PITTSTON CO
10-Q, 1997-08-14
BITUMINOUS COAL & LIGNITE MINING
Previous: PITT DES MOINES INC, 10-Q, 1997-08-14
Next: PLENUM PUBLISHING CORP, 10-Q, 1997-08-14




                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 10-Q



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

                  For the quarterly period ended June 30, 1997

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

               For the transition period from ________ to ________


                          Commission file number 1-9148



                              THE PITTSTON COMPANY
             (Exact name of registrant as specified in its charter)


            Virginia                                             54-1317776
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)


  P.O. Box 4229, 1000 Virginia Center Parkway, Glen Allen, Virginia 23058-4229
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (804) 553-3600



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  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

         Yes  X    No ___

As of August 12, 1997,  41,129,679 shares of $1 par value Pittston Brink's Group
Common Stock, 20,554,100 shares of $1 par value Pittston Burlington Group Common
Stock and 8,405,908 shares of $1 par value Pittston  Minerals Group Common Stock
were outstanding.



<TABLE>
                         Part I - Financial Information
                      The Pittston Company and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                    (In thousands, except per share amounts)

<CAPTION>
                                                                                June 30                December 31
                                                                                   1997                       1996
- -------------------------------------------------------------------------------------------------------------------

                                                                            (Unaudited)
ASSETS
Current assets:
<S>                                                                       <C>                               <C>   
Cash and cash equivalents                                                 $      59,997                     41,217
Short-term investments, at lower of cost or market                                1,712                      1,856
Accounts receivable (net of estimated amount uncollectible:
   1997 - $17,617; 1996 - $16,116)                                              504,628                    475,859
Inventories, at lower of cost or market                                          48,888                     37,127
Prepaid expenses                                                                 46,884                     32,798
Deferred income taxes                                                            48,245                     49,557
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                            710,354                    638,414

Property, plant and equipment, at cost (net of depreciation, depletion
    and amortization: 1997 - $488,833; 1996 - $457,756)                         604,007                    540,851
Intangibles, net of amortization                                                300,266                    317,062
Deferred pension assets                                                         123,999                    124,241
Deferred income taxes                                                            54,698                     58,690
Other assets                                                                    163,822                    153,345
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                              $   1,957,146                  1,832,603
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Short-term borrowings                                                     $      26,123                     31,669
Current maturities of long-term debt                                              5,626                      5,450
Accounts payable                                                                273,620                    271,296
Accrued liabilities                                                             275,974                    280,276
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                       581,343                    588,691

Long-term debt, less current maturities                                         265,665                    158,837
Postretirement benefits other than pensions                                     229,913                    226,697
Workers' compensation and other claims                                          112,747                    116,893
Deferred income taxes                                                            15,064                     15,075
Other liabilities                                                               121,799                    119,703
Shareholders' equity:
Preferred stock, par value $10 per share: Authorized: 2,000 shares
   $31.25 Series C Cumulative Convertible Preferred Stock;
   Issued:  1997 - 115 shares; 1996 - 115 shares                                  1,154                      1,154
Pittston Brink's Group Common Stock, par value $1 per share:
   Authorized: 100,000 shares;
   Issued: 1997 - 41,129 shares; 1996 - 41,296 shares                            41,129                     41,296
Pittston Burlington Group Common Stock, par value $1 per share:
   Authorized: 50,000 shares;
   Issued: 1997 - 20,578 shares; 1996 - 20,711 shares                            20,578                     20,711
Pittston Minerals Group Common Stock, par value $1 per share:
   Authorized: 20,000 shares;
   Issued: 1997 - 8,406 shares; 1996 - 8,406 shares                               8,406                      8,406
Capital in excess of par value                                                  410,190                    400,135
Retained earnings                                                               297,119                    273,118
Equity adjustment from foreign currency translation                             (27,827)                   (21,188)
Employee benefits trust, at market value                                       (120,134)                  (116,925)
- -------------------------------------------------------------------------------------------------------------------

Total shareholders' equity                                                      630,615                    606,707
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholders' equity                                $   1,957,146                  1,832,603
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.



<TABLE>
                                       The Pittston Company and Subsidiaries
                                       CONSOLIDATED STATEMENTS OF OPERATIONS
                                     (In thousands, except per share amounts)
                                                    (Unaudited)



<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
                                                         1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>               <C>    
Net sales                                         $   157,812          175,268           316,695           345,520
Operating revenues                                    668,342          582,119         1,291,135         1,142,774
- -------------------------------------------------------------------------------------------------------------------

Net sales and operating revenues                      826,154          757,387         1,607,830         1,488,294

Costs and expenses:
Cost of sales                                         153,836          169,444           307,248           365,329
Operating expenses                                    553,434          483,250         1,072,253           956,316
Restructuring and other credits,
   including litigation accrual                             -                -                 -           (37,758)
Selling, general and administrative expenses           94,455           71,026           170,098           143,322
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              801,725          723,720         1,549,599         1,427,209
Other operating income, net                             2,875            7,243             6,451            10,058
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                       27,304           40,910            64,682            71,143
Interest income                                           991              811             2,010             1,336
Interest expense                                       (6,422)          (3,379)          (11,986)           (7,124)
Other expense, net                                     (1,899)          (2,009)           (4,288)           (4,406)
- -------------------------------------------------------------------------------------------------------------------

Income before income taxes                             19,974           36,333            50,418            60,949
Provision for income taxes                              5,311           10,908            14,414            16,904
- -------------------------------------------------------------------------------------------------------------------

Net income                                             14,663           25,425            36,004            44,045
Preferred stock dividends, net                           (902)             146            (1,803)             (919)
- -------------------------------------------------------------------------------------------------------------------

Net income attributed to common shares            $    13,761           25,571            34,201            43,126
- -------------------------------------------------------------------------------------------------------------------


Pittston Brink's Group:
Net income attributed to common shares            $    17,739           14,035            33,045            25,874
- -------------------------------------------------------------------------------------------------------------------

Net income per common share                       $       .46              .37               .86               .68
- -------------------------------------------------------------------------------------------------------------------

Cash dividend per common share                    $      .025             .025               .05               .05
- -------------------------------------------------------------------------------------------------------------------


Pittston Burlington Group:
Net (loss) income attributed to common
   shares                                         $    (1,913)           8,746             3,175            12,507
- -------------------------------------------------------------------------------------------------------------------

Net (loss) income per common share:
   Primary                                        $      (.10)             .46               .16               .65
   Fully diluted                                         (.10)             .46               .16               .65
- -------------------------------------------------------------------------------------------------------------------

Cash dividends per common share                   $       .06              .06               .12               .12
- -------------------------------------------------------------------------------------------------------------------


Pittston Minerals Group:
Net (loss) income attributed to common
   shares                                         $    (2,065)           2,790            (2,019)            4,745
- -------------------------------------------------------------------------------------------------------------------

Net (loss) income per common share:
   Primary                                        $      (.26)             .35              (.25)              .60
   Fully diluted                                         (.26)             .27              (.25)              .57
- -------------------------------------------------------------------------------------------------------------------

Cash dividends per common share                   $     .1625            .1625             .3250             .3250
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.





<TABLE>
                                       The Pittston Company and Subsidiaries
                                       CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)



<CAPTION>
                                                                                          Six Months Ended June 30
                                                                                            1997              1996
- -------------------------------------------------------------------------------------------------------------------


Cash flows from operating activities:
<S>                                                                                   <C>                   <C>   
Net income                                                                            $   36,004            44,045
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Noncash charges and other write-offs                                                        -            29,948
   Depreciation, depletion and amortization                                               60,824            55,035
   Provision for aircraft heavy maintenance                                               16,382            16,067
   Provision for deferred income taxes                                                     5,117             9,362
   Provision for pensions, noncurrent                                                         72                98
   Provision for uncollectible accounts receivable                                         3,849             3,557
   Equity in earnings of unconsolidated affiliates, net of dividends received              1,326              (193)
   Other operating, net                                                                    5,223             3,066
   Change in operating  assets and  liabilities,  net of effects of acquisitions
      and dispositions:
      Increase in accounts receivable                                                    (15,870)          (17,999)
      Increase in inventories                                                            (11,677)           (2,365)
      Increase in prepaid expenses                                                       (12,390)           (2,738)
      Increase (decrease) in accounts payable and accrued liabilities                        490           (22,710)
      Increase in other assets                                                            (2,202)           (4,375)
      Increase (decrease) in other liabilities                                             2,210           (37,397)
      Decrease in workers' compensation and other claims, noncurrent                      (4,145)           (5,596)
      Other, net                                                                             329                22
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                 85,542            67,827
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (82,236)          (78,004)
Aircraft heavy maintenance expenditures                                                  (19,350)           (9,713)
Proceeds from disposal of property, plant and equipment                                    3,698             8,262
Acquisitions, net of cash acquired, and related contingency payments                     (54,094)             (971)
Other, net                                                                                 6,996             4,181
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                   (144,986)          (76,245)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Additions to debt                                                                        109,082            21,643
Reductions of debt                                                                       (18,263)           (8,550)
Repurchase of stock                                                                       (6,897)           (4,068)
Proceeds from exercise of stock options and employee stock purchase plan                   2,691             2,037
Dividends paid                                                                            (8,389)           (8,733)
Cost of stock proposal                                                                         -            (2,146)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                                 78,224               183
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                      18,780            (8,235)
Cash and cash equivalents at beginning of period                                          41,217            52,823
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                            $   59,997            44,588
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.




                      The Pittston Company and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                    (In thousands, except per share amounts)
                                   (Unaudited)


(1)  The  Pittston  Company  (the  "Company")  prepares  consolidated  financial
     statements in addition to separate  financial  statements  for the Pittston
     Brink's Group (the "Brink's  Group"),  the Pittston  Burlington  Group (the
     "Burlington Group") and the Pittston Minerals Group (the "Minerals Group").
     The Brink's Group  consists of the Brink's,  Incorporated  ("Brink's")  and
     Brink's  Home  Security,  Inc.  ("BHS")  operations  of  the  Company.  The
     Burlington Group consists of the Burlington Air Express Inc. ("Burlington")
     operations of the Company. The Minerals Group consists of the Pittston Coal
     Company  ("Coal   Operations")  and  Pittston  Mineral  Ventures  ("Mineral
     Ventures")  operations  of the Company.  The  Company's  capital  structure
     includes three issues of common stock;  Pittston Brink's Group Common Stock
     ("Brink's  Stock"),  Pittston  Burlington  Group Common Stock  ("Burlington
     Stock") and Pittston  Minerals Group Common Stock ("Minerals  Stock") which
     were designed to provide  shareholders with separate securities  reflecting
     the performance of the Brink's Group,  Burlington Group and Minerals Group,
     respectively,  without  diminishing  the  benefits  of  remaining  a single
     corporation or precluding  future  transactions  affecting any Group or the
     Company as a whole. Holders of Brink's Stock, Burlington Stock and Minerals
     Stock  are  shareholders  of the  Company,  which  is  responsible  for all
     liabilities.  Financial  developments  affecting  the  Brink's  Group,  the
     Burlington Group or the Minerals Group that affect the Company's  financial
     condition could affect the results of operations and financial condition of
     each of the Groups.

(2)  The  average  common  shares  outstanding  used in the net income per share
     computations were as follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30           Six Months Ended June 30
                                  1997          1996                 1997          1996
- -------------------------------------------------------------------------------------------------------------------

<S>                             <C>           <C>                  <C>           <C>   
Brink's Stock                   38,230        38,152               38,209        38,105
Burlington Stock:
   Primary                      19,471        19,161               19,439        19,100
   Fully diluted                20,164        19,161               20,128        19,100
Minerals Stock:
   Primary                       8,068         7,866                8,035         7,844
   Fully diluted                 9,903         9,947                9,878         9,969
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


     The  average  common  shares  outstanding  used in the net income per share
     computations do not include the shares of Brink's Stock,  Burlington  Stock
     and Minerals  Stock held in the  Company's  Employee  Benefits  Trust which
     totaled 2,877 (3,340 in 1996), 1,069 (1,540 in 1996) and 321 (491 in 1996),
     respectively, at June 30, 1997.

     Fully diluted net (loss) income per share for the Burlington  Group for all
     periods  presented is considered to be the same as primary since the effect
     of common stock equivalents was either antidilutive or insignificant.

     For the  quarter  and six months  ended June 30,  1997,  fully  diluted net
     (loss) income per share for the Minerals Group is considered to be the same
     as primary  since the effect of common  stock  equivalents  and the assumed
     conversion of preferred stock was either antidilutive or insignificant.

(3)  Depreciation,  depletion and amortization of property,  plant and equipment
     in the second quarter and six-month period of 1997 totaled $24,837 ($22,368
     in 1996) and $48,498 ($44,249 in 1996), respectively.


(4)  Cash payments made for interest and income taxes (net of refunds  received)
     were as follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30           Six Months Ended June 30
                                  1997          1996                 1997          1996
- -------------------------------------------------------------------------------------------------

<S>                         <C>                <C>                 <C>            <C>  
Interest                    $    6,839         3,677               12,278         8,021
- -------------------------------------------------------------------------------------------------

Income taxes                $   13,034         3,128               17,564         8,182
- -------------------------------------------------------------------------------------------------
</TABLE>



     During  the six  months  ended  June  30,  1997  and  1996,  capital  lease
     obligations of $1,766 and $493,  respectively,  were incurred for leases of
     property, plant and equipment.

     The acquisition of Cleton & Co. by the Burlington Group in June of 1997 had
     no impact on cash flows for the period ended June 30, 1997.

(5)  In 1988,  the  trustees of certain  pension  and  benefit  trust funds (the
     "Trust Funds") established under collective  bargaining agreements with the
     United Mine Workers of America  ("UMWA")  brought an action (the "Evergreen
     Case") against the Company and a number of its coal subsidiaries,  claiming
     that the  defendants  were  obligated to  contribute to such Trust Funds in
     accordance  with  the  provisions  of  the  1988  and  subsequent  National
     Bituminous  Coal Wage  Agreements,  to which neither the Company nor any of
     its subsidiaries were a signatory.  In 1993, the Company  recognized in its
     consolidated  financial  statements the potential liability that might have
     resulted from an ultimate adverse judgment in the Evergreen Case.

     In March 1996, a settlement  was reached in the Evergreen  Case.  Under the
     terms of the settlement,  the coal subsidiaries  which had been signatories
     to earlier National  Bituminous Coal Wage Agreements agreed to make various
     lump sum payments in full  satisfaction of all amounts allegedly due to the
     Trust  Funds  through  January 31,  1996,  to be paid over time as follows:
     $25,845 upon  dismissal of the Evergreen  Case and the remainder of $24,000
     in  installments of $7,000 in 1996 and $8,500 in each of 1997 and 1998. The
     first  payment was entirely  funded  through an escrow  account  previously
     established by the Company.  The amount previously escrowed and accrued was
     included in  "Short-term  investments"  and  "Accrued  liabilities"  on the
     Company's  balance sheet. The second payment of $7,000 was paid in 1996 and
     was funded from cash  provided by operating  activities.  The third payment
     will be made in August 1997 and will also be funded  from cash  provided by
     operating activities.  In addition,  the coal subsidiaries agreed to future
     participation in the UMWA 1974 Pension Plan.

     As a result of the settlement of the Evergreen Case at an amount lower than
     previously  accrued,  the  Company  recorded  a pretax  benefit  of $35,650
     ($23,173  after-tax)  in the  first  quarter  of 1996  in its  consolidated
     financial statements.

(6)  In 1996, the Company  implemented a new accounting  standard,  Statement of
     Financial  Accounting  Standards  ("SFAS")  No.  121,  "Accounting  for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
     Of".  SFAS No. 121  requires  companies  to review  assets  for  impairment
     whenever  circumstances  indicate that the carrying  amount of an asset may
     not be recoverable. SFAS No. 121 resulted in a pretax charge to earnings in
     the  first  quarter  of  1996  for  Coal  Operations  of  $29,948  ($19,466
     after-tax),  of which  $26,312 was included in cost of sales and $3,636 was
     included in selling, general and administrative expenses.

(7)  As of January 1, 1992,  BHS elected to  capitalize  categories of costs not
     previously  capitalized  for home security  installations.  The  additional
     costs not previously  capitalized consisted of costs for installation labor
     and related benefits for supervisory,  installation  scheduling,  equipment
     testing and other  support  personnel  and costs  incurred  in  maintaining
     facilities and vehicles dedicated to the installation  process.  The effect
     of this change in accounting principle was to increase operating profit for
     the Brink's  Group and the BHS segment for the first six months of 1997 and
     1996 by $2,368 and $2,176, respectively, and for the second quarter of 1997
     and 1996 by $1,190 and  $1,129,  respectively.  The  effect of this  change
     increased  net income per common share of the Brink's Group by $0.04 in the
     first six months of both 1997 and 1996,  and by $0.02 in the second quarter
     of both 1997 and 1996.

(8)  Based on demonstrated  retention of customers,  BHS prospectively  adjusted
     its annual  depreciation  rate for  capitalized  subscribers'  installation
     costs beginning in 1997. This change more accurately  matches  depreciation
     expense with monthly  recurring  revenue  generated  from  customers.  This
     change in accounting estimate reduced  depreciation expense for capitalized
     installation  costs for the quarter and six months  ended June 30, 1997 for
     the Brink's  Group and the BHS segment by $2,132 and $4,222,  respectively.
     The effect of this change  increased net income of the Brink's Group in the
     second  quarter  and first six  months of 1997 by $1,386  ($0.04 per common
     share) and $2,744 ($0.07 per common share), respectively.

