824            29             *
    In offices outside the U.S.                 525             81              *            933            62             *
- -------------------------------------------------------------------------------------------------------------------------------
 Total interest-earning assets              201,723          3,178           6.25        171,409         2,695          6.25
Allowance for credit losses (c)                (918)                                      (1,114)
Cash and due from banks                         453                                          622
Other noninterest-earning assets             60,856                                       40,535
- -------------------------------------------------------------------------------------------------------------------------------
 Total assets                               262,114                                      211,452
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Interest and average rates applying to the following asset categories have been
adjusted to a taxable-equivalent basis: Debt investment securities in offices in
the U.S.; Trading account assets in offices in the U.S.; and Loans in offices in
the U.S. The applicable tax rate used to determine these adjustments was
approximately 41% for the three months ended September 30, 1997 and 1996.

(a) For the three months ended September 30, 1997 and 1996, average debt
investment securities are computed based on historical amortized cost, excluding
the effects of SFAS No. 115 adjustments.

(b) Interest revenue includes the effect of certain off-balance-sheet
transactions.

(c) Average amount at September 30, 1997 is based on the portions of the
aggregate allowance for credit losses related only to loans and trading account
assets. See Note 10, Aggregate Allowance for Credit Losses. Average amount at
September 30, 1996 is based on the aggregate allowance for credit losses.

* Not meaningful
<PAGE>   30
PAGE 30

CONSOLIDATED AVERAGE BALANCES AND NET INTEREST EARNINGS
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Dollars in millions,
Interest and average rates
on a taxable-equivalent basis

                                                                                          Three months ended
                                                                  ------------------------------------------------------------------
                                                                           September 30, 1997             September 30, 1996
                                                                  ------------------------------------------------------------------
                                                                  Average                  Average  Average                  Average
                                                                  balance    Interest       rate    balance    Interest       rate
                                                                  ------------------------------------------------------------------
<S>                                                               <C>        <C>            <C>     <C>        <C>           <C>  
LIABILITIES AND STOCKHOLDERS' EQUITY
Interest-bearing deposits:
    In offices in the U.S.                                        $  9,818   $    140       5.66%   $  3,754   $     48       5.09%
    In offices outside the U.S.                                     46,755        570       4.84      44,029        578       5.22
Trading account liabilities:
    In offices in the U.S.                                          11,813        199       6.68       9,199        154       6.66
    In offices outside the U.S.                                     14,834        224       5.99      11,094        204       7.32
Securities sold under agreements to
    repurchase and federal funds
    purchased, mainly in offices in
    the U.S.                                                        66,932        888       5.26      62,522        799       5.08
Commercial paper, mainly in offices
    in the U.S.                                                      5,461         71       5.16       4,489         61       5.41
Other interest-bearing liabilities:
    In offices in the U.S.                                          14,034        212       5.99      13,900        196       5.61
    In offices outside the U.S.                                      5,515         61       4.39       2,322         53       9.08
Long-term debt,
    mainly in offices in the U.S.                                   19,959        303       6.02      10,866        157       5.75
Company-obligated mandatorily
    redeemable preferred securities of
    subsidiaries                                                     1,150         21       7.68          --         --         --
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                                 196,271      2,689       5.44     162,175      2,250       5.52
Noninterest-bearing deposits:
    In offices in the U.S.                                             926                             1,981
    In offices outside the U.S.                                        589                               437
Other noninterest-bearing
  liabilities                                                       52,888                            35,838
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities                                                  250,674                           200,431
Stockholders' equity                                                11,440                            11,021
- ------------------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders'
  equity                                                           262,114                           211,452
Net yield on interest-earning assets                                                        0.96                              1.03
- ------------------------------------------------------------------------------------------------------------------------------------
Net interest earnings                                                             489                               445
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   31
PAGE 31


CONSOLIDATED AVERAGE BALANCES AND NET INTEREST EARNINGS
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
Dollars in millions,
Interest and average rates
on a taxable-equivalent basis