(9)  During the three months ended June 30, 1997 and 1996, the Company purchased
     13  shares  (at a cost of $374) and no  shares,  respectively,  of  Brink's
     Stock;  no  shares  and 5  shares  (at a cost  of  $93),  respectively,  of
     Burlington  Stock;  and  no  shares  of  Minerals  Stock  under  the  share
     repurchase program authorized by the Board of Directors of the Company (the
     "Board").  During the six months ended June 30, 1997 and 1996,  the Company
     purchased 166 shares (at a cost of $4,347) and no shares, respectively,  of
     Brink's Stock;  132 shares (at a cost of $2,550) and 5 shares (at a cost of
     $93),  respectively,  of Burlington  Stock; and no shares of Minerals Stock
     under the share repurchase program. Subsequent to June 30, 1997 and through
     August 12, 1997, the Company repurchased 24 shares of Burlington Stock at a
     cost of $579.

(10) There  were  no  Series  C  Cumulative  Convertible  Preferred  Stock  (the
     "Convertible  Preferred  Stock")  repurchases  during the  quarter  and six
     months  ended June 30,  1997.  During the quarter and six months ended June
     30,  1996,  the  Company  purchased  11 shares (at a cost of $3,975) of the
     Convertible Preferred Stock.  Preferred dividends included on the Company's
     Statement of Operations for the quarter and six months ended June 30, 1996,
     are net of  $1,100  which  is the  excess  of the  carrying  amount  of the
     Convertible Preferred Stock over the cash paid to holders of the stock.

(11) The Company will implement the following new accounting standards:

          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  128,
          "Earnings per Share",  will be  implemented  in the fourth  quarter of
          1997.  SFAS No. 128 will  require the Company to report both basic and
          diluted  earnings per share ("EPS")  calculations as well as provide a
          reconciliation  between basic and diluted EPS  computations.  SFAS No.
          128 supersedes  previous  guidance from  Accounting  Principles  Board
          Opinion ("APB") No. 15,  "Earnings per Share".  On the effective date,
          all  prior-period  EPS data presented will be restated to conform with
          the provisions of SFAS No. 128.

          SFAS No. 130, "Reporting Comprehensive Income", will be implemented in
          the first quarter of 1998. SFAS No. 130 establishes  standards for the
          reporting and display of  comprehensive  income and its  components in
          financial  statements.  Comprehensive  income generally represents all
          changes  in   shareholders'   equity  except  those   resulting   from
          investments by or distributions to shareholders. With the exception of
          foreign  currency  translation  adjustments,   such  changes  are  not
          significant to the Company.

          SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
          Information",  will be implemented in the first quarter of 1998.  SFAS
          No. 131  requires  publicly-held  companies  to report  financial  and
          descriptive   information   about  operating   segments  in  financial
          statements issued to shareholders for interim and annual periods.  The
          SFAS also requires additional disclosures with respect to products and
          services,  geographic  areas of operation,  and major  customers.  The
          adoption of this SFAS is not expected to have a material impact on the
          financial statements of the Company.

(12) Certain  prior  period  amounts  have been  reclassified  to conform to the
     current period's financial statement presentation.

(13) In the  opinion of  management,  all  adjustments  have been made which are
     necessary for a fair  presentation of results of operations for the periods
     reported herein. All such adjustments are of a normal recurring nature.





                      The Pittston Company and Subsidiaries
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
                             AND FINANCIAL CONDITION


The financial statements of The Pittston Company (the "Company") include balance
sheets,  results  of  operations  and cash  flows of the  Brink's,  Incorporated
("Brink's"),  Brink's Home Security,  Inc. ("BHS"),  Burlington Air Express Inc.
("Burlington"),  Pittston Coal Company ("Coal  Operations") and Pittston Mineral
Ventures ("Mineral Ventures") operations of the Company as well as the Company's
corporate  assets  and  liabilities  and  related  transactions  which  are  not
separately identified with operations of a specific segment.

The following  discussion is a summary of the key factors  management  considers
necessary  in reviewing  the  Company's  results of  operations,  liquidity  and
capital resources.


                              RESULTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Net sales and operating revenues:
<S>                                               <C>                  <C>               <C>               <C>    
Brink's                                           $   224,550          183,411           433,749           359,265
BHS                                                    44,225           38,644            86,410            75,350
Burlington                                            399,567          360,064           770,976           708,159
Coal Operations                                       154,073          169,896           308,666           335,364
Mineral Ventures                                        3,739            5,372             8,029            10,156
- -------------------------------------------------------------------------------------------------------------------

Net sales and operating revenues                  $   826,154          757,387         1,607,830         1,488,294
- -------------------------------------------------------------------------------------------------------------------


Operating profit:
Brink's                                           $    19,143           12,524            34,944            21,902
BHS                                                    13,273           11,401            26,052            22,503
Burlington                                               (565)          16,327            10,191            25,013
Coal Operations                                         1,232            5,190             4,855             9,567
Mineral Ventures                                       (1,310)             575            (1,765)            1,749
- -------------------------------------------------------------------------------------------------------------------

Segment operating profit                               31,773           46,017            74,277            80,734
General corporate expense                              (4,469)          (5,107)           (9,595)           (9,591)
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                            $    27,304           40,910            64,682            71,143
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



In the second quarter of 1997, the Company  reported net income of $14.7 million
compared  with $25.4  million in the second  quarter of 1996.  Operating  profit
totaled $27.3 million in the 1997 second quarter  compared with $40.9 million in
the prior year second  quarter.  Increased  operating  profits at Brink's  ($6.6
million)  and BHS ($1.9  million) as well as lower  general  corporate  expenses
($0.6  million),  were offset by lower  operating  results at Burlington  ($16.9
million,  including a $12.5 million charge for  consulting  costs related to the
redesign of Burlington's  global business processes and new information  systems
architecture),  Coal  Operations  ($4.0  million)  and  Mineral  Ventures  ($1.9
million).

In the first six  months  of 1997,  the  Company  reported  net  income of $36.0
million  compared with $44.0 million in the first six months of 1996.  Operating
profit totaled $64.7 million in the first six months of 1997 compared with $71.1
million  in the prior year  period.  Coal  Operations'  first six months of 1996
earnings  included three  non-recurring  items: a benefit from the settlement of
the Evergreen Case at an amount lower than previously  accrued ($35.7 million or
$23.2  million  after-tax);  a  charge  related  to a  new  accounting  standard
regarding the  impairment of long-lived  assets ($29.9  million or $19.5 million
after-tax),  and a benefit from the reversal of excess restructuring liabilities
($2.1 million or $1.4 million  after-tax).  Increased  operating  profits in the
first six months of 1997 at Brink's ($13.0  million) and BHS ($3.5 million) were
offset by decreases in operating results at Burlington ($14.8 million, including
the $12.5 million  charge),  Coal Operations ($4.7 million) and Mineral Ventures
($3.5 million).

Brink's
The following is a table of selected financial data for Brink's on a comparative
basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
<S>                                               <C>                  <C>               <C>               <C>    
  North America (United States & Canada)          $   117,616          103,935           228,388           202,115
  International subsidiaries                          106,934           79,476           205,361           157,150
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                          $   224,550          183,411           433,749           359,265

Operating expenses                                    175,441          149,143           342,497           292,651
Selling, general and administrative expenses           30,083           22,069            55,804            44,543
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              205,524          171,212           398,301           337,194
Other operating income (expense), net                     117              325              (504)             (169)
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  North America (United States & Canada)                9,657            8,161            17,411            14,091
  International operations                              9,486            4,363            17,533             7,811
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                            $    19,143           12,524            34,944            21,902
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                     $     6,811            5,708            14,358            11,737
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                         $    10,291            9,198            20,105            16,004
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Brink's  consolidated  revenues  totaled $224.6 million in the second quarter of
1997  compared  with  $183.4  million  in the second  quarter  of 1996.  Brink's
operating  profit of $19.1 million in the second  quarter of 1997  represented a
$6.6 million (53%) increase over the $12.5 million  operating profit reported in
the prior year quarter.  The revenue increase of $41.2 million (22%) in the 1997
second  quarter was offset,  in part,  by an increase in operating  expenses and
selling,  general and administrative expenses of $34.3 million and a decrease in
other operating income of $0.2 million.

Revenues from North American  operations  (United  States and Canada)  increased
$13.7  million  (13%) to $117.6  million in the 1997 second  quarter from $103.9
million in the prior year quarter.  North American  operating  profit  increased
$1.5 million (18%) to $9.7 million in the current year quarter from $8.2 million
in the second  quarter  of 1996.  The  operating  profit  improvement  primarily
resulted from improved armored car operations, which includes ATM servicing.

Revenues  from  international  subsidiaries  increased  $27.4  million to $106.9
million  in the 1997  second  quarter  from $79.5  million in the 1996  quarter.
Operating profits from international  subsidiaries and minority-owned affiliates
amounted to $9.5 million in the current year quarter compared to $4.4 million in
the prior year second quarter. More than half of these increases were due to the
consolidation  of the  results  of  Brink's  Venezuelan  subsidiary,  Custodia y
Traslado de Valores C.A. ("Custravalca"),  where Brink's increased its ownership
from 15% to 61% during January 1997. The Latin America  region,  whose operating
profits  increased $3.9 million  during the second quarter 1997,  benefited from
increased  ownership  positions in Venezuela and Peru. The region's results also
improved due to increased  profits in both Colombia and Chile,  offset, in part,
by lower results in Brazil and in start-up  operations in Argentina.  In Europe,
operating  profits  increased  $0.7 million due to improved  performance in most
countries.   However,   these  improvements  were  offset,  in  large  part,  by
unfavorable  results of the 38% owned affiliate in France. The operating profits
in the Asia  Pacific  region in the  second  quarter  of 1997  were  essentially
unchanged from the comparable  quarter of 1996.  Operating  profits from Brink's
international  diamond and jewelry  operations  increased slightly in the second
quarter of 1997 versus the same period in 1996.

Brink's consolidated  revenues totaled $433.7 million in the first six months of
1997  compared  with  $359.3  million in the first six  months of 1996.  Brink's
operating  profit of $34.9 million in the first six months of 1997 represented a
$13.0 million (60%) increase over the $21.9 million operating profit reported in
the prior year period.  The revenue increase of $74.4 million (21%) in the first
half of 1997 was  offset,  in part,  by an increase in  operating  expenses  and
selling,  general and administrative expenses of $61.1 million and a increase in
other operating expense of $0.3 million.

Revenues from North American operations  increased $26.3 million (13%) to $228.4
million in the first six months of 1997 from  $202.1  million in the same period
of 1996.  North American  operating profit increased $3.3 million (23%) to $17.4
million in the  current  year  period  from $14.1  million in the same period of
1996.  The operating  profit  improvement  for the six months of 1997  primarily
resulted from improved armored car operations, which includes ATM servicing, and
to a lesser extent, improved currency processing operations.

Revenues  from  international  subsidiaries  increased  $48.2  million to $205.4
million  in the first six  months of 1997 from  $157.2  million in the first six
months  of  1996.   Operating  profits  from   international   subsidiaries  and
minority-owned  affiliates  amounted to $17.5 million in the current year period
compared  to $7.8  million  in the prior  year  period.  More than half of these
increases  were due to the  consolidation  of the results of Brink's  Venezuelan
subsidiary in the results of the Latin  America  region,  where total  operating
profit  increased  $8.0  million in the first six months of 1997 as  compared to
1996.  Results in Latin America also  benefited from  improvements  in Chile and
Colombia offset, in part, by lower results in Brazil and start-up  operations in
Argentina.  Operating  profits in Europe increased $0.7 million in the first six
months of 1997 due to improved  results in most  countries,  which were  largely
offset by unfavorable  results in France.  Operating profits in the Asia Pacific
region remained essentially  unchanged,  while Brink's international diamond and
jewelry  operations  showed  improved  performance in the six month period ended
June 30, 1997.

As mentioned above,  Brink's  increased its ownership in Custravalca from 15% to
61% in the first  quarter  of 1997 and in  conjunction  with  this  transaction,
Brink's also  acquired a further 31%  interest in Brink's Peru S.A.,  increasing
its  ownership  position in this  affiliate to 36%.  Brink's  also  acquired the
remaining  interests  in  Brink's  Hong  Kong and  Brink's  Holland,  increasing
ownership in these  subsidiaries to 100%, and acquired  additional  interests in
Brink's Bolivia and Brink's Taiwan during the first quarter.

Net  interest  and  minority  ownership  expense  partially  offset  by  foreign
translation  gains  associated with the Venezuelan  acquisition was $2.3 million
and $4.1 million in the second quarter and six-month period ended June 30, 1997,
respectively,  and offset more than half of the  operating  profit  generated by
this operation in each such period.



BHS
The  following is a table of selected  financial  data for BHS on a  comparative
basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30           Six Months Ended June 30
(Dollars in thousands)                                   1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                <C>                  <C>               <C>              <C>   
Operating revenues                                 $   44,225           38,644            86,410           75,350

Operating expenses                                     22,300           20,300            43,152           39,358
Selling, general and administrative expenses            8,652            6,943            17,206           13,489
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                               30,952           27,243            60,358           52,847
- -------------------------------------------------------------------------------------------------------------------


Operating profit                                   $   13,273           11,401            26,052           22,503
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                      $    7,116            7,422            13,782           14,244
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                          $   17,559           15,151            34,079           30,049
- -------------------------------------------------------------------------------------------------------------------


Annualized recurring revenues (a)                                                      $ 142,005          116,509
- -------------------------------------------------------------------------------------------------------------------


Number of subscribers:
   Beginning of period                                464,007          395,676           446,505          378,659
   Installations                                       26,798           24,447            52,388           48,703
   Disconnects                                         (8,740)          (7,532)          (16,828)         (14,771)
- -------------------------------------------------------------------------------------------------------------------

End of period                                         482,065          412,591           482,065          412,591
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Annualized  recurring  revenues  are  calculated  based  on the  number  of
subscribers at period end multiplied by the average fee per subscriber  received
in the  last  month  of the  period  for  monitoring,  maintenance  and  related
services.


Revenues for BHS  increased by $5.6 million (15%) to $44.2 million in the second
quarter of 1997 from $38.6 million in the 1996 quarter.  In the first six months
of 1997, revenues for BHS increased by $11.0 million (15%) to $86.4 million from
$75.4 million in the first six months of 1996.  The increase in revenues in both
periods was predominantly  from higher ongoing  monitoring and service revenues,
reflecting a 17% increase in the  subscriber  base.  As a result of such growth,
annualized  recurring revenues at the end of the second quarter of 1997 grew 22%
over the amount in effect at the end of the second quarter of 1996. The increase
in  monitoring  and  service  revenues  was  partially  offset by a decrease  in
installation revenue.  While the number of new security system installations has
increased,  the revenue per installation has decreased in both the three and six
month  periods  ended June 30,  1997,  as compared to the 1996  periods,  due to
continuing competitive installation pricing in the marketplace.

Operating  profit of $13.3 million in the second quarter of 1997  represented an
increase of $1.9 million (17%)  compared to the $11.4 million earned in the 1996
second quarter. In the first six months of 1997, operating profit increased $3.6
million (16%) to $26.1 million from $22.5 million earned in the first six months
of 1996. These increases  included a $2.1 million and $4.2 million  reduction in
depreciation  expense  in the  second  quarter  and  first  six  months of 1997,
respectively,  resulting from a change in accounting estimate (discussed below).
Operating  profit  for the  quarter  and six  months  ended  June  30,  1997 was
favorably  impacted by the 17% growth in the  subscriber  base,  higher  average
monitoring fees and the aforementioned change in depreciation,  partially offset
by  increased  account  servicing  and  administrative  expenses,  which  were a
consequence  of the  larger  subscriber  base.  Operating  profit  in  the  same
respective  periods of 1997 was also impacted by a $2.0 million and $3.4 million
increase in net  installation  and marketing costs incurred and expensed.  While
these costs to obtain  subscribers  increased during the 1997 periods,  the cash
margins per subscriber  generated from recurring  revenues remained  essentially
unchanged between the 1997 and 1996 periods.

It is BHS' policy to depreciate capitalized subscriber installation expenditures
over the estimated  life of the security  system based on  subscriber  retention
percentages.  BHS  initially  developed  its annual  depreciation  rate based on
information about subscriber retention which was available at the time. However,
accumulated historical data about actual subscriber retention has indicated that
approximately  50% of subscribers  are still active after a period of ten years.
Therefore, in order to reflect the higher demonstrated retention of subscribers,
and to more accurately match depreciation expense with monthly recurring revenue
generated  from  active  subscribers,  BHS  prospectively  adjusted  its  annual
depreciation  rate for capitalized  subscriber  installation  costs in the first
quarter of 1997.  BHS will  continue its practice of charging the  remaining net
book  value  of  all  capitalized   subscriber   installation   expenditures  to
depreciation  expense as soon as a system is identified for disconnection.  This
change in estimate  reduced  depreciation  expense for capitalized  installation
costs in the second  quarter  and first six months of 1997 by $2.1  million  and
$4.2 million, respectively.



Burlington
The  following  is a table  of  selected  financial  data  for  Burlington  on a
comparative basis:

<TABLE>
<CAPTION>
(In thousands - except per                          Three Months Ended June 30            Six Months Ended June 30
pound/shipment amounts)                                  1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
Domestic U.S.
<S>                                               <C>                  <C>               <C>               <C>    
   Expedited freight services                     $   144,668          133,952           281,340           262,732
   Other                                                1,890            1,434             3,612             2,102
- -------------------------------------------------------------------------------------------------------------------

Total Domestic U.S.                                   146,558          135,386           284,952           264,834

International
   Expedited freight services                         192,731          172,461           373,622           342,176
   Customs clearances                                  31,663           30,362            59,300            58,776
   Ocean and other                                     28,615           21,855            53,102            42,373
- -------------------------------------------------------------------------------------------------------------------

Total International                                   253,009          224,678           486,024           443,325

Total operating revenues                              399,567          360,064           770,976           708,159
- -------------------------------------------------------------------------------------------------------------------


Operating expense                                     355,693          313,807           686,604           624,307
Selling, general and administrative                    45,298           30,448            75,689            59,580
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              400,991          344,255           762,293           683,887
Other operating income, net                               859              518             1,508               741
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit:
   Domestic U.S.                                        3,498           10,029             7,615            13,737
   International                                        8,437            6,298            15,076            11,276
   Other (a)                                          (12,500)               -           (12,500)                -
- -------------------------------------------------------------------------------------------------------------------

Total operating (loss) profit                     $      (565)          16,327            10,191            25,013
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services
   shipment growth rate                                  0.6%             3.4%              (0.6)%            4.4%

Expedited freight services weight growth rate:
   Domestic U.S.                                         3.1%             5.3%              2.0%              4.1%
   International                                         7.9%             6.5%              5.2%              7.9%
   Worldwide                                             5.7%             5.9%              3.7%              6.1%
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services
   weight (millions of pounds)                          372.6            352.6             723.1             697.2
Expedited freight services
   shipments (thousands)                                1,330            1,322             2,605             2,620
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services average:
   Yield (revenue per pound)                      $      .906             .869              .906              .868
   Revenue per shipment                           $       254              232               251               231
   Weight per shipment (pounds)                           280              267               278               266
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Consulting  expenses related to the redesign of Burlington's global business
processes and new information systems architecture.


Burlington's  second quarter  operating  loss,  after the $12.5 million  charge,
amounted to $0.6  million,  a decrease of $16.9  million from the $16.3  million
operating  profit  reported in the second  quarter of 1996.  Worldwide  revenues
increased by 11% to $399.6 million from $360.1 million in the 1996 quarter.  The
$39.5 million growth in revenues principally reflects a 6% increase in worldwide
expedited freight services pounds shipped, which reached 372.6 million pounds in
the second quarter of 1997, combined with a 4% increase in yield on this volume.
In addition,  non-expedited  freight services  revenues,  increased $8.5 million
(16%) during the second quarter of 1997 as compared to the same quarter in 1996.
Worldwide expenses,  which include the $12.5 million charge,  amounted to $401.0
million, $56.7 million (16%) higher than in the second quarter of 1996.

In the second quarter of 1997,  Burlington's  domestic  revenues  increased from
$135.4 million to $146.6 million. This $11.2 million (8%) increase was primarily
due to an  increase  of $10.7  million in domestic  expedited  freight  services
revenues.  The higher level of domestic  expedited  freight  services revenue in
1997 was due to a 3% increase in weight  shipped  combined with a 5% increase in
the average yield.  The yield increase is due to higher average  pricing on both
overnight  and  second-day  freight,  due in large part to a  domestic  shipment
surcharge  which was  originally  initiated  in September  1996.  This charge is
designed to offset  domestic  operations  cost increases  which include  Federal
excise  taxes on air cargo,  higher jet fuel costs,  a Federal fuel tax, and new
FAA-mandated  security and maintenance  requirements.  Domestic operating profit
during the second  quarter of 1997 decreased $6.5 million from the $10.0 million
recorded in the second quarter of 1996. Domestic  transportation costs in second
quarter of 1996 benefitted from a reduction in Federal excise tax liabilities of
approximately  $3 million.  Transportation  costs in the second  quarter of 1997
were also higher due to expenses associated with additional capacity designed to
improve  on  time  customer  service  and to  meet  rising  demand  in  some  of
Burlington's high growth markets.

International  revenues in the second  quarter of 1997  increased  $28.3 million
(13%) to $253.0 million from the $224.7  million  recorded in the second quarter
of 1996.  International  expedited  freight  services  revenue  increased  $20.3
million  (12%)  due to an 8%  increase  in  weight  shipped  combined  with a 4%
increase  in  the  average   yield.   The  increase  in  the  average  yield  on
international expedited freight is primarily due to a fuel surcharge implemented
by Burlington in March 1997 in reaction to a corresponding surcharge implemented
by its  third  party  transportation  providers.  Both  of  these  international
surcharges  will be phased  out  during  the  remainder  of 1997.  In  addition,
international  non-expedited  freight  services  revenue  increased $8.1 million
(15%) in the second  quarter of 1997 as compared to the same period in 1996. The
increase primarily relates to increases in international shipment volume and the
continued expansion of ocean freight services. International operating profit in
the second  quarter of 1997  increased  $2.1 million (33%) from the $6.3 million
recorded  in the second  quarter  of 1996.  Operating  profit  during the second
quarter of 1997  benefitted  from  increased  revenues  combined  with  improved
margins in both U.S. exports and ocean freight services.

Burlington  operating  profit for the first six months of 1997,  after the $12.5
million charge,  amounted to $10.2 million, a decrease of $14.8 million from the
$25.0 million  reported in the first six months of 1996.  Worldwide  revenues in
the 1997 period  increased 9% to $771.0  million from $708.2 million in the 1996
period. The $62.8 million growth in revenues  principally reflects a 4% increase
in worldwide  expedited  freight  services pounds  shipped,  which reached 723.1
million  pounds in the first half of 1997,  combined with a 4% increase in yield
on this volume. In addition,  non-expedited freight services revenues, increased
$12.8  million  (12%)  during the first six months of 1997 as  compared to 1996.
Worldwide  expenses in the 1997 period,  which include the $12.5 million charge,
amounted to $762.3 million, $78.4 million (11%) higher than the 1996 period.

In the first six months of 1997,  Burlington's  domestic revenues increased from
$264.8 million to $285.0 million. This $20.2 million (8%) increase was primarily
due to an  increase  of $18.6  million in domestic  expedited  freight  services
revenues. The higher level of expedited freight services revenue in 1997 was due
to a 2% increase in weight  shipped  combined  with a 5% increase in the average
yield. The increase in average yield on domestic  expedited  freight is due to a
combination of higher average pricing and a slight increase in the proportion of
overnight  freight in the sales mix. The higher average  pricing is due in large
part  to a  domestic  shipment  surcharge  which  was  originally  initiated  in
September  1996.  This  charge is designed to offset  domestic  operations  cost
increases  which  include  Federal  excise  taxes on air cargo,  higher jet fuel
costs,  a Federal  fuel  tax,  and new  FAA-mandated  security  and  maintenance
requirements.  Domestic  operating  profit  during  the first six months of 1997
decreased  $6.1 million from the $13.7 million  recorded in the first six months
of 1996.  Domestic  operating  profit in the first six months of 1996 benefitted
from the  reduction in Federal  excise tax  liabilities.  In addition,  domestic
operating profit in the first six months of 1997 was also negatively impacted by
higher transportation costs.

International  revenues in the first six months of 1997 increased  $42.7 million
(10%) to $486.0  million  from the $443.3  million  recorded  in the  comparable
period of 1996. International expedited freight services revenue increased $31.4
million (9%) due to an 5% increase in weight shipped combined with a 4% increase
in the  average  yield.  The  increase  in the  average  yield on  international
expedited  freight  is  primarily  due  to the  fuel  surcharge  implemented  by
Burlington in March 1997 in reaction to a corresponding surcharge implemented by
its  third  party   transportation   providers.   In   addition,   international
non-expedited  freight  services  revenue  increased  $11.3 million (11%) in the
first six months of 1997 as compared to the same  period in 1996.  The  increase
primarily  relates  to  increases  in  international  shipment  volume  and  the
continued expansion of ocean freight services. International operating profit in
the first six months of 1997 increased $3.8 million (34%) from the $11.3 million
recorded in the comparable period of 1996. Operating profit during the first six
months of 1997 benefitted from increased revenues combined with improved margins
in both U.S. exports and ocean freight services.

In June 1997, Burlington completed its acquisition of Cleton & Co. ("Cleton"), a
leading logistics  provider in the Netherlands.  Burlington  acquired Cleton for
the  equivalent of US $10.7 million (paid in July 1997),  the  assumption of the
equivalent of US $10 million of debt, and additional contingent payments ranging
from the current  equivalent of US $0 to US $18 million to be paid over the next
three years based on certain performance criteria of Cleton.

As part of its ongoing  efforts to further  enhance  service quality and improve
efficiencies,  Burlington  has  formed  a Global  Innovation  Team  composed  of
management from various regions  assisted by two independent  consulting  firms.
The team is reviewing  Burlington's  operating  activities to better ensure that
Burlington provides a high level of customer service in a cost efficient manner.
A key component of this process is a review of Burlington's  current information
systems  and  technology  needs  on a  global  basis.  The  innovation  team  is
responsible  for  optimizing  Burlington's  investment  in  technology to assure
delivery  of  information   systems  to  meet  both  customer  and   operational
requirements.  In connection with these efforts, Burlington recorded a charge of
$12.5  million  in the  second  quarter  of  1997  which  included  most  of the
consulting fees and other project expenses incurred in the planning stage of the
redesign  program.  Other  cost  and  service  improvement  programs  have  been
identified  through this process and are expected to be  implemented  during the
balance of 1997.  Annualized  cost savings from this phase of these  initiatives
are projected at $5 to $10 million.



Coal Operations
The following is a table of selected financial data for the Coal Operations on a
comparative basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30           Six Months Ended June 30
(In thousands)                                           1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>              <C>    
Net sales                                         $   154,073          169,896           308,666          335,364
- -------------------------------------------------------------------------------------------------------------------


Cost of sales                                         150,144          165,306           299,883          358,224
Selling, general and
   administrative expenses                              4,775            5,509             9,711           14,381
Restructuring and other credits,
   including litigation accrual                             -                -                 -          (37,758)
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              154,919          170,815           309,594          334,847
Other operating income, net                             2,078            6,109             5,783            9,050
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                        1,232            5,190             4,855            9,567
- -------------------------------------------------------------------------------------------------------------------


Coal sales (tons):
   Metallurgical                                        1,823            1,954             3,714            3,999
   Utility and industrial                               3,294            3,831             6,523            7,403
- -------------------------------------------------------------------------------------------------------------------

Total coal sales                                        5,117            5,785            10,237           11,402
- -------------------------------------------------------------------------------------------------------------------


Production/purchased (tons):
   Deep                                                 1,324              991             2,426            2,053
   Surface                                              2,739            2,870             5,398            5,586
   Contract                                               373              459               736              854
- -------------------------------------------------------------------------------------------------------------------

                                                        4,436            4,320             8,560            8,493
Purchased                                                 963            1,376             2,303            2,984
- -------------------------------------------------------------------------------------------------------------------

Total                                                   5,399            5,696            10,863           11,477
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Coal  Operations  generated  an  operating  profit of $1.2 million in the second
quarter of 1997,  compared to $5.2 million  recorded in the 1996 second quarter.
Operating profit in the 1996 quarter included a one-time benefit of $3.0 million
related to  litigation  settlements,  $1.0  million of  additional  tax  credits
relating to coal produced in Virginia and an additional $0.7 million of gains on
asset sales.

Coal Operations had an operating  profit of $4.9 million in the first six months
of 1997  compared  to an  operating  profit of $9.6  million in the prior  year.
Operating  profit in the first six  months  of 1996  included  the $3.0  million
benefit for  litigation  settlement  and an additional  $0.5 million of gains on
asset  sales.  In  addition  to these  items,  the first half of 1996  operating
results  also  included a benefit of $35.7  million from the  settlement  of the
Evergreen lawsuit at an amount lower than previously  accrued and a $2.1 million
benefit from the reversal of excess  restructuring  liabilities.  These benefits
were offset, in part, by a $29.9 million charge related to the implementation of
a new accounting  standard regarding the impairment of long-lived  assets.  This
charge was  included in cost of sales ($26.3  million) and selling,  general and
administrative  expenses ($3.6 million).  Excluding the three 1996 non-recurring
items,  operating profits from Coal Operations  increased by $3.1 million in the
1997 period.

The  following  is a schedule of selected  financial  data for Coal  Operations,
excluding restructuring and other non-recurring items.

<TABLE>
<CAPTION>
(In thousands,                                      Three Months Ended June 30           Six Months Ended June 30
except per ton amounts)                                  1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>              <C>    
Net coal sales (a)                                $   151,303          168,551           304,001          332,459
Current production cost
   of coal sold (a)                                   140,554          156,947           282,126          314,918
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                            10,749           11,604            21,875           17,541
Non-coal margin                                           527              249             1,245              857
Other operating income, net                             2,078            6,109             5,783            9,050
- -------------------------------------------------------------------------------------------------------------------

Margin and other income                                13,354           17,962            28,903           27,448
- -------------------------------------------------------------------------------------------------------------------

Other costs and expenses:
   Idle equipment and closed mines                        250              200               557              459
   Inactive employee cost                               7,097            7,063            13,780           14,487
   Selling, general and
   administrative expenses                              4,775            5,509             9,711           10,745
- -------------------------------------------------------------------------------------------------------------------

Total other costs and expenses                         12,122           12,772            24,048           25,691
- -------------------------------------------------------------------------------------------------------------------

Operating profit (before
   restructuring and other
   credits and SFAS No. 121) (b)                  $     1,232            5,190             4,855            1,757
- -------------------------------------------------------------------------------------------------------------------

Coal margin per ton:
   Realization                                    $     29.57            29.14             29.70            29.16
   Current production costs                             27.47            27.13             27.56            27.62
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                       $      2.10             2.01              2.14             1.54
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes non-coal components.

(b)  Restructuring  and other  credits  in the six months  ended  June 30,  1996
consist of an impairment loss related to the  implementation  of SFAS No. 121 of
$29,948  ($26,312  in  cost  of  sales  and  $3,636  in  selling,   general  and
administrative  expenses),  a gain from the  settlement of the Evergreen Case of
$35,650 and a benefit from excess restructuring  liabilities of $2,108. Both the
gain  from  the  Evergreen  Case  and  the  benefit  from  excess  restructuring
liabilities  are  included  in  the  operating  profit  of  Coal  Operations  as
"Restructuring and other credits, including litigation accrual".


Sales volume of 5.1 million  tons in the second  quarter of 1997 was 0.7 million
tons less than the 5.8 million tons sold in the prior year quarter.  Compared to
the second  quarter of 1996,  steam coal sales in 1997  decreased by 0.5 million
tons (14%),  to 3.3 million tons, and  metallurgical  coal sales declined by 0.2
million tons (7%),  to 1.8 million  tons.  Steam coal sales  represented  64% of
total volume in 1997 and 66% in 1996.

Negotiations  with  metallurgical  customers  for the contract  year which began
April 1, 1997,  resulted in price  settlements  below those of the  previous two
years  due to a  softening  in the  metallurgical  market.  Coal  Operations  is
continuing its strategy of participating in the  metallurgical  market when such
participation will generate acceptable  profitability and demonstrate  long-term
viability. In addition, the steam coal market also remains relatively weak. As a
result,  Coal Operations  adjusted,  and will continue to adjust, its production
levels and  operating  plans as necessary in order to address the  challenges of
these current markets.

Total coal margin of $10.7 million for the second quarter of 1997  represented a
decrease of $0.9 million from the comparable period in 1996. The decline in coal
margin reflects lower sales volume combined with an increase of $0.34 per ton in
the current  production cost of coal sold. These items were offset,  in part, by
an increase of $0.43 per ton in realization. The increase in average realization
per ton was due,  in part,  to a  favorable  change in the coal  sales mix which
resulted in an increase in the average  sales price per ton. In addition,  steam
coal realization  improved  modestly since the majority of steam coal production
is sold under long-term contracts containing price escalation provisions.

The current  production  cost of coal sold increased $0.34 per ton to $27.47 per
ton in the second  quarter 1997 as compared to the 1996 period which included an
additional  $1.0 million ($0.20 per ton) of Virginia tax credits.  The remaining
increases  primarily  relate to higher deep mine and purchased coal costs in the
second  quarter of 1997.  Production  in the 1997  second  quarter  totaled  4.4
million  tons,  slightly  higher (2%) than the 4.3 million tons  produced in the
1996 second quarter. Second quarter surface production accounted for 63% and 68%
of total production in 1997 and 1996, respectively.  Productivity of 38 tons per
man day remained consistent between the 1997 and 1996 quarters.

Non-coal  margin,   which  reflects  earnings  from  the  oil,  gas  and  timber
businesses,  amounted to $0.5 million in the second  quarter of 1997,  which was
$0.3 million  higher than in the second  quarter of 1996.  The increase  largely
reflects the impact of a favorable change in natural gas prices. Other operating
income,  primarily  reflecting the benefits from sales of property and equipment
and third party  royalties,  amounted to $2.1  million in the second  quarter of
1997,  $4.0 million less than in the comparable  period of 1996. The 1996 second
quarter included a one-time benefit of $3.0 million from litigation  settlements
and an additional $0.7 million of gains on asset sales.

Idle equipment and closed mine costs  remained  unchanged at $0.2 million in the
1997  and  1996  second  quarters.  Inactive  employee  costs,  which  primarily
represent long-term employee  liabilities for pension and retiree medical costs,
also remained  consistent at $7.1 million in the 1997 and 1996 second  quarters.
Selling,  general and administrative expenses declined $0.7 million (13%) in the
second  quarter  of 1997  over the 1996  comparable  period  as a result of Coal
Operations cost control efforts.

Sales volume of 10.2 million tons in the first half of 1997 was 1.2 million tons
less than the 11.4 million tons sold in the 1996 period due to market conditions
discussed above.  Metallurgical  coal sales declined by 0.3 million tons (7%) to
3.7 million tons and steam coal sales decreased by 0.9 million tons (12%) to 6.5
million tons compared to the prior year. Steam coal sales represented 64% of the
total 1997 sales volume, as compared to 65% in 1996.

For the first six months of 1997, coal margin was $21.9 million,  an increase of
$4.3 million over the 1996  period.  Coal margin per ton  increased to $2.14 per
ton in the first six  months of 1997 from  $1.54 per ton for the same  period of
1996,  due to a  combination  of a $0.54 per ton increase in  realization  and a
slight decrease in the current  production cost of coal sold, $0.06 per ton. The
increase in average  realization per ton was due, in part, to a favorable change
in the metallurgical coal sales mix which resulted in an increase in the average
sales price per ton. In addition, steam coal realization improved modestly since
the  majority  of  steam  coal  production  is sold  under  long-term  contracts
containing price escalation provisions.