                                                                             Nine months ended
                                          ------------------------------------------------------------------------------------------
                                                     September 30, 1997                          September 30, 1996
                                          ------------------------------------------------------------------------------------------
                                          Average                          Average     Average                        Average
                                          balance        Interest            rate      balance       Interest           rate
                                          ------------------------------------------------------------------------------------------
<S>                                       <C>            <C>               <C>         <C>           <C>              <C>  
ASSETS
Interest-earning deposits with banks,
  mainly in offices outside the U.S.      $   1,944      $     124           8.53%     $   2,006     $      81          5.39%
Debt investment securities in
  offices in the U.S. (a):
    U.S. Treasury                             1,321             73           7.39          1,103            62          7.51
    U.S. state and political
      subdivision                             1,295            114          11.77          1,622           140         11.53
    Other                                    17,699            848           6.41         17,632           834          6.32
Debt investment securities in offices
  outside the U.S. (a)                        3,972            216           7.27          4,093           197          6.43
Trading account assets:
    In offices in the U.S.                   23,544          1,103           6.26         15,748           714          6.06
    In offices outside the U.S.              39,850          2,017           6.77         26,745         1,545          7.72

Securities purchased under agreements
  to resell and federal funds sold,
    In offices in the U.S.                   15,757            648           5.50         26,837         1,019          5.07
    In offices outside the U.S.              24,137            854           4.73         17,100           720          5.62
Securities borrowed,
    mainly in offices in  the U.S.           34,625          1,284           4.96         24,441           919          5.02
Loans:
    In offices in the U.S.                    4,955            281           7.58          6,441           326          6.76
    In offices outside the U.S.              24,833          1,206           6.49         21,162         1,000          6.31
Other interest-earning assets (b):
    In offices in the U.S.                      717            131              *          1,030            88             *
    In offices outside the U.S.                 753            238              *          1,095           207             *
- ------------------------------------------------------------------------------------------------------------------------------------
Total interest-earning assets               195,402          9,137           6.25        167,055         7,852          6.28
Allowance for credit losses (c)                (915)                                      (1,122)
Cash and due from banks                         804                                          886
Other noninterest-earning assets             51,943                                       41,864
- ------------------------------------------------------------------------------------------------------------------------------------
Total assets                                247,234                                      208,683
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


Interest and average rates applying to the following asset categories have been
adjusted to a taxable-equivalent basis: Debt investment securities in offices in
the U.S., Trading account assets in offices in the U.S., and Loans in offices in
the U.S. The applicable tax rate used to determine these adjustments was
approximately 41% for the nine months ended September 30, 1997 and 1996.

(a) For the nine months ended September 30, 1997 and 1996, average debt
investment securities are computed based on historical amortized cost, excluding
the effects of SFAS No. 115 adjustments.

(b) Interest revenue includes the effect of certain off-balance-sheet
transactions.

(c) Average amount at September 30, 1997 is based on the portions of the
aggregate allowance for credit losses related only to loans and trading account
assets. See Note 10, Aggregate Allowance for Credit Losses. Average amount at
September 30, 1996 is based on the aggregate allowance for credit losses.

* Not meaningful
<PAGE>   32
PAGE 32



CONSOLIDATED AVERAGE BALANCES AND NET INTEREST EARNINGS
J.P. Morgan & Co. Incorporated

<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------------
Dollars in millions,
Interest and average rates
on a taxable-equivalent basis
                                                                                   Nine months ended
                                             -------------------------------------------------------------------------------
                                                            September 30, 1997                    September 30, 1996
                                             -------------------------------------------------------------------------------
                                                    Average                    Average    Average                 Average
                                                    balance    Interest         rate      balance   Interest        rate
                                             -------------------------------------------------------------------------------
<S>                                                <C>           <C>            <C>     <C>          <C>            <C>
LIABILITIES AND STOCKHOLDERS' EQUITY

Interest-bearing deposits:

    In offices in the U.S.                         $  9,600      $  401         5.58%   $  2,625     $    95        4.83%
    In offices outside the U.S.                      45,793       1,642         4.79      45,181       1,800        5.32
Trading account liabilities:
    In offices in the U.S.                           10,800         549         6.80       8,351         395        6.32
    In offices outside the U.S.                      13,665         629         6.15      10,802         562        6.95
Securities sold under agreements to
    repurchase and federal funds
    purchased, mainly in offices in
    the U.S.                                         66,703       2,617         5.25      61,381       2,384        5.19
Commercial paper, mainly in offices
    in the U.S.                                       4,444         178         5.36       4,151         169        5.44
Other interest-bearing liabilities:
    In offices in the U.S.                           14,889         663         5.95      13,847         588        5.67
    In offices outside the U.S.                       4,332         171         5.28       2,057         145        9.42
Long-term debt,
    mainly in offices in the U.S.                    16,657         754         6.05       9,976         432        5.78
Company-obligated mandatorily
    redeemable preferred securities of
    subsidiaries                                      1,101          61         7.68           -           -           -
- ------------------------------------------------------------------------------------------------------------------------
Total interest-bearing liabilities                  187,984       7,665         5.45     158,371       6,570        5.54
Noninterest-bearing deposits:
    In offices in the U.S.                            1,035                                2,441
    In offices outside the U.S.                         403                                  823
Other noninterest-bearing
  liabilities                                        46,498                               36,187