The current  production  cost of coal sold for the first half of 1997 was $27.56
per ton as compared to $27.62 per ton for the first half of 1996.  This decrease
is essentially due, in 1996, to the negative impact of severe winter weather and
higher surface mine costs.  Production for the year-to-date  1997 period totaled
8.6 million  tons,  a slight  increase  from the 1996 period  production  of 8.5
million tons. Surface  production  accounted for 64% and 67% of the total volume
in the 1997 and 1996 periods, respectively.  Productivity of 37 tons per man day
remained consistent between the 1997 and 1996 periods.

The non-coal  margin was $1.2 million for the first half of 1997, an increase of
$0.4  million due to improved  natural  gas prices over the 1996  period.  Other
operating  income was $5.8  million  for the 1997  period,  a  decrease  of $3.3
million from the 1996  period.  The 1996 period  included a one-time  benefit of
$3.0 million for litigation  settlements and an additional $0.5 million of gains
on asset sales.

Idle equipment and closed mine costs were  consistent  between the first half of
1997 and 1996,  increasing only $0.1 million.  Inactive  employee  costs,  which
primarily  represent  long-term  employee  liabilities  for  pension and retiree
medical  costs,  decreased  by $0.7  million  to $13.8  million  in the 1997 six
months.  This  favorable  change  reflects lower premiums from the Coal Industry
Retiree Health Benefit Act of 1992 and, to a lesser extent,  the use of a higher
long-term  interest  rate  to  calculate  the  present  value  of the  long-term
liabilities during 1997 compared to the rate used in 1996. Selling,  general and
administrative expenses declined by $1.0 million (10%) in the six months of 1997
as compared to the 1996  period,  as a result of Coal  Operations  cost  control
efforts.

In 1988,  the  trustees of certain  pension and benefit  trust funds (the "Trust
Funds") established under collective  bargaining agreements with the United Mine
Workers of America ("UMWA") brought an action (the "Evergreen Case") against the
Company and a number of its coal subsidiaries, claiming that the defendants were
obligated to contribute to such Trust Funds in accordance with the provisions of
the 1988 and  subsequent  National  Bituminous  Coal Wage  Agreements,  to which
neither the Company nor any of its subsidiaries  were a signatory.  In 1993, the
Company  recognized  in its  consolidated  financial  statements  the  potential
liability  that might have  resulted  from an ultimate  adverse  judgment in the
Evergreen Case.

In March 1996, a settlement was reached in the Evergreen  Case.  Under the terms
of the settlement,  the coal subsidiaries  which had been signatories to earlier
National  Bituminous  Coal  Wage  Agreements  agreed  to make  various  lump sum
payments in full  satisfaction  of all amounts  allegedly due to the Trust Funds
through  January 31, 1996,  to be paid over time as follows:  $25.8 million upon
dismissal of the Evergreen Case in March 1996 and the remainder of $24.0 million
in  installments  of $7.0  million in 1996 and $8.5  million in each of 1997 and
1998. The first payment was entirely funded through an escrow account previously
established by the Company.  The second payment of $7.0 million was paid in 1996
and was funded from cash  provided by operating  activities.  The third  payment
will be paid in August 1997 and will be funded from cash  provided by  operating
activities. In addition, the coal subsidiaries agreed to future participation in
the UMWA 1974 Pension Plan.

As a result of the  settlement  of the  Evergreen  Case at an amount  lower than
previously  accrued,  the  Company  recorded a pretax  benefit of $35.7  million
($23.2  million  after-tax)  in the first  quarter  of 1996 in its  consolidated
financial statements.

In 1996,  the Minerals  Group adopted a new  accounting  standard,  Statement of
Financial  Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment
of Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of". SFAS No. 121
requires  companies  to review  assets  for  impairment  whenever  circumstances
indicate that the carrying amount for an asset may not be recoverable.  SFAS No.
121 resulted in a pretax charge to earnings in 1996 for Coal Operations of $29.9
million ($19.5 million  after-tax),  of which $26.3 million was included in cost
of sales and $3.6  million was included in selling,  general and  administrative
expenses.  Assets for which the  impairment  loss was  recognized  consisted  of
property, plant and equipment, advanced royalties and goodwill.

Coal Operations  continues cash funding for charges  recorded in prior years for
facility  closure  costs  recorded  as  restructuring  and  other  charges.  The
following table analyzes the changes in liabilities  during the first six months
of 1997 for such costs:

<TABLE>
<CAPTION>
                                                                                        Employee
                                                                          Mine      Termination,
                                                       Leased              and           Medical
                                                    Machinery            Plant               and
                                                          and          Closure         Severance
(In thousands)                                      Equipment            Costs             Costs             Total
- ------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>               <C>               <C>               <C>   
Balance as of December 31, 1996                       $   376           12,439            25,285            38,100
Payments                                                  263            1,013               781             2,057
- -------------------------------------------------------------------------------------------------------------------

Balance as of June 30, 1997                           $   113           11,426            24,504            36,043
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Mineral Ventures
The following is a table of selected  financial  data for Mineral  Ventures on a
comparative basis:


<TABLE>
<CAPTION>
(In thousands, except ounce                         Three Months Ended June 30           Six Months Ended June 30
and per ounce data)                                      1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
<S>                                                <C>                   <C>               <C>              <C>   
   Gold sales                                      $    3,719            5,404             8,000            10,106
   Other revenue (expense)                                 20              (32)               29                50
- -------------------------------------------------------------------------------------------------------------------

Net sales                                               3,739            5,372             8,029            10,156

Cost of sales (a)                                       3,666            4,139             7,297             7,105
Selling, general and
   administrative expenses (a)                            381              272               679               534
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                4,047            4,411             7,976             7,639
- -------------------------------------------------------------------------------------------------------------------

Operating profit (loss)-Stawell
   Gold Mine                                             (308)             961                53             2,517
Other operating expense, net                           (1,002)            (386)           (1,818)             (768)
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                            $   (1,310)             575            (1,765)            1,749
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
   Mineral Ventures' 50% direct share:
     Ounces sold                                        9,665           12,841            20,241            24,600
     Ounces produced                                    9,315           11,868            20,266            23,982
   Average per ounce sold (US$):
     Realization                                   $      385              421               395               411
     Cash cost                                            370              304               348               275
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes $26 and $797, and $68 and $1,414,  of  non-Stawell  related cost of
sales and selling,  general and administrative  expenses for the quarter and six
months  ended  June  30,  1997,  respectively.  Excludes  $678  and  $1,204,  of
non-Stawell related selling, general and administrative expenses for the quarter
and six months ended June 30, 1996, respectively. Such costs are reclassified to
cost of sales and selling,  general and administrative  expenses in the Minerals
Group income statement.


Mineral  Ventures,  which primarily  consists of a 50% direct and a 17% indirect
interest in the Stawell gold mine  ("Stawell") in western  Victoria,  Australia,
generated  an operating  loss of $1.3  million in the second  quarter of 1997 as
compared to an  operating  profit of $0.6 million in the 1996  quarter.  Mineral
Ventures'  50% direct  interest in Stawell's  operations  generated net sales of
$3.7 million in the second  quarter of 1997 compared to $5.4 million in the 1996
period as the ounces of gold sold  decreased  from 12.8  thousand  ounces to 9.7
thousand  ounces (24%).  The operating  loss at Stawell of $0.3 million was $1.3
million lower than the operating profit of $1.0 million in the second quarter of
1996 and was affected by a $66 per ounce increase (22%) in the cash cost of gold
sold combined  with a $36 per ounce  decrease (9%) in the selling price of gold.
Stawell's costs in the second quarter of 1997 were negatively  impacted by lower
production and higher costs  associated  with the collapse of a new  ventilation
shaft during its construction. No injuries were associated with the collapse and
the potential for rehabilitating the shaft is being evaluated.

During the first six months of 1997,  Mineral  Ventures  generated  an operating
loss of $1.8 million as compared to an  operating  profit of $1.7 million in the
1996 period.  Mineral  Ventures'  50% direct  interest in  Stawell's  operations
generated  net sales of $8.0 million in the first half of 1997 compared to $10.2
million  in the 1996  period  as the  ounces of gold  sold  decreased  from 24.6
thousand ounces to 20.2 thousand ounces (18%).  The operating  profit at Stawell
of $0.1 million was $2.4 million lower than the operating profit of $2.5 million
in the first half of 1996 and was affected by a $73 per ounce  increase (27%) in
the cash cost of gold sold  combined  with a $16 per ounce  decrease (4%) in the
selling price of gold. Stawell's costs in the first half of 1997 were negatively
impacted by temporary  unfavorable  ground  conditions and the collapse of a new
ventilation  shaft during its  construction  resulting in lower  production  and
higher costs.

Subsequent to June 30, 1997, the market price of gold  continued to decline.  In
early July 1997, in reaction to this  decline,  Mineral  Ventures  closed a gold
forward sale hedge position  relating to 16,397 ounces and realized  proceeds of
$2.6 million. These proceeds, which equate to approximately $160 per ounce, will
be recognized for  accounting  purposes as the 16,397 ounces of gold are sold in
the market.

Other operating  expense,  net, which includes gold exploration costs and equity
earnings  from joint  ventures,  primarily  consisting  of Mineral  Ventures 17%
indirect  interest in Stawell's  operations,  increased by $0.6 million and $1.0
million  in the  second  quarter  and  first six  months of 1997,  respectively,
primarily due to joint venture losses. Gold exploration costs increased slightly
from 1996,  and are being  incurred by Mineral  Ventures in Nevada and Australia
with its joint venture partner.

In addition to its  interest in Stawell,  Mineral  Ventures  has a 17%  indirect
interest  in the Silver  Swan base metals  property  in Western  Australia.  The
initial  mining and  commissioning  of Silver Swan has  proceeded  according  to
expectations and the complex is now operational.

Foreign Operations
A portion of the  Company's  financial  results is derived  from  activities  in
several  foreign  countries,  each  with a local  currency  other  than the U.S.
dollar.  Because  the  financial  results of the  Company  are  reported in U.S.
dollars,  they are  affected by the changes in the value of the various  foreign
currencies in relation to the U.S. dollar. The Company's  international activity
is not  concentrated in any single  currency,  which limits the risks of foreign
currency rate  fluctuation.  In addition,  these rate fluctuations may adversely
affect   transactions  which  are  denominated  in  currencies  other  than  the
functional currency.  The Company routinely enters into such transactions in the
normal course of its business.  Although the diversity of its foreign operations
limits the risks  associated  with such  transactions,  the Company uses foreign
currency forward contracts to hedge the risks associated with such transactions.
Realized and  unrealized  gains and losses on these  contracts  are deferred and
recognized as part of the specific  transaction hedged. In addition,  cumulative
translation   adjustments  relating  to  operations  in  countries  with  highly
inflationary  economies are included in net income,  along with all  transaction
gains or losses for the  period.  Subsidiaries  in Brazil and  Venezuela  and an
affiliate in Mexico operate in such highly inflationary economies.

The Company is subject to other risks customarily associated with doing business
in foreign  countries,  including  labor and  economic  conditions,  controls on
repatriation of earnings and capital,  nationalization,  political  instability,
expropriation and other forms of restrictive  action by local  governments.  The
future effects, if any, of such risks on the Company cannot be predicted.

Other Operating Income, Net
Other  operating  income,  net,  includes the Company's share of net earnings of
unconsolidated  affiliates,  primarily  equity  affiliates  of Brink's,  royalty
income and gains and losses from sales of coal assets.  Other operating  income,
net, decreased $4.4 million and $3.6 million in the second quarter and first six
months of 1997,  respectively,  as compared to the same  periods in 1996.  These
decreases are primarily  attributable  to a $3.0 million benefit from litigation
settlements and additional gains on sales of coal assets in the 1996 periods.

Interest Expense
Interest expense increased $3.0 million to $6.4 million in the second quarter of
1997 from $3.4 million in the prior year quarter, and in the first six months of
1997, increased $4.9 million to $12.0 million from $7.1 million in the first six
months of 1996.  These increases are due to higher total  borrowings  related to
capital  expenditures  and acquisitions as well as higher average interest rates
attributed to foreign borrowings.

Income Taxes
In both 1997 and 1996 periods presented, the provision for income taxes was less
than the  statutory  federal  income tax rate of 35% due to the tax  benefits of
percentage  depletion  and lower taxes on foreign  income,  partially  offset by
provisions  for  goodwill  amortization  and state  income  taxes.  Based on the
Company's  historical and expected taxable earnings,  management  believes it is
more likely than not that the Company  will  realize the benefit of the existing
deferred tax asset at June 30, 1997.


FINANCIAL CONDITION

Cash Flow Requirements
Cash  provided  by  operating  activities  during  the first six  months of 1997
totaled  $85.5  million  compared  with $67.8 million in the first six months of
1996.  Net  income,   noncash  charges  and  changes  in  operating  assets  and
liabilities in the first six months of 1996 were significantly affected by three
non-recurring  items:  a benefit from the settlement of the Evergreen case at an
amount less than originally  accrued;  a charge related to the implementation of
SFAS  No.  121;  and  a  benefit  from  the  reversal  of  excess  restructuring
liabilities.  These items had no effect on cash  generated by  operations in the
first six months of 1996.  The initial  payment of $25.8 million  related to the
Evergreen case  settlement was entirely  funded by an escrow account  previously
established  by the  Company.  The  increase  in  cash  generated  by  operating
activities during 1997 is primarily  attributable to lower funding  requirements
for operating  assets and  liabilities.  Cash generated from  operations was not
sufficient  to  fund  investing  activities,   primarily  capital  expenditures,
acquisitions,  and aircraft  heavy  maintenance.  As a result of these items and
funds used for share  activities,  the Company increased its net cash borrowings
by approximately $91 million. The combination of these activities increased cash
and cash equivalents by $18.8 million.

Capital Expenditures
Cash  capital  expenditures  for the first  six  months  of 1997  totaled  $82.2
million,  $4.2 million higher than in the comparable period in 1996. Of the 1997
amount,  $20.1  million  was spent by Brink's,  $34.1  million was spent by BHS,
$10.9  million  was  spent  by  Burlington,  $14.6  million  was  spent  by Coal
Operations and $2.4 million was spent by Mineral Ventures.  For the remainder of
1997,  company-wide  capital expenditures are expected to range between $118 and
$130 million.  The foregoing amounts exclude  expenditures that have been or are
expected  to  be  financed  through  capital  and  operating  leases,   and  any
acquisition expenditures.

Financing
The Company  intends to fund its  capital  expenditure  requirements  during the
remainder of 1997 with  anticipated  cash flows from  operating  activities  and
through operating leases if the latter are financially  attractive.  Shortfalls,
if any, will be financed through the Company's  revolving  credit  agreements or
other borrowing arrangements.

Total  outstanding  debt  amounted to $297.4  million at June 30, 1997,  up from
$196.0 million at year-end 1996. The $101.4 million increase  primarily reflects
additional  cash required to fund capital  expenditures  and  acquisitions.  The
acquisition  of  Cleton  & Co.  by the  Burlington  Group in June of 1997 had no
impact on cash flows for the period ended June 30, 1997.

The Company has a $350 million  revolving  credit  agreement with a syndicate of
banks (the "Facility").  The Facility includes a $100 million term loan and also
permits  additional  borrowings,  repayments,  and  reborrowings  of  up  to  an
aggregate of $250 million.  As of June 30, 1997,  borrowings  of $100.0  million
were  outstanding  under the term loan portion of the Facility and $79.5 million
of additional borrowings were outstanding under the remainder of the Facility.

In  connection  with its  acquisition  of  Custravalca,  Brink's  entered into a
borrowing arrangement with a syndicate of local Venezuelan banks. The borrowings
consisted of a long-term loan denominated in the local currency equivalent of US
$40 million and a $10 million  short-term loan denominated in U.S. dollars.  The
long-term  portion of the loan bears interest based on the Venezuelan prime rate
and is payable in installments through the year 2000. The short-term loan of $10
million has  subsequently  been repaid.  As of June 30, 1997,  total  borrowings
under this arrangement were the equivalent of US $39.8 million.

Off-Balance Sheet Instruments
During July 1997, Mineral Ventures closed a gold forward sale hedge position and
realized proceeds of $2.6 million, which will be recognized over the next 16,397
ounces  of  gold  sales.   After  closing  out  the   aforementioned   position,
approximately 9% of Mineral Ventures'  recoverable  proven and probable reserves
had been sold forward  under forward sales  contracts  that mature  periodically
through early-1998.

Capitalization
The Company has three  classes of common  stock:  Pittston  Brink's Group Common
Stock ("Brink's  Stock"),  Pittston  Burlington Group Common Stock  ("Burlington
Stock"),  and Pittston Minerals Group Common Stock ("Minerals Stock") which were
designed  to  provide  shareholders  with  separate  securities  reflecting  the
performance  of the  Pittston  Brink's  Group  ("Brink's  Group"),  the Pittston
Burlington Group ("Burlington Group") and the Pittston Minerals Group ("Minerals
Group"),  respectively,  without  diminishing the benefits of remaining a single
corporation or precluding future  transactions  affecting any of the Groups. The
Brink's Group  consists of the Brink's and BHS  operations  of the Company.  The
Burlington  Group  consists of the  Burlington  operations  of the Company.  The
Minerals Group consists of the Coal Operations and Mineral  Ventures  operations
of the Company.  The Company  prepares  separate  financial  statements  for the
Brink's,  Burlington and Minerals Groups in addition to  consolidated  financial
information of the Company.

During the three  months  ended June 30, 1997 and 1996,  13 shares (at a cost of
$0.4 million) and no shares,  respectively,  of Brink's  Stock;  no shares and 5
shares (at a cost of $0.1 million),  respectively,  of Burlington  Stock; and no
shares of Minerals Stock,  were repurchased  under the share repurchase  program
approved by the Board of Directors of the Company (the "Board").  During the six
months ended June 30, 1997 and 1996,  166 shares (at a cost of $4.3 million) and
no  shares,  respectively,  of  Brink's  Stock;  132  shares  (at a cost of $2.6
million) and 5 shares (at a cost of $0.1 million),  respectively,  of Burlington
Stock;  and no  shares  of  Minerals  Stock,  were  repurchased  under the share
repurchase program. Subsequent to June 30, 1997 and through August 12, 1997, the
Company repurchased 24 shares of Burlington Stock at a cost of $0.6 million.

During the quarter and six months ended June 30, 1997,  the Company  repurchased
no  shares  of  its  Series  C  Cumulative   Convertible  Preferred  Stock  (the
"Convertible Preferred Stock"). During the quarter and six months ended June 30,
1996, the Company repurchased 11 shares of its Convertible  Preferred Stock at a
total cost of $4.0 million.

Dividends
The Board  intends to declare and pay  dividends  on Brink's  Stock,  Burlington
Stock and Minerals Stock based on the earnings,  financial condition,  cash flow
and  business  requirements  of the  Brink's  Group,  Burlington  Group  and the
Minerals Group, respectively.  Since the Company remains subject to Virginia law
limitations  on dividends  and to dividend  restrictions  in its public debt and
bank credit  agreements,  losses by one Group could affect the Company's ability
to pay dividends in respect of stock  relating to the other Group.  Dividends on
Minerals  Stock are also limited by the Available  Minerals  Dividend  Amount as
defined in the  Company's  Articles  of  Incorporation.  At June 30,  1997,  the
Available Minerals Dividend Amount was at least $17.9 million.

During the first six months of 1997 and 1996, the Board declared and the Company
paid cash dividends of 32.5 cents per share of Minerals Stock, 5 cents per share
of Brink's Stock and 12 cents per share of Burlington  Stock.  Dividends paid on
the  Convertible  Preferred  Stock in the first six months of 1997 and 1996 were
$1.8 million and $2.0 million, respectively. Preferred dividends included on the
Company's  Statement of Operations for the quarter and six months ended June 30,
1996,  are net of $1.1 million,  which was the excess of the carrying  amount of
the  Convertible  Preferred Stock over the cash paid to holders of the stock for
stock repurchases.

The Company  pays an annual  cumulative  dividend on its  Convertible  Preferred
Stock of $31.25 per share payable  quarterly,  in cash,  in arrears,  out of all
funds of the Company legally  available  therefore,  when, as and if declared by
the Board. Such stock bears a liquidation  preference of $500 per share, plus an
attributed amount equal to accrued and unpaid dividends thereon.

Pending Accounting Change
The Company will implement the following new accounting standards:

     Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings per
     Share",  will be implemented  in the fourth  quarter of 1997.  SFAS No. 128
     will  require the Company to report  both basic and  diluted  earnings  per
     share  ("EPS")  calculations  as well as provide a  reconciliation  between
     basic and  diluted  EPS  computations.  SFAS No.  128  supersedes  previous
     guidance from Accounting Principles Board Opinion ("APB") No. 15, "Earnings
     per Share". On the effective date, all prior-period EPS data presented will
     be restated to conform with the provisions of SFAS No. 128.

     SFAS No. 130, "Reporting  Comprehensive Income", will be implemented in the
     first quarter of 1998. SFAS No. 130 establishes standards for the reporting
     and  display  of  comprehensive  income  and its  components  in  financial
     statements.  Comprehensive  income  generally  represents  all  changes  in
     shareholders'   equity  except  those  resulting  from  investments  by  or
     distributions  to  shareholders.  With the  exception  of foreign  currency
     translation adjustments, such changes are not significant to the Company.

     SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
     Information",  will be implemented  in the first quarter of 1998.  SFAS No.
     131 requires  publicly-held  companies to report  financial and descriptive
     information  about  operating  segments in financial  statements  issued to
     shareholders  for  interim  and  annual  periods.  The SFAS  also  requires
     additional  disclosures  with respect to products and services,  geographic
     areas of operation,  and major customers.  The adoption of this SFAS is not
     expected  to have a  material  impact on the  financial  statements  of the
     Company.

Forward Looking Information
Certain of the matters  discussed  herein,  including  statements  regarding the
expected benefits from Burlington redesign initiatives,  involve forward looking
information which is subject to known and unknown risks and uncertainties  which
could  cause  actual  results  to  differ   materially   from  those  which  are
anticipated.  Such risks and  uncertainties  include,  but are not  limited  to,
overall economic and business conditions,  the demand for the Company's products
and services,  geological  conditions,  pricing and other competitive factors in
the  industry,  new  government  regulations,   the  implementation  of  systems
initiatives and the integration of acquisitions.




<TABLE>
                                              Pittston Brink's Group
                                                  BALANCE SHEETS
                                                  (In thousands)



<CAPTION>
                                                                                June 30                December 31
                                                                                   1997                       1996
- -------------------------------------------------------------------------------------------------------------------

                                                                            (Unaudited)
ASSETS
Current assets:
<S>                                                                         <C>                             <C>   
Cash and cash equivalents                                                   $    25,969                     20,012
Short-term investments, at lower of cost or market                                1,712                      1,856
Accounts receivable (net of estimated amount uncollectible:
   1997 - $6,922; 1996 - $4,970)                                                145,474                    124,928
Receivable - Pittston Minerals Group                                                  -                     14,027
Inventories, at lower of cost or market                                           2,681                      3,073
Prepaid expenses                                                                 22,380                     11,680
Deferred income taxes                                                            14,407                     14,481
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                            212,623                    190,057

Property, plant and equipment, at cost (net of accumulated
   depreciation and amortization: 1997 - $260,646;
   1996 - $240,741)                                                             315,297                    256,759
Intangibles, net of amortization                                                 16,586                     28,162
Investment in and advances to unconsolidated affiliates                          29,459                     26,594
Deferred pension assets                                                          32,854                     33,670
Deferred income taxes                                                             2,293                      2,120
Other assets                                                                     18,089                     14,303
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                $   627,201                    551,665
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY
Current liabilities:
Short-term borrowings                                                       $     1,369                      1,751
Current maturities of long-term debt                                              2,098                      2,139
Accounts payable                                                                 35,297                     36,995
Accrued liabilities                                                             104,613                     98,507
Payable - Pittston Minerals Group                                                 3,056                          -
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                       146,433                    139,392

Long-term debt, less current maturities                                          46,491                      5,542
Postretirement benefits other than pensions                                       4,008                      3,835
Workers' compensation and other claims                                           11,397                     11,056
Deferred income taxes                                                            38,998                     38,539
Payable - Pittston Minerals Group                                                 5,155                      8,760
Minority interests                                                               23,474                     22,929
Other liabilities                                                                 9,643                      8,234
Shareholder's equity                                                            341,602                    313,378
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                  $   627,201                    551,665
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                              Pittston Brink's Group
                                             STATEMENTS OF OPERATIONS
                                     (In thousands, except per share amounts)
                                                    (Unaudited)



<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
                                                         1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>               <C>    
Operating revenues                                $   268,775          222,055           520,159           434,615

Costs and expenses:
Operating expenses                                    197,741          169,443           385,649           332,009
Selling, general and administrative
   expenses                                            40,296           30,784            76,359            61,359
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              238,037          200,227           462,008           393,368
Other operating income (expense), net                     117              325              (504)             (169)
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                       30,855           22,153            57,647            41,078
Interest income                                           553              755             1,206               989
Interest expense                                       (2,664)            (518)           (4,903)             (985)
Other expense, net                                     (1,447)          (1,155)           (3,105)           (2,172)
- -------------------------------------------------------------------------------------------------------------------

Income before income taxes                             27,297           21,235            50,845            38,910
Provision for income taxes                              9,558            7,200            17,800            13,036
- -------------------------------------------------------------------------------------------------------------------

Net income                                        $    17,739           14,035            33,045            25,874
- -------------------------------------------------------------------------------------------------------------------


Net income per common share                       $       .46              .37               .86               .68
- -------------------------------------------------------------------------------------------------------------------

Cash dividends per common share                   $      .025             .025               .05               .05
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                      38,230           38,152            38,209            38,105
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                              Pittston Brink's Group
                                             STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)



<CAPTION>
                                                                                          Six Months Ended June 30
                                                                                            1997              1996
- -------------------------------------------------------------------------------------------------------------------


Cash flows from operating activities:
<S>                                                                                   <C>                   <C>   
Net income                                                                            $   33,045            25,874
Adjustments to reconcile net income to net cash provided by operating
   activities:
   Depreciation and amortization                                                          28,218            26,051
   Provision (credit) for deferred income taxes                                            1,184            (1,234)
   Provision for pensions, noncurrent                                                        790               245
   Provision for uncollectible accounts receivable                                         2,124             1,974
   Equity in earnings of unconsolidated affiliates, net of dividends received                834               355
   Other operating, net                                                                    4,657             2,845
   Change in operating assets and liabilities, net of the effects of acquisitions
      and dispositions:
      Increase in accounts receivable                                                     (5,852)           (3,852)
      Decrease in inventories                                                                391               219
      Increase in prepaid expenses                                                        (5,429)           (3,579)
      (Decrease) increase in accounts payable and accrued liabilities                     (3,745)            1,295
      Increase in other assets                                                            (2,008)           (2,496)
      Increase (decrease) in other liabilities                                               672              (209)
      Other, net                                                                            (453)              564
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                 54,428            48,052
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (54,234)          (47,472)
Proceeds from disposal of property, plant and equipment                                    1,209               475
Acquisitions, net of cash acquired, and related contingency payments                     (53,303)               --
Other, net                                                                                 6,834             1,180
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                    (99,494)          (45,817)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Additions to debt                                                                         52,380               296
Reductions of debt                                                                       (11,878)           (5,327)
Payments from Minerals Group                                                              15,083             2,670
Proceeds from exercise of stock options and employee stock purchase plan                   1,613               722
Dividends paid                                                                            (1,828)           (1,883)
Repurchase of common stock                                                                (4,347)               --
Cost of stock proposal                                                                         -            (1,073)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                          51,023            (4,595)
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                       5,957            (2,360)
Cash and cash equivalents at beginning of period                                          20,012            21,977
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                            $   25,969            19,617
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



                             Pittston Brink's Group
                          NOTES TO FINANCIAL STATEMENTS
                    (In thousands, except per share amounts)
                                   (Unaudited)


(1)  The  financial  statements  of the  Pittston  Brink's  Group (the  "Brink's
     Group") include the balance sheets, results of operations and cash flows of
     the  Brink's,  Incorporated  ("Brink's")  and Brink's Home  Security,  Inc.
     ("BHS")  operations of The Pittston Company (the "Company"),  and a portion
     of the Company's corporate assets and liabilities and related  transactions
     which are not separately  identified with operations of a specific segment.
     The Brink's  Group's  financial  statements  are prepared using the amounts
     included in the  Company's  consolidated  financial  statements.  Corporate
     amounts  reflected in these financial  statements are determined based upon
     methods  which  management  believes to be a  reasonable  and an  equitable
     estimate of the cost attributable to the Brink's Group.

     The  Company  provides  holders of  Pittston  Brink's  Group  Common  Stock
     ("Brink's  Stock")  separate  financial   statements,   financial  reviews,
     descriptions  of business and other  relevant  information  for the Brink's
     Group in addition to  consolidated  financial  information  of the Company.
     Holders  of  Brink's  Stock  are  shareholders  of the  Company,  which  is
     responsible  for  all  liabilities.   Therefore,   financial   developments
     affecting the Brink's Group, the Pittston Burlington Group (the "Burlington
     Group") or the Pittston  Minerals Group (the "Minerals  Group") that affect
     the Company's  financial  condition  could affect the results of operations
     and financial condition of each of the Groups.  Accordingly,  the Company's
     consolidated  financial  statements  must be read in  connection  with  the
     Brink's Group's financial statements.

(2)  As of January 1, 1992,  BHS elected to  capitalize  categories of costs not
     previously  capitalized  for home security  installations.  The  additional
     costs not previously  capitalized consisted of costs for installation labor
     and related benefits for supervisory,  installation  scheduling,  equipment
     testing and other  support  personnel  and costs  incurred  in  maintaining
     facilities and vehicles dedicated to the installation  process.  The effect
     of this change in accounting principle was to increase operating profit for
     the Brink's  Group and the BHS segment for the first six months of 1997 and
     1996 by $2,368 and $2,176,  respectively and for the second quarter of 1997
     and 1996 by $1,190 and  $1,129,  respectively.  The  effect of this  change
     increased  net income per common share of the Brink's Group by $0.04 in the
     first six months of 1997 and 1996,  and by $0.02 in the  second  quarter of
     1997 and 1996.

(3)  Based on demonstrated  retention of customers,  BHS prospectively  adjusted
     its annual  depreciation  rate for  capitalized  subscribers'  installation
     costs beginning in 1997. This change more accurately  matches  depreciation
     expense with monthly  recurring  revenue  generated  from  customers.  This
     change in accounting estimate reduced  depreciation expense for capitalized
     installation  costs for the quarter and six months  ended June 30, 1997 for
     the Brink's  Group and the BHS segment by $2,132 and $4,222,  respectively.
     The effect of this change  increased net income of the Brink's Group in the
     second  quarter  and first six  months of 1997 by $1,386  ($0.04 per common
     share) and $2,744 ($0.07 per common share), respectively.

(4)  Depreciation  and  amortization  of  property,  plant and  equipment in the
     second  quarter and six-month  period of 1997 totaled  $13,411  ($12,846 in
     1996) and $26,308 ($25,411 in 1996), respectively.

(5)  Cash payments made for interest and income taxes (net of refunds  received)
     were as follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30           Six Months Ended June 30
                               1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------

<S>                      <C>                     <C>             <C>              <C>  
Interest                 $    2,715              493             4,931            1,002
- -------------------------------------------------------------------------------------------------

Income taxes             $   16,935           12,071            20,585           15,545
- -------------------------------------------------------------------------------------------------
</TABLE>



     During  the six  months  ended  June  30,  1997  and  1996,  capital  lease
     obligations of $1,005 and $275,  respectively,  were incurred for leases of
     property, plant and equipment.

(6)  In 1988,  the  trustees of certain  pension  and  benefit  trust funds (the
     "Trust Funds") established under collective  bargaining agreements with the
     United Mine Workers of America  ("UMWA")  brought an action (the "Evergreen
     Case") against the Company and a number of its coal subsidiaries,  claiming
     that the  defendants  were  obligated to  contribute to such Trust Funds in
     accordance  with  the  provisions  of  the  1988  and  subsequent  National
     Bituminous  Coal Wage  Agreements,  to which neither the Company nor any of
     its subsidiaries were a signatory.  In 1993, the Company  recognized in its
     consolidated  financial  statements the potential liability that might have
     resulted from an ultimate adverse judgment in the Evergreen Case.

     In March 1996, a settlement  was reached in the Evergreen  Case.  Under the
     terms of the settlement,  the coal subsidiaries  which had been signatories
     to earlier National  Bituminous Coal Wage Agreements agreed to make various
     lump sum payments in full  satisfaction of all amounts allegedly due to the
     Trust  Funds  through  January 31,  1996,  to be paid over time as follows:
     $25,845 upon  dismissal of the Evergreen  Case and the remainder of $24,000
     in  installments of $7,000 in 1996 and $8,500 in each of 1997 and 1998. The
     first  payment was entirely  funded  through an escrow  account  previously
     established by the Company.  The amount previously escrowed and accrued was
     included in  "Short-term  investments"  and  "Accrued  liabilities"  on the
     Company's  balance sheet. The second payment of $7,000 was paid in 1996 and
     was funded from cash  provided by operating  activities.  The third payment
     will be made in August 1997 and will also be funded  from cash  provided by
     operating activities.  In addition,  the coal subsidiaries agreed to future
     participation in the UMWA 1974 Pension Plan.

     As a result of the settlement of the Evergreen Case at an amount lower than
     previously  accrued,  the  Company  recorded  a pretax  benefit  of $35,650
     ($23,173  after-tax)  in the  first  quarter  of 1996 in  their  respective
     financial statements.

(7)  In 1996, the Brink's Group implemented a new accounting standard, Statement
     of Financial  Accounting  Standards  ("SFAS") No. 121,  "Accounting for the
     Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed
     Of".  SFAS No. 121  requires  companies  to review  assets  for  impairment
     whenever  circumstances  indicate that the carrying  amount of an asset may
     not be recoverable. SFAS No. 121 had no impact on the Brink's Group.

(8)  During the three months ended June 30, 1997 and 1996, the Company purchased
     13  shares  (at a cost of $374) and no  shares,  respectively,  of  Brink's
     Stock.  During the six months  ended June 30,  1997 and 1996,  the  Company
     purchased 166 shares (at a cost of $4,347) and no shares, respectively,  of
     Brink's Stock.

(9)  There  were  no  Series  C  Cumulative  Convertible  Preferred  Stock  (the
     "Convertible  Preferred  Stock")  repurchases  during the  quarter  and six
     months  ended June 30,  1997.  During the quarter and six months ended June
     30,  1996,  the  Company  purchased  11 shares (at a cost of $3,975) of the
     Convertible Preferred Stock.  Preferred dividends included on the Company's
     Statement of Operations for the quarter and six months ended June 30, 1996,
     are net of  $1,100  which  is the  excess  of the  carrying  amount  of the
     Convertible Preferred Stock over the cash paid to holders of the stock.

(10) The Brink's Group will implement the following new accounting standards:

          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  128,
          "Earnings per Share",  will be  implemented  in the fourth  quarter of
          1997. SFAS No. 128 will require the Brink's Group to report both basic
          and diluted earnings per share ("EPS") calculations as well as provide
          a reconciliation between basic and diluted EPS computations.  SFAS No.
          128 supersedes  previous  guidance from  Accounting  Principles  Board
          Opinion ("APB") No. 15,  "Earnings per Share".  On the effective date,
          all  prior-period  EPS data presented will be restated to conform with
          the provisions of SFAS No. 128.