- ------------------------------------------------------------------------------------------------------------------------
Total liabilities                                   235,920                              197,822
Stockholders' equity                                 11,314                               10,861
- ------------------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders'
  equity                                            247,234                              208,683

Net yield on interest-earning assets                                            1.01                                 1.03
- -------------------------------------------------------------------------------------------------------------------------
Net interest earnings                                             1,472                                1,282
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   33
PAGE 33

DERIVATIVES USED FOR PURPOSES OTHER-THAN-TRADING

         The objective of J.P. Morgan's investing activities is to create
longer-term value through the management of interest rate risk related to J.P.
Morgan's nontrading assets, liabilities, and off-balance-sheet activities. J.P.
Morgan utilizes a variety of financial instruments, including derivatives, in an
integrated manner to achieve these objectives. Additional information on
derivatives used for purposes other-than-trading, primarily interest rate swaps,
is provided below. For more information about investing activities, see Note 7
to the consolidated financial statements, Off-balance-sheet financial
instruments.

         The table below summarizes maturities and weighted-average interest
rates to be received and paid on U.S. dollar and non-U.S. dollar interest rate
swaps used for purposes other-than-trading at September 30, 1997. The majority
of nontrading interest rate swaps, as presented below, are risk-adjusting swaps.
Also included in the table are swaps designated as hedges or used to modify the
interest rate characteristics of assets and liabilities. Variable rates, which
reset at predetermined dates, are generally presented based on the London
Interbank Offered Rate (LIBOR) in effect on the swaps at September 30, 1997. The
table was prepared under the assumption that these variable interest rates
remain constant. The variable interest rates to be received or paid will change
to the extent that rates fluctuate. Such changes may be substantial.

         Not included in the table below are other derivatives used for purposes
other-than-trading, such as currency swaps, basis swaps, foreign exchange
contracts, interest rate futures, forward rate agreements, debt securities
forwards, and purchased options, totaling $58.4 billion at September 30, 1997.
The contractual maturities of these derivative contracts are primarily less than
one year.


<TABLE>
<CAPTION>
By expected maturities                              After one    After two     After three   After four
                                      Within one     year but    years but      years but     years but    After five
Dollars in billions                      year      within two   within three   within four   within five      years          Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>          <C>            <C>           <C>           <C>              <C>
INTEREST RATE SWAPS - U.S. DOLLAR
 
Receive fixed
  swaps

Notional amount                         $ 22.6        $  6.1        $  4.2        $  2.2        $  1.2        $ 12.7        $ 49.0

Weighted average:

   Receive rate                            5.9%          6.6%          6.5%          6.3%          6.8%          6.1%          6.2%

   Pay rate                                5.7           5.7           6.0           5.8           5.8           5.8           5.8


Pay fixed swaps

Notional amount                         $ 21.0        $  4.0        $  9.0        $  5.5        $  0.6        $  9.7        $ 49.8

Weighted average:

   Receive rate                            5.7%          5.7%          5.8%          5.8%          5.8%          5.8%          5.7%

   Pay rate                                5.7           6.2           6.3           6.5           6.9           6.8           6.2


INTEREST RATE SWAPS - NON-U.S. DOLLAR

Receive fixed
  swaps

Notional amount                         $ 25.4        $  9.1        $  7.7        $  2.7        $  2.3        $  4.5        $ 51.7

Weighted average:
   Receive rate                            4.6%          4.7%          4.8%          4.6%         5.4%           5.8%          4.8%
                                                                                                                 
   Pay rate                                3.0           3.3           4.2           3.5          3.9            3.6           3.4