          SFAS No. 130, "Reporting Comprehensive Income", will be implemented in
          the first quarter of 1998. SFAS No. 130 establishes  standards for the
          reporting and display of  comprehensive  income and its  components in
          financial  statements.  Comprehensive  income generally represents all
          changes  in   shareholders'   equity  except  those   resulting   from
          investments by or distributions to shareholders. With the exception of
          foreign  currency  translation  adjustments,   such  changes  are  not
          significant to the Brink's Group.

          SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
          Information",  will be implemented in the first quarter of 1998.  SFAS
          No. 131  requires  publicly-held  companies  to report  financial  and
          descriptive   information   about  operating   segments  in  financial
          statements issued to shareholders for interim and annual periods.  The
          SFAS also requires additional disclosures with respect to products and
          services,  geographic  areas of operation,  and major  customers.  The
          adoption of this SFAS is not expected to have a material impact on the
          financial statements of the Brink's Group.

(11) Certain  prior  period  amounts  have been  reclassified  to conform to the
     current period's financial statement presentation.

(12) In the  opinion of  management,  all  adjustments  have been made which are
     necessary for a fair  presentation of results of operations for the periods
     reported herein. All such adjustments are of a normal recurring nature.



                             Pittston Brink's Group
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
                             AND FINANCIAL CONDITION


The  financial  statements of the Pittston  Brink's Group (the "Brink's  Group")
include the balance sheets, results of operations and cash flows of the Brink's,
Incorporated  ("Brink's") and Brink's Home Security,  Inc. ("BHS") operations of
The Pittston Company (the "Company"),  and a portion of the Company's  corporate
assets  and  liabilities  and  related  transactions  which  are not  separately
identified with operations of a specific segment.  The Brink's Group's financial
statements are prepared using the amounts included in the Company's consolidated
financial statements.  Corporate amounts reflected in these financial statements
are determined based upon methods which  management  believes to be a reasonable
and an equitable estimate of the cost attributable to the Brink's Group.

The Company  provides  holders of Pittston  Brink's Group Common Stock ("Brink's
Stock")  separate  financial  statements,  financial  reviews,  descriptions  of
business and other relevant  information  for the Brink's Group,  in addition to
consolidated financial information of the Company.  Holders of Brink's Stock are
shareholders  of  the  Company,   which  is  responsible  for  all  liabilities.
Therefore,  financial  developments  affecting the Brink's  Group,  the Pittston
Burlington  Group (the "Burlington  Group") or the Pittston  Minerals Group (the
"Minerals Group") that affect the Company's financial condition could affect the
results  of  operations   and  financial   condition  of  each  of  the  Groups.
Accordingly,  the Company's  consolidated  financial  statements must be read in
connection with the Brink's Group's financial statements.

The following  discussion is a summary of the key factors  management  considers
necessary in reviewing the Brink's Group's results of operations,  liquidity and
capital  resources.  This  discussion  must  be  read in  conjunction  with  the
financial statements and related notes of the Brink's Group and the Company.


                             RESULTS OF OPERATIONS


<TABLE>
<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
<S>                                               <C>                  <C>               <C>               <C>    
Brink's                                           $   224,550          183,411           433,749           359,265
BHS                                                    44,225           38,644            86,410            75,350
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                          $   268,775          222,055           520,159           434,615
- -------------------------------------------------------------------------------------------------------------------


Operating profit:
Brink's                                           $    19,143           12,524            34,944            21,902
BHS                                                    13,273           11,401            26,052            22,503
- -------------------------------------------------------------------------------------------------------------------

Segment operating profit                               32,416           23,925            60,996            44,405
General corporate expense                              (1,561)          (1,772)           (3,349)           (3,327)
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                            $    30,855           22,153            57,647            41,078
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


The Brink's  Group net income  totaled  $17.7  million  ($0.46 per share) in the
second  quarter of 1997  compared  with $14.0  million  ($0.37 per share) in the
second quarter of 1996.  Operating profit for the 1997 second quarter  increased
to $30.9 million from $22.2 million in the second  quarter of 1996. The increase
in net income and operating profit for the 1997 second quarter compared with the
same period of 1996 was  attributable  to improved  operating  earnings  for the
Brink's and BHS businesses. Revenues for the 1997 second quarter increased $46.7
million or 21% compared with the 1996 second quarter, of which $41.1 million was
from  Brink's and $5.6  million  was from BHS.  Operating  expenses  and selling
general and administrative  expenses for the 1997 second quarter increased $37.8
million or 19% compared  with the same period last year,  of which $34.3 million
was from Brink's and $3.7 million was from BHS. Net interest  expense during the
second quarter of 1997 increased $2.3 million  primarily due to additional  debt
used to fund the acquisition of Brink's  Venezuelan  affiliate  during the first
quarter of 1997 (discussed in further detail below).

In the first six months of 1997,  net income  totaled $33.0  million  ($0.86 per
share)  compared with $25.9 million ($0.68 per share) in the first six months of
1996.  Operating  profit  for the first six  months of 1997  increased  to $57.6
million  from $41.1  million in the same  period of 1996.  The  increase  in net
income and  operating  profit for the first six months of 1997 compared with the
same period of 1996 was  attributable  to improved  operating  earnings  for the
Brink's and BHS businesses.  Revenues for the first six months of 1997 increased
$85.6  million or 20% compared with the first six months of 1996, of which $74.5
million was from Brink's and $11.1 million was from BHS.  Operating expenses and
selling  general and  administrative  expenses  for the first six months of 1997
increased $68.6 million or 17% compared with the same period last year, of which
$61.1  million was from  Brink's and $7.5  million  was from BHS.  Net  interest
expense  increased  $3.7 million during the first six months of 1997 as compared
to 1996  primarily due to the  additional  debt used to fund the  acquisition of
Brink's Venezuelan affiliate during the first quarter of 1997.



Brink's
The following is a table of selected financial data for Brink's on a comparative
basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
<S>                                               <C>                  <C>               <C>               <C>    
  North America (United States & Canada)          $   117,616          103,935           228,388           202,115
  International subsidiaries                          106,934           79,476           205,361           157,150
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                          $   224,550          183,411           433,749           359,265

Operating expenses                                    175,441          149,143           342,497           292,651
Selling, general and administrative expenses           30,083           22,069            55,804            44,543
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              205,524          171,212           398,301           337,194
Other operating income (expense), net                     117              325              (504)             (169)
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  North America (United States & Canada)                9,657            8,161            17,411            14,091
  International operations                              9,486            4,363            17,533             7,811
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                            $    19,143           12,524            34,944            21,902
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                     $     6,811            5,708            14,358            11,737
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                         $    10,291            9,198            20,105            16,004
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


Brink's  consolidated  revenues  totaled $224.6 million in the second quarter of
1997  compared  with  $183.4  million  in the second  quarter  of 1996.  Brink's
operating  profit of $19.1 million in the second  quarter of 1997  represented a
$6.6 million (53%) increase over the $12.5 million  operating profit reported in
the prior year quarter.  The revenue increase of $41.2 million (22%) in the 1997
second  quarter was offset,  in part,  by an increase in operating  expenses and
selling,  general and administrative expenses of $34.3 million and a decrease in
other operating income of $0.2 million.

Revenues from North American  operations  (United  States and Canada)  increased
$13.7  million  (13%) to $117.6  million in the 1997 second  quarter from $103.9
million in the prior year quarter.  North American  operating  profit  increased
$1.5 million (18%) to $9.7 million in the current year quarter from $8.2 million
in the second  quarter  of 1996.  The  operating  profit  improvement  primarily
resulted from improved armored car operations, which includes ATM servicing.

Revenues  from  international  subsidiaries  increased  $27.4  million to $106.9
million  in the 1997  second  quarter  from $79.5  million in the 1996  quarter.
Operating profits from international  subsidiaries and minority-owned affiliates
amounted to $9.5 million in the current year quarter compared to $4.4 million in
the prior year second quarter. More than half of these increases were due to the
consolidation  of the  results  of  Brink's  Venezuelan  subsidiary,  Custodia y
Traslado de Valores C.A. ("Custravalca"),  where Brink's increased its ownership
from 15% to 61% during January 1997. The Latin America  region,  whose operating
profits  increased $3.9 million  during the second quarter 1997,  benefited from
increased  ownership  positions in Venezuela and Peru. The region's results also
improved due to increased  profits in both Colombia and Chile,  offset, in part,
by lower results in Brazil and in start-up  operations in Argentina.  In Europe,
operating  profits  increased  $0.7 million due to improved  performance in most
countries.   However,   these  improvements  were  offset,  in  large  part,  by
unfavorable  results of the 38% owned affiliate in France. The operating profits
in the Asia  Pacific  region in the  second  quarter  of 1997  were  essentially
unchanged ($0.1 million increase) from the comparable quarter of 1996. Operating
profits  from Brink's  international  diamond and jewelry  operations  increased
slightly in the second quarter of 1997 versus the same period in 1996.

Brink's consolidated  revenues totaled $433.7 million in the first six months of
1997  compared  with  $359.3  million in the first six  months of 1996.  Brink's
operating  profit of $34.9 million in the first six months of 1997 represented a
$13.0 million or (60%) increase over the $21.9 million operating profit reported
in the prior year period.  The revenue  increase of $74.4  million  (21%) in the
first half of 1997 was offset, in part, by an increase in operating expenses and
selling,  general and administrative expenses of $61.1 million and a increase in
other operating expense of $0.3 million.

Revenues from North American operations  increased $26.3 million (13%) to $228.4
million in the first six months of 1997 from  $202.1  million in the same period
of 1996.  North American  operating profit increased $3.3 million (23%) to $17.4
million in the  current  year  period  from $14.1  million in the same period of
1996.  The operating  profit  improvement  for the six months of 1997  primarily
resulted from improved armored car operations, which includes ATM servicing, and
to a lesser extent, improved currency processing operations.

Revenues  from  international  subsidiaries  increased  $48.2  million to $205.4
million  in the first six  months of 1997 from  $157.2  million in the first six
months  of  1996.   Operating  profits  from   international   subsidiaries  and
minority-owned  affiliates  amounted to $17.5 million in the current year period
compared  to $7.8  million  in the prior  year  period.  More than half of these
increases  were due to the  consolidation  of the results of Brink's  Venezuelan
subsidiary in the results of the Latin  America  region,  where total  operating
profit  increased  $8.0  million in the first six months of 1997 as  compared to
1996.  Results in Latin America also  benefited from  improvements  in Chile and
Colombia offset, in part, by lower results in Brazil and start-up  operations in
Argentina.  Operating  profits in Europe increased $0.7 million in the first six
months of 1997 due to improved  results in most  countries,  which were  largely
offset by unfavorable  results in France.  Operating profits in the Asia Pacific
region remained essentially  unchanged,  while Brink's international diamond and
jewelry  operations  showed  improved  performance in the six month period ended
June 30, 1997.

As mentioned above,  Brink's  increased its ownership in Custravalca from 15% to
61% in the first  quarter  of 1997 and in  conjunction  with  this  transaction,
Brink's also  acquired a further 31%  interest in Brink's Peru S.A.,  increasing
its  ownership  position in this  affiliate to 36%.  Brink's  also  acquired the
remaining  interests  in  Brink's  Hong  Kong and  Brink's  Holland,  increasing
ownership in these  subsidiaries to 100%, and acquired  additional  interests in
Brink's Bolivia and Brink's Taiwan during the first quarter of 1997.

Net  interest  and  minority  ownership  expense  partially  offset  by  foreign
translation  gains  associated with the Venezuelan  acquisition was $2.3 million
and $4.1 million in the second quarter and six-month period ended June 30, 1997,
respectively,  and offset more than half of the  operating  profit  generated by
this operation in each such period.



BHS
The  following is a table of selected  financial  data for BHS on a  comparative
basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30           Six Months Ended June 30
(Dollars in thousands)                                   1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                <C>                  <C>               <C>              <C>   
Operating revenues                                 $   44,225           38,644            86,410           75,350

Operating expenses                                     22,300           20,300            43,152           39,358
Selling, general and administrative expenses            8,652            6,943            17,206           13,489
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                               30,952           27,243            60,358           52,847
- -------------------------------------------------------------------------------------------------------------------


Operating profit                                   $   13,273           11,401            26,052           22,503
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                      $    7,116            7,422            13,782           14,244
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                          $   17,559           15,151            34,079           30,049
- -------------------------------------------------------------------------------------------------------------------


Annualized recurring revenues (a)                                                      $ 142,005          116,509
- -------------------------------------------------------------------------------------------------------------------


Number of subscribers:
   Beginning of period                                464,007          395,676           446,505          378,659
   Installations                                       26,798           24,447            52,388           48,703
   Disconnects                                         (8,740)          (7,532)          (16,828)         (14,771)
- -------------------------------------------------------------------------------------------------------------------

End of period                                         482,065          412,591           482,065          412,591
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Annualized  recurring  revenues  are  calculated  based  on the  number  of
subscribers at period end multiplied by the average fee per subscriber  received
in the  last  month  of the  period  for  monitoring,  maintenance  and  related
services.


Revenues for BHS  increased by $5.6 million (15%) to $44.2 million in the second
quarter of 1997 from $38.6 million in the 1996 quarter.  In the first six months
of 1997, revenues for BHS increased by $11.0 million (15%) to $86.4 million from
$75.4 million in the first six months of 1996.  The increase in revenues in both
periods was predominantly  from higher ongoing  monitoring and service revenues,
reflecting a 17% increase in the  subscriber  base.  As a result of such growth,
annualized  recurring revenues at the end of the second quarter of 1997 grew 22%
over the amount in effect at the end of the second quarter of 1996. The increase
in  monitoring  and  service  revenues  was  partially  offset by a decrease  in
installation revenue.  While the number of new security system installations has
increased,  the revenue per installation has decreased in both the three and six
month  periods  ended June 30,  1997,  as compared to the 1996  periods,  due to
continuing competitive installation pricing in the marketplace.

Operating  profit of $13.3 million in the second quarter of 1997  represented an
increase of $1.9 million (17%)  compared to the $11.4 million earned in the 1996
second quarter. In the first six months of 1997, operating profit increased $3.6
million (16%) to $26.1 million from $22.5 million earned in the first six months
of 1996. These increases  included a $2.1 million and $4.2 million  reduction in
depreciation  expense  in the  second  quarter  and  first  six  months of 1997,
respectively,  resulting from a change in accounting estimate (discussed below).
Operating  profit  for the  quarter  and six  months  ended  June  30,  1997 was
favorably  impacted by the 17% growth in the  subscriber  base,  higher  average
monitoring fees and the aforementioned change in depreciation,  partially offset
by  increased  account  servicing  and  administrative  expenses,  which  were a
consequence  of the  larger  subscriber  base.  Operating  profit  in  the  same
respective  periods of 1997 was also impacted by a $2.0 million and $3.4 million
increase in net  installation  and marketing costs incurred and expensed.  While
these costs to obtain  subscribers  increased during the 1997 periods,  the cash
margins per subscriber  generated from recurring  revenues remained  essentially
unchanged between the 1997 and 1996 periods.

It is BHS' policy to depreciate capitalized subscriber installation expenditures
over the estimated  life of the security  system based on  subscriber  retention
percentages.  BHS  initially  developed  its annual  depreciation  rate based on
information about subscriber retention which was available at the time. However,
accumulated historical data about actual subscriber retention has indicated that
approximately  50% of subscribers  are still active after a period of ten years.
Therefore, in order to reflect the higher demonstrated retention of subscribers,
and to more accurately match depreciation expense with monthly recurring revenue
generated  from  active  subscribers,  BHS  prospectively  adjusted  its  annual
depreciation  rate for capitalized  subscriber  installation  costs in the first
quarter of 1997.  BHS will  continue its practice of charging the  remaining net
book  value  of  all  capitalized   subscriber   installation   expenditures  to
depreciation  expense as soon as a system is identified for disconnection.  This
change in estimate  reduced  depreciation  expense for capitalized  installation
costs in the second  quarter  and first six months of 1997 by $2.1  million  and
$4.2 million, respectively.

Foreign Operations
A portion of the Brink's Group's financial results is derived from activities in
several  foreign  countries,  each  with a local  currency  other  than the U.S.
dollar.  Because the financial results of the Brink's Group are reported in U.S.
dollars,  they are  affected by the changes in the value of the various  foreign
currencies in relation to the U.S.  dollar.  The Brink's  Group's  international
activity is not concentrated in any single  currency,  which limits the risks of
foreign currency rate  fluctuations.  In addition,  these rate  fluctuations may
adversely affect transactions which are denominated in currencies other than the
functional  currency.  The Brink's Group routinely enters into such transactions
in the normal  course of its  business.  Although  the  diversity of its foreign
operations limits the risks associated with such transactions,  the Company,  on
behalf of the Brink's Group,  from time to time, uses foreign  currency  forward
contracts to hedge the risks  associated  with such  transactions.  Realized and
unrealized  gains and losses on these  contracts are deferred and  recognized as
part of the specific  transaction hedged. In addition,  translation  adjustments
relating to  operations  in countries  with highly  inflationary  economies  are
included  in net  income,  along  with all  transaction  gains or losses for the
period.  Subsidiaries in Brazil and Venezuela and an affiliate in Mexico operate
in such highly inflationary economies.

The Brink's Group is subject to other risks  customarily  associated  with doing
business in foreign countries, including labor and economic conditions, controls
on repatriation of earnings and capital, nationalization, political instability,
expropriation and other forms of restrictive  action by local  governments.  The
future effects, if any, of such risks on the Brink's Group cannot be predicted.

Corporate Expenses
A portion of the Company's  corporate  general and  administrative  expenses and
other  shared  services  has  been  allocated  to the  Brink's  Group  based  on
utilization  and other methods and criteria  which  management  believes to be a
reasonable and an equitable  estimate of the costs  attributable  to the Brink's
Group.  These  allocations  were $1.6  million  and $1.8  million for the second
quarter  of 1997 and  1996,  respectively,  and $3.3  million  for the first six
months of both 1997 and 1996.

Other Operating Income/Expense, Net
Other net operating  income/expense consists primarily of net equity earnings of
Brink's foreign  affiliates.  These net equity earnings amounted to income of $0
and $0.2 million for the second quarter of 1997 and 1996,  respectively,  and an
expense  of $0.7  million  and $0.4  million in the first six months of 1997 and
1996, respectively.

Interest Expense
Interest  expense  increased  from $0.5 million in the second quarter of 1996 to
$2.7 million in the second quarter of 1997.  Interest expense  increased to $4.9
million  in the first six  months  of 1997  from $1.0  million  in the first six
months of 1996.  These  increases were due to additional  debt as well as higher
average interest rates related to the acquisition of Custravalca in 1997.

Other Expense, Net
Other net expense,  which  principally  includes foreign  translation  gains and
losses  and  minority  interest  earnings  or losses,  increased  for the second
quarter  and six months  ended June 30, 1997 by $0.3  million and $0.9  million,
respectively.  The higher level of expense  during the 1997 periods  reflects an
increase in  minority  interest  expense,  resulting  primarily  from the recent
consolidation  of  Custravalca,  and  increased  earnings  in Brink's  Colombian
affiliate.

Income Taxes
The  effective  tax rate in the second  quarter and first six months of 1997 was
35%. This is an increase from the comparable periods of 1996 which had effective
tax rates of 34%. The 1996 rates were lower than the statutory rate due to lower
taxes on foreign  income,  partially  offset by additional  provisions for state
income taxes.


FINANCIAL CONDITION

A portion of the Company's  corporate assets and liabilities has been attributed
to the Brink's Group based upon  utilization  of the shared  services from which
assets  and  liabilities  are  generated,  which  management  believes  to  be a
reasonable  and an equitable  estimate of the cost  attributable  to the Brink's
Group.

Cash Flow Requirements
Cash provided by operating activities amounted to $54.4 million in the first six
months of 1997, representing a $6.4 million increase from the prior year period.
The increase in cash flow  primarily  reflects the Group's higher net income and
noncash charges.  Cash generated from operating activities did not fund the cash
required  for  investing  activities  mainly  due to the  cash  used to fund the
Custravalca acquisition. However, the funding requirements for investing and net
share  activities  were  more  than  offset  by  additional  borrowings  and  by
repayments  from the  Minerals  Group.  As a result,  cash and cash  equivalents
increased $6.0 million in the first six months of 1997.

Capital Expenditures
Cash  capital  expenditures  for the first  six  months  of 1997  totaled  $54.2
million,  excluding  expenditures  that have been or are expected to be financed
through  capital and operating  leases,  and any acquisition  expenditures.  The
comparable  amount in the 1996 period was $47.5 million.  In 1997, $34.1 million
was spent by BHS and $20.1 million was spent by Brink's.  Expenditures  incurred
by  BHS  in  the  first  six  months  of  1997  were   primarily   for  customer
installations,   representing   the  expansion  in  the   subscriber   base  and
expenditures  incurred by Brink's were primarily for  replacement or maintenance
of ongoing business operations. For the remainder of 1997, capital expenditures,
excluding  expenditures  that have been or are  expected to be financed  through
capital and operating leases,  are expected to range between $75 million and $80
million.

Financing
The Brink's Group intends to fund its capital expenditure  requirements  through
anticipated cash flows from operating  activities and through  operating leases,
if the latter are financially attractive.  Shortfalls,  if any, will be financed
through  the  Company's  revolving  credit  agreements,   short-term   borrowing
arrangements or repayments from the Minerals Group.

Total outstanding debt at June 30, 1997 was $50.0 million,  $40.6 million higher
than the $9.4 million  reported at December  31,  1996.  The increase in debt is
largely attributable to additional borrowings associated with the acquisition of
Custravalca.  At June 30, 1997, no portion of total debt outstanding was payable
to either the Burlington Group or the Minerals Group.

The Company has a $350.0 million  revolving credit agreement with a syndicate of
banks (the  "Facility").  The Facility  includes a $100.0  million term loan and
also permits  additional  borrowings,  repayments and  reborrowings  of up to an
aggregate of $250.0 million.  As of June 30, 1997,  borrowings of $100.0 million
were  outstanding  under the term loan portion of the Facility and $79.5 million
of additional  borrowings were outstanding  under the remainder of the Facility.
No portion of the total amount  outstanding under the Facility at June 30, 1997,
was attributed to the Brink's Group.

In  connection  with its  acquisition  of  Custravalca,  Brink's  entered into a
borrowing arrangement with a syndicate of local Venezuelan banks. The borrowings
consisted of a long-term loan denominated in the local currency equivalent of US
$40 million and a $10 million  short-term loan denominated in U.S. dollars.  The
long-term  portion of the loan bears interest based on the Venezuelan prime rate
and is payable in installments through the year 2000. The short-term loan of $10
million has  subsequently  been repaid.  As of June 30, 1997,  total  borrowings
under this arrangement were equivalent to US $39.8 million.

Related Party Transactions
At June 30, 1997, under an interest bearing borrowing arrangement,  the Minerals
Group owed the Brink's Group $8.9 million,  a decrease of $15.1 million from the
$24.0 million owed at December 31, 1996.

At June 30, 1997, the Brink's Group owed the Minerals Group $17.2 million versus
$18.8 million at December 31, 1996 for tax payments representing the utilization
of the Minerals Group's tax benefits by the Brink's Group in accordance with the
Company's  tax sharing  policy.  Of the total tax benefits  owed to the Minerals
Group at June 30, 1997, $12.0 million is expected to be paid within one year.

Capitalization
The  Company  has  three  classes  of  common  stock:  Brink's  Stock,  Pittston
Burlington Group Common Stock  ("Burlington  Stock") and Pittston Minerals Group
Common Stock ("Minerals Stock") which were designed to provide shareholders with
separate securities reflecting the performance of the Brink's Group,  Burlington
Group and Minerals  Group,  respectively,  without  diminishing  the benefits of
remaining a single corporation or precluding future  transactions  affecting any
of the Groups.  The Brink's Group  consists of the Brink's and BHS operations of
the Company.  The  Burlington  Group consists of the Burlington Air Express Inc.
("Burlington")  operations of the Company.  The Minerals  Group  consists of the
Pittston  Coal  Company  ("Coal   Operations")  and  Pittston  Mineral  Ventures
("Mineral  Ventures")  operations of the Company.  The Company prepares separate
financial  statements  for the  Brink's,  Burlington  and  Minerals  Groups,  in
addition to consolidated financial information of the Company.

During the three months ended June 30, 1997 and 1996,  the Company  purchased 13
shares  (at a cost of $0.4  million)  and no  shares,  respectively,  of Brink's
Stock. During the six month periods ended June 30, 1997 and 1996, 166 shares (at
a cost of $4.3  million)  and no shares,  respectively,  of  Brink's  Stock were
repurchased.  During the quarter and six months ended June 30, 1997, the Company
repurchased  no shares of its Series C Cumulative  Convertible  Preferred  Stock
(the  "Convertible  Preferred  Stock").  During the quarter and six months ended
June 30, 1996, the Company  repurchased 11 shares of its  Convertible  Preferred
Stock at a total cost of $4.0 million.

Dividends
The Board  intends to  declare  and pay  dividends  on  Brink's  Stock  based on
earnings,  financial  condition,  cash  flow and  business  requirements  of the
Brink's Group.  Since the Company remains subject to Virginia law limitations on
dividends  and to  dividend  restrictions  in its  public  debt and bank  credit
agreements, financial developments of the Minerals Group or the Burlington Group
could affect the Company's ability to pay dividends in respect of stock relating
to the Brink's Group.

During the first six months of 1997 and 1996, the Board declared and the Company
paid cash dividends of 5 cents per share of Brink's Stock.  Preferred  dividends
included on the Company's statement of operations for the quarter and six months
ended  June 30,  1996,  are net of $1.1  million  which  was the  excess  of the
carrying amount of the Convertible Preferred Stock over the cash paid to holders
of the stock for stock repurchases.

The Company  pays an annual  cumulative  dividend on its  Convertible  Preferred
Stock of $31.25 per share payable  quarterly,  in cash,  in arrears,  out of all
funds of the Company legally  available  therefore,  when, as and if declared by
the Board. Such stock bears a liquidation  preference of $500 per share, plus an
attributed amount equal to accrued and unpaid dividends thereon.

Pending Accounting Change
The Brink's Group will implement the following new accounting standards:

     Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings per
     Share",  will be implemented  in the fourth  quarter of 1997.  SFAS No. 128
     will  require the Brink's  Group to report both basic and diluted  earnings
     per share ("EPS") calculations as well as provide a reconciliation  between
     basic and  diluted  EPS  computations.  SFAS No.  128  supersedes  previous
     guidance from Accounting Principles Board Opinion ("APB") No. 15, "Earnings
     per Share". On the effective date, all prior-period EPS data presented will
     be restated to conform with the provisions of SFAS No. 128.

     SFAS No. 130, "Reporting  Comprehensive Income", will be implemented in the
     first quarter of 1998. SFAS No. 130 establishes standards for the reporting
     and  display  of  comprehensive  income  and its  components  in  financial
     statements.  Comprehensive  income  generally  represents  all  changes  in
     shareholders'   equity  except  those  resulting  from  investments  by  or
     distributions  to  shareholders.  With the  exception  of foreign  currency
     translation  adjustments,  such changes are not  significant to the Brink's
     Group.

     SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
     Information",  will be implemented  in the first quarter of 1998.  SFAS No.
     131 requires  publicly-held  companies to report  financial and descriptive
     information  about  operating  segments in financial  statements  issued to
     shareholders  for  interim  and  annual  periods.  The SFAS  also  requires
     additional  disclosures  with respect to products and services,  geographic
     areas of operation,  and major customers.  The adoption of this SFAS is not
     expected  to have a  material  impact on the  financial  statements  of the
     Brink's Group.

Forward Looking Information
Certain of the matters  discussed  herein involve  forward  looking  information
which is subject to known and unknown risks and uncertainties  which could cause
actual results to differ materially from those which are anticipated. Such risks
and uncertainties include, but are not limited to, overall economic and business
conditions,  the demand for the  Brink's  Group's  services,  pricing  and other
competitive  factors  in  the  industry,  new  government  regulations  and  the
integration of acquisitions.



<TABLE>
                                             Pittston Burlington Group
                                                  BALANCE SHEETS
                                                  (In thousands)



<CAPTION>
                                                                                June 30                December 31
                                                                                   1997                       1996
- -------------------------------------------------------------------------------------------------------------------

                                                                            (Unaudited)
ASSETS
Current assets:
<S>                                                                         <C>                             <C>   
Cash and cash equivalents                                                   $    29,913                     17,818
Accounts receivable (net of estimated amount uncollectible:
   1997 - $9,187; 1996 - $9,528)                                                274,233                    262,378
Inventories, at lower of cost or market                                           1,979                      2,251
Prepaid expenses                                                                 16,040                     12,459
Deferred income taxes                                                             7,208                      7,847
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                            329,373                    302,753

Property, plant and equipment, at cost (net of accumulated
   depreciation and amortization: 1997 - $70,747; 1996 - $62,900)               111,698                    113,283
Intangibles, net of amortization                                                174,082                    177,797
Deferred pension assets                                                           8,383                      9,504
Deferred income taxes                                                            19,756                     19,015
Other assets                                                                     22,854                     13,046
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                $   666,146                    635,398
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY
Current liabilities:
Short-term borrowings                                                       $    24,754                     29,918
Current maturities of long-term debt                                              3,073                      2,916
Accounts payable                                                                191,555                    175,198
Payable - Pittston Minerals Group                                                12,000                      3,270
Accrued liabilities                                                              53,973                     67,299
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                       285,355                    278,601

Long-term debt, less current maturities                                          53,624                     28,723
Postretirement benefits other than pensions                                       3,352                      3,145
Deferred income taxes                                                             2,347                      1,880
Payable - Pittston Minerals Group                                                11,239                     13,310
Other liabilities                                                                 5,348                      4,750
Shareholder's equity                                                            304,881                    304,989
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                  $   666,146                    635,398
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                             Pittston Burlington Group
                                             STATEMENTS OF OPERATIONS
                                     (In thousands, except per share amounts)
                                                    (Unaudited)



<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
                                                         1997             1996              1997              1996
- --------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>               <C>    
Operating revenues                                $   399,567          360,064           770,976           708,159

Costs and expenses:
Operating expenses                                    355,693          313,807           686,604           624,307
Selling, general and administrative expenses           46,852           32,219            79,023            62,906
- ----------------------------------------------------------------------------------------------------------------

Total costs and expenses                              402,545          346,026           765,627           687,213
Other operating income                                    859              518             1,508               741
- ----------------------------------------------------------------------------------------------------------------

Operating (loss) profit                                (2,119)          14,556             6,857            21,687
Interest income                                           145              657               475             1,549
Interest expense                                       (1,066)            (988)           (2,012)           (2,040)
Other expense, net                                          -             (337)             (281)           (1,344)
- ----------------------------------------------------------------------------------------------------------------

(Loss) income before income taxes                      (3,040)          13,888             5,039            19,852
Provision for income taxes                             (1,127)           5,142             1,864             7,345
- ----------------------------------------------------------------------------------------------------------------

Net (loss) income                                 $    (1,913)           8,746             3,175            12,507
- ----------------------------------------------------------------------------------------------------------------


Net (loss) income per common share:
  Primary                                         $      (.10)             .46               .16               .65
  Fully diluted                                   $      (.10)             .46               .16               .65
- ----------------------------------------------------------------------------------------------------------------


Cash dividends per common share                   $       .06              .06               .12               .12
- ----------------------------------------------------------------------------------------------------------------


Average common shares outstanding:
  Primary                                              19,471           19,161            19,439            19,100
  Fully diluted                                        20,164           19,161            20,128            19,100
- ----------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                             Pittston Burlington Group
                                             STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)



<CAPTION>
                                                                                          Six Months Ended June 30
                                                                                            1997              1996
- -------------------------------------------------------------------------------------------------------------------


Cash flows from operating activities:
<S>                                                                                   <C>                   <C>   
Net income                                                                            $    3,175            12,507
Adjustments to reconcile net income to net cash provided
   by operating activities:
   Depreciation and amortization                                                          14,122            10,891
   Provision for aircraft heavy maintenance                                               16,382            16,067
   Credit for deferred income taxes                                                         (142)             (524)
   Provision for pensions, noncurrent                                                        968                57
   Provision for uncollectible accounts receivable                                         1,637             1,332
   Equity in earnings of unconsolidated affiliates, net of dividends received                156              (112)
   Other operating, net                                                                    1,086             1,005
   Change in operating assets and liabilities net of effects of acquisitions:
      (Increase) decrease in accounts receivable                                         (13,493)            4,535
      Decrease (increase) in inventories                                                     273               (35)
      Increase in prepaid expenses                                                        (3,836)             (193)
      Increase (decrease) in accounts payable and accrued liabilities                      5,873           (16,854)
      (Increase) decrease in other assets                                                   (263)              364
      Increase (decrease) in other liabilities                                               816              (496)
      Other, net                                                                             827              (715)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                 27,581            27,829
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (10,973)          (16,533)
Proceeds from disposal of property, plant and equipment                                      315             5,265
Aircraft heavy maintenance                                                               (19,350)           (9,713)
Acquisitions, net of cash acquired, and related contingency payments                           -              (225)
Other, net                                                                                   658               963
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                    (29,350)          (20,243)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Additions to debt                                                                         15,996             2,947
Reductions of debt                                                                        (6,130)           (2,554)
Payments from (to) - Minerals Group                                                        7,730           (11,419)
Proceeds from exercise of stock options and employee stock purchase plan                   1,064             1,229
Dividends paid                                                                            (2,246)           (2,257)
Repurchase of common stock                                                                (2,550)              (93)
Cost of stock proposal                                                                         -            (1,073)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                          13,864           (13,220)
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                      12,095            (5,634)
Cash and cash equivalents at beginning of period                                          17,818            25,847
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                            $   29,913            20,213
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



                            Pittston Burlington Group
                          NOTES TO FINANCIAL STATEMENTS
                    (In thousands, except per share amounts)
                                   (Unaudited)


(1)  The financial  statements of the Pittston Burlington Group (the "Burlington
     Group") include the balance sheets, results of operations and cash flows of
     the Burlington Air Express Inc.  ("Burlington")  operations of The Pittston
     Company (the  "Company"),  and a portion of the Company's  corporate assets
     and  liabilities  and  related   transactions   which  are  not  separately
     identified with operations of a specific  segment.  The Burlington  Group's
     financial  statements  are  prepared  using  the  amounts  included  in the
     Company's consolidated financial statements. Corporate amounts reflected in
     these  financial   statements  are  determined  based  upon  methods  which
     management  believes to be a reasonable  and an  equitable  estimate of the
     cost attributable to the Burlington Group.

     The Company  provides  holders of Pittston  Burlington  Group  Common Stock
     ("Burlington  Stock") separate  financial  statements,  financial  reviews,
     descriptions of business and other relevant  information for the Burlington
     Group,  in addition to consolidated  financial  information of the Company.
     Holders of  Burlington  Stock are  shareholders  of the  Company,  which is
     responsible  for  all  liabilities.   Therefore,   financial   developments
     affecting the Burlington  Group,  the Pittston  Brink's Group (the "Brink's
     Group") and the Pittston  Minerals Group (the "Minerals Group") that affect
     the Company's  financial  condition  could affect the results of operations
     and financial condition of each of the Groups.  Accordingly,  the Company's
     consolidated  financial  statements  must be read in  connection  with  the
     Burlington Group's financial statements.

(2)  Depreciation  and  amortization  of  property,  plant and  equipment in the
     second quarter and six-month period of 1997 and 1996 totaled $5,517 ($3,823
     in 1996) and $10,832 ($7,653 in 1996), respectively.

(3)  Cash payments made for interest and income taxes (net of refunds  received)
     were as follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30           Six Months Ended June 30
                               1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------

<S>                       <C>                    <C>             <C>              <C>  
Interest                  $   1,423              826             2,252            2,554
- -------------------------------------------------------------------------------------------------

Income taxes              $   7,872            7,036             8,739            8,561
- -------------------------------------------------------------------------------------------------
</TABLE>



     During  the six  months  ended  June  30,  1997  and  1996,  capital  lease
     obligations  of $111 and $131,  respectively,  were  incurred for leases of
     property, plant and equipment.

     The acquisition of Cleton & Co. in June of 1997 had no impact on cash flows
     for the period ended June 30, 1997.

(4)  Fully diluted net (loss) income per share for the Burlington  Group for all
     periods  presented is considered to be the same as primary since the effect
     of common stock equivalents was either antidilutive or insignificant.

(5)  In 1988,  the  trustees of certain  pension  and  benefit  trust funds (the
     "Trust Funds") established under collective  bargaining agreements with the
     United Mine Workers of America  ("UMWA")  brought an action (the "Evergreen
     Case") against the Company and a number of its coal subsidiaries,  claiming
     that the  defendants  were  obligated to  contribute to such Trust Funds in
     accordance  with  the  provisions  of  the  1988  and  subsequent  National
     Bituminous  Coal Wage  Agreements,  to which neither the Company nor any of
     its subsidiaries were a signatory.  In 1993, the Company  recognized in its
     consolidated  financial  statements the potential liability that might have
     resulted from an ultimate adverse judgment in the Evergreen Case.

     In March 1996, a settlement  was reached in the Evergreen  Case.  Under the
     terms of the settlement,  the coal subsidiaries  which had been signatories
     to earlier National  Bituminous Coal Wage Agreements agreed to make various
     lump sum payments in full  satisfaction of all amounts allegedly due to the
     Trust  Funds  through  January 31,  1996,  to be paid over time as follows:
     $25,845 upon  dismissal of the Evergreen  Case and the remainder of $24,000
     in  installments of $7,000 in 1996 and $8,500 in each of 1997 and 1998. The
     first  payment was entirely  funded  through an escrow  account  previously
     established by the Company.  The amount previously escrowed and accrued was
     included in  "Short-term  investments"  and  "Accrued  liabilities"  on the
     Company's  balance sheet. The second payment of $7,000 was paid in 1996 and
     was funded from cash  provided by operating  activities.  The third payment
     will be made in August 1997 and will also be funded  from cash  provided by
     operating activities.  In addition,  the coal subsidiaries agreed to future
     participation in the UMWA 1974 Pension Plan.

     As a result of the settlement of the Evergreen Case at an amount lower than
     previously  accrued,  the Company and the Minerals  Group recorded a pretax
     benefit of $35,650 ($23,173  after-tax) in the first quarter of 1996 in its
     consolidated financial statements.

(6)  In 1996, the Burlington Group implemented Statement of Financial Accounting
     Standards  ("SFAS") No. 121,  "Accounting  for the Impairment of Long-Lived
     Assets and for Long-Lived  Assets to Be Disposed Of". SFAS No. 121 requires
     companies to review assets for impairment whenever  circumstances  indicate
     that the carrying amount of an asset may not be  recoverable.  SFAS No. 121
     had no impact on the Burlington Group.

(7)  During the three months ended June 30, 1997 and 1996, the Company purchased
     no shares  and 5 shares  (at a cost of $93),  respectively,  of  Burlington
     Stock.  During the six months  ended June 30,  1997 and 1996,  the  Company
     purchased 132 shares (at a cost of $2,550) and 5 shares (at a cost of $93),
     respectively,  of Burlington Stock. Subsequent to June 30, 1997 and through
     August 12, 1997, the Company repurchased 24 shares of Burlington Stock at a
     cost of $579.

(8)  There  were  no  Series  C  Cumulative  Convertible  Preferred  Stock  (the
     "Convertible  Preferred  Stock")  repurchases  during the  quarter  and six
     months  ended June 30,  1997.  During the quarter and six months ended June
     30,  1996,  the  Company  purchased  11 shares (at a cost of $3,975) of the
     Convertible Preferred Stock.  Preferred dividends included on the Company's
     Statement of Operations for the quarter and six months ended June 30, 1996,
     are net of  $1,100  which  is the  excess  of the  carrying  amount  of the
     Convertible Preferred Stock over the cash paid to holders of the stock.

(9)  The Burlington Group will implement the following new accounting standards:

          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  128,
          "Earnings per Share",  will be  implemented  in the fourth  quarter of
          1997.  SFAS No. 128 will require the  Burlington  Group to report both
          basic and diluted  earnings per share ("EPS")  calculations as well as
          provide a reconciliation  between basic and diluted EPS  computations.
          SFAS No. 128 supersedes  previous guidance from Accounting  Principles
          Board Opinion ("APB") No. 15,  "Earnings per Share".  On the effective
          date, all  prior-period EPS data presented will be restated to conform
          with the provisions of SFAS No. 128.

          SFAS No. 130, "Reporting Comprehensive Income", will be implemented in
          the first quarter of 1998. SFAS No. 130 establishes  standards for the
          reporting and display of  comprehensive  income and its  components in
          financial  statements.  Comprehensive  income generally represents all
          changes  in   shareholders'   equity  except  those   resulting   from
          investments by or distributions to shareholders. With the exception of
          foreign  currency  translation  adjustments,   such  changes  are  not
          significant to the Burlington Group.

          SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
          Information",  will be implemented in the first quarter of 1998.  SFAS
          No. 131  requires  publicly-held  companies  to report  financial  and
          descriptive   information   about  operating   segments  in  financial
          statements issued to shareholders for interim and annual periods.  The
          SFAS also requires additional disclosures with respect to products and
          services,  geographic  areas of operation,  and major  customers.  The
          adoption of this SFAS is not expected to have a material impact on the
          financial statements of the Burlington Group.

(10) Certain  prior  period  amounts  have been  reclassified  to conform to the
     current period's financial statement presentation.

(11) In the  opinion of  management,  all  adjustments  have been made which are
     necessary for a fair  presentation of results of operations for the periods
     reported herein. All such adjustments are of a normal recurring nature.



                            Pittston Burlington Group
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
                             AND FINANCIAL CONDITION


The  financial  statements  of the Pittston  Burlington  Group (the  "Burlington
Group")  include the balance  sheets,  results of  operations  and cash flows of
Burlington Air Express Inc.  ("Burlington")  operations of The Pittston  Company
(the "Company") and a portion of the Company's  corporate assets and liabilities
and related transactions which are not separately  identified with operations of
a specific segment.  The Burlington  Group's  financial  statements are prepared
using the amounts included in the Company's  consolidated  financial statements.
Corporate amounts  reflected in these financial  statements are determined based
upon  methods  which  management  believes to be a  reasonable  and an equitable
estimate of the cost attributable to the Burlington Group.

The  Company  provides  holders  of  Pittston   Burlington  Group  Common  Stock
("Burlington   Stock")  separate   financial   statements,   financial  reviews,
descriptions of business and other relevant information for the Burlington Group
in addition to  consolidated  financial  information of the Company.  Holders of
Burlington  Stock  are  shareholders  of  the  Company,  which  continues  to be
responsible for all liabilities. Therefore, financial developments affecting the
Burlington  Group,  the  Pittston  Brink's  Group (the  "Brink's  Group") or the
Pittston  Minerals  Group (the  "Minerals  Group")  that  affect  the  Company's
financial  condition  could  affect the  results  of  operations  and  financial
condition  of  each  of the  Groups.  Accordingly,  the  Company's  consolidated
financial  statements  must be read in connection  with the  Burlington  Group's
financial statements.

The following  discussion is a summary of the key factors  management  considers
necessary in reviewing the Burlington  Group's results of operations,  liquidity
and capital  resources.  This  discussion  must be read in conjunction  with the
financial statements and related notes of the Burlington Group and the Company.


<TABLE>
                                               RESULTS OF OPERATIONS


<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
<S>                                               <C>                  <C>               <C>               <C>    
Burlington                                        $   399,567          360,064           770,976           708,159
- --------------------------------------------------------------------------------------------------------------------------------


Operating (loss) profit:
Burlington                                        $      (565)          16,327            10,191            25,013
General corporate expense                              (1,554)          (1,771)           (3,334)           (3,326)
- --------------------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                           $    (2,119)          14,556             6,857            21,687
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>



In the second quarter of 1997, the Burlington  Group reported a net loss of $1.9
million ($0.10 per share primary and fully  diluted)  including a pre-tax charge
of $12.5 million ($7.9 million  after-tax)  ($0.40 per share) which consisted of
consulting  expenses  related to the redesign of  Burlington's  global  business
processes and new information systems architecture.  This compares to net income
of $8.7  million  ($0.46  per share) in the  second  quarter of 1996.  Operating
losses, after the $12.5 million charge,  totaled $2.1 million in the 1997 second
quarter compared with operating profit of $14.6 million in the prior year second
quarter.  Revenues  increased $39.5 million or 11% compared with the 1996 second
quarter. Operating expenses and selling, general and administrative expenses for
the 1997 period,  including the $12.5 million  charge,  increased  $56.5 million
(16%) compared with the same period last year.

In the first six months of 1997, the Burlington Group reported net income, after
the $12.5  million  pre-tax  charge ($7.9  million  after-tax),  of $3.2 million
($0.16 per share primary and fully diluted),  compared with $12.5 million ($0.65
per share) in the first six months of 1996.  Operating  profit,  after the $12.5
million  charge,  totaled $6.9 million in the first six months of 1997  compared
with $21.7 million in the prior year six month period.  Revenues increased $62.8
million or 9%  compared  with the first  half of 1996.  Operating  expenses  and
selling,  general  and  administrative  expenses,  including  the $12.5  million
charge, for the 1997 period increased $78.4 million (11%) compared with the same
period last year.



Burlington
The  following  is a table  of  selected  financial  data  for  Burlington  on a
comparative basis:

<TABLE>
<CAPTION>
(In thousands - except per                          Three Months Ended June 30            Six Months Ended June 30
pound/shipment amounts)                                  1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------


Operating revenues:
Domestic U.S.
<S>                                               <C>                  <C>               <C>               <C>    
   Expedited freight services                     $   144,668          133,952           281,340           262,732
   Other                                                1,890            1,434             3,612             2,102
- -------------------------------------------------------------------------------------------------------------------

Total Domestic U.S.                                   146,558          135,386           284,952           264,834

International
   Expedited freight services                         192,731          172,461           373,622           342,176
   Customs clearances                                  31,663           30,362            59,300            58,776
   Ocean and other                                     28,615           21,855            53,102            42,373
- -------------------------------------------------------------------------------------------------------------------

Total International                                   253,009          224,678           486,024           443,325

Total operating revenues                              399,567          360,064           770,976           708,159
- -------------------------------------------------------------------------------------------------------------------


Operating expense                                     355,693          313,807           686,604           624,307
Selling, general and administrative                    45,298           30,448            75,689            59,580
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              400,991          344,255           762,293           683,887
Other operating income, net                               859              518             1,508               741
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit:
   Domestic U.S.                                        3,498           10,029             7,615            13,737
   International                                        8,437            6,298            15,076            11,276
   Other (a)                                          (12,500)               -           (12,500)                -
- -------------------------------------------------------------------------------------------------------------------

Total operating (loss) profit                     $      (565)          16,327            10,191            25,013
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services
   shipment growth rate                                  0.6%             3.4%              (0.6)%            4.4%

Expedited freight services weight growth rate:
   Domestic U.S.                                         3.1%             5.3%              2.0%              4.1%
   International                                         7.9%             6.5%              5.2%              7.9%
   Worldwide                                             5.7%             5.9%              3.7%              6.1%
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services
   weight (millions of pounds)                          372.6            352.6             723.1             697.2
Expedited freight services
   shipments (thousands)                                1,330            1,322             2,605             2,620
- -------------------------------------------------------------------------------------------------------------------


Expedited freight services average:
   Yield (revenue per pound)                      $      .906             .869              .906              .868
   Revenue per shipment                           $       254              232               251               231
   Weight per shipment (pounds)                           280              267               278               266
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Consulting  expenses related to the redesign of Burlington's global business
processes and new information systems architecture.


Burlington's  second quarter  operating  loss,  after the $12.5 million  charge,
amounted to $0.6  million,  a decrease of $16.9  million from the $16.3  million
operating  profit  reported in the second  quarter of 1996.  Worldwide  revenues
increased by 11% to $399.6 million from $360.1 million in the 1996 quarter.  The
$39.5 million growth in revenues principally reflects a 6% increase in worldwide
expedited freight services pounds shipped, which reached 372.6 million pounds in
the second quarter of 1997, combined with a 4% increase in yield on this volume.
In addition,  non-expedited  freight services  revenues,  increased $8.5 million
(16%) during the second quarter of 1997 as compared to the same quarter in 1996.
Worldwide expenses,  which include the $12.5 million charge,  amounted to $401.0
million, $56.7 million (16%) higher than in the second quarter of 1996.

In the second quarter of 1997,  Burlington's  domestic  revenues  increased from
$135.4 million to $146.6 million. This $11.2 million (8%) increase was primarily
due to an  increase  of $10.7  million in domestic  expedited  freight  services
revenues.  The higher level of domestic  expedited  freight  services revenue in
1997 was due to a 3% increase in weight  shipped  combined with a 5% increase in
the average yield.  The yield increase is due to higher average  pricing on both
overnight  and  second-day  freight,  due in large part to a  domestic  shipment
surcharge  which was  originally  initiated  in September  1996.  This charge is
designed to offset  domestic  operations  cost increases  which include  Federal
excise  taxes on air cargo,  higher jet fuel costs,  a Federal fuel tax, and new
FAA-mandated  security and maintenance  requirements.  Domestic operating profit
during the second  quarter of 1997 decreased $6.5 million from the $10.0 million
recorded in the second quarter of 1996. Domestic  transportation costs in second
quarter of 1996 benefitted from a reduction in Federal excise tax liabilities of
approximately  $3 million.  Transportation  costs in the second  quarter of 1997
were also higher due to expenses associated with additional capacity designed to
improve  on  time  customer  service  and to  meet  rising  demand  in  some  of
Burlington's high growth markets.

International  revenues in the second  quarter of 1997  increased  $28.3 million
(13%) to $253.0 million from the $224.7  million  recorded in the second quarter
of 1996.  International  expedited  freight  services  revenue  increased  $20.3
million  (12%)  due to an 8%  increase  in  weight  shipped  combined  with a 4%
increase  in  the  average   yield.   The  increase  in  the  average  yield  on
international expedited freight is primarily due to a fuel surcharge implemented
by Burlington in March 1997 in reaction to a corresponding surcharge implemented
by its  third  party  transportation  providers.  Both  of  these  international
surcharges  will be phased  out  during  the  remainder  of 1997.  In  addition,
international  non-expedited  freight  services  revenue  increased $8.1 million
(15%) in the second  quarter of 1997 as compared to the same period in 1996. The
increase primarily relates to increases in international shipment volume and the
continued  expansion  of the ocean  freight  services.  International  operating
profit in the second  quarter of 1997 increased $2.1 million (33%) from the $6.3
million  recorded in the second  quarter of 1996.  Operating  profit  during the
second quarter of 1997 benefitted from increased revenues combined with improved
margins in both U.S. exports and ocean freight services.

Burlington  operating  profit for the first six months of 1997,  after the $12.5
million charge,  amounted to $10.2 million, a decrease of $14.8 million from the
$25.0 million  reported in the first six months of 1996.  Worldwide  revenues in
the 1997 period  increased 9% to $771.0  million from $708.2 million in the 1996
period. The $62.8 million growth in revenues  principally reflects a 4% increase
in worldwide  expedited  freight  services pounds  shipped,  which reached 723.1
million  pounds in the first half of 1997,  combined with a 4% increase in yield
on this volume. In addition,  non-expedited freight services revenues, increased
$12.8  million  (12%)  during the first six months of 1997 as  compared to 1996.
Worldwide  expenses in the 1997 period,  which include the $12.5 million charge,
amounted to $762.3 million, $78.4 million (11%) higher than the 1996 period.

In the first six months of 1997,  Burlington's  domestic revenues increased from
$264.8 million to $285.0 million. This $20.2 million (8%) increase was primarily
due to an  increase  of $18.6  million in domestic  expedited  freight  services
revenues. The higher level of expedited freight services revenue in 1997 was due
to a 2% increase in weight  shipped  combined  with a 5% increase in the average
yield. The increase in average yield on domestic  expedited  freight is due to a
combination of higher average pricing and a slight increase in the proportion of
overnight  freight in the sales mix. The higher average  pricing is due in large
part  to a  domestic  shipment  surcharge  which  was  originally  initiated  in
September  1996.  This  charge is designed to offset  domestic  operations  cost
increases  which  include  Federal  excise  taxes on air cargo,  higher jet fuel
costs,  a Federal  fuel  tax,  and new  FAA-mandated  security  and  maintenance
requirements.  Domestic  operating  profit  during  the first six months of 1997
decreased  $6.1 million from the $13.7 million  recorded in the first six months
of 1996.  Domestic  operating  profit in the first six months of 1996 benefitted
from the  reduction in Federal  excise tax  liabilities.  In addition,  domestic
operating profit in the first six months of 1997 was also negatively impacted by
higher transportation costs.

International  revenues in the first six months of 1997 increased  $42.7 million
(10%) to $486.0  million  from the $443.3  million  recorded  in the  comparable
period of 1996. International expedited freight services revenue increased $31.4
million (9%) due to an 5% increase in weight shipped combined with a 4% increase
in the  average  yield.  The  increase  in the  average  yield on  international
expedited  freight  is  primarily  due  to the  fuel  surcharge  implemented  by
Burlington in March 1997 in reaction to a corresponding surcharge implemented by
its  third  party   transportation   providers.   In   addition,   international
non-expedited  freight  services  revenue