Pay fixed swaps

Notional amount                         $ 19.5        $  9.3        $  7.2        $  2.7        $  1.8        $  3.7        $ 44.2

Weighted average:
   Receive rate                           3.4%           3.3%          4.3%          3.6%          3.9%          3.3%          3.6%

   Pay rate                               5.5            4.6           5.0           5.1           5.3           5.9           5.2


- ----------------------------------------------------------------------------------------------------------------------------------
Total notional amount                   $ 88.5        $ 28.5        $ 28.1        $ 13.1        $  5.9        $ 30.6        $194.7
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>

Not included in the table above are $4.2 billion and $6.1 billion of notional
amounts related to currency swaps and basis swaps, respectively.
<PAGE>   34
PAGE     34

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a)   Exhibits

           12.  Statement re computation of ratios
                (incorporated by reference to Exhibit 12 to J.P. Morgan's
                report on Form 8-K, dated October 13, 1997)

           27.   Financial data schedule

     (b)   Reports on Form 8-K

           The following reports on Form 8-K were filed with the Securities and
           Exchange Commission during the quarter ended September 30, 1997:

           July 10, 1997 (Items 5 and 7)

           Reported the issuance by J.P. Morgan of a press release
           announcing its earnings for the three-month and six-month
           periods ended June 30, 1997.

           July 10, 1997 (Item 5)

           Reported the issuance by J.P. Morgan of a press release
           announcing that Paul A. Allaire and Ellen V. Futter have been
           elected directors of J.P. Morgan & Co. Incorporated, effective
           September 1, 1997.

           July 30, 1997 (Item 5)

           Reported the issuance by J.P. Morgan of a press release announcing
           that it agreed to form a business partnership with American
           Centuries, Inc. to pursue growth opportunities in asset management
           and personal financial services.

           September 11, 1997 (Item 5 and 7)

           Amended certain exhibits to a commodity-indexed preferred securities
           registration statement, previously filed with the Securities and
           Exchange Commission during 1996.
<PAGE>   35
PAGE   35

                                   SIGNATURES


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



                                      J.P. MORGAN & CO. INCORPORATED
                                      ------------------------------
                                               (Registrant)


                                      /s/ DAVID H. SIDWELL
                                      -----------------------------------
                                      NAME:  DAVID H. SIDWELL
                                      TITLE: MANAGING DIRECTOR AND CONTROLLER
                                             (PRINCIPAL ACCOUNTING OFFICER)


DATE:  November 14, 1997


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE NINE MONTHS ENDED 
SEPTEMBER 30, 1997, INCLUDED IN THE FORM 10-Q.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-START>                             JAN-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                             813
<INT-BEARING-DEPOSITS>                           1,813
<FED-FUNDS-SOLD>                                44,058
<TRADING-ASSETS>                               115,144
<INVESTMENTS-HELD-FOR-SALE>                     22,258
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         31,995
<ALLOWANCE>                                        546
<TOTAL-ASSETS>                                 269,595
<DEPOSITS>                                      55,526
<SHORT-TERM>                                    97,217
<LIABILITIES-OTHER>                             83,828
<LONG-TERM>                                     21,392
                                0
                                        694
<COMMON>                                           502
<OTHER-SE>                                      10,436
<TOTAL-LIABILITIES-AND-EQUITY>                 269,595
<INTEREST-LOAN>                                  1,477
<INTEREST-INVEST>                                1,209
<INTEREST-OTHER>                                 6,396
<INTEREST-TOTAL>                                 9,082
<INTEREST-DEPOSIT>                               2,043
<INTEREST-EXPENSE>                               7,665
<INTEREST-INCOME-NET>                            1,417
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                 228
<EXPENSE-OTHER>                                  3,758
<INCOME-PRETAX>                                  1,782
<INCOME-PRE-EXTRAORDINARY>                       1,194
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     1,194
<EPS-PRIMARY>                                     5.84
<EPS-DILUTED>                                     5.82
<YIELD-ACTUAL>                                    1.01
<LOANS-NON>                                         80
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 1,116
<CHARGE-OFFS>                                       55
<RECOVERIES>                                        36
<ALLOWANCE-CLOSE>                                1,096
<ALLOWANCE-DOMESTIC>                               135
<ALLOWANCE-FOREIGN>                                 37
<ALLOWANCE-UNALLOCATED>                            924
        

</TABLE>


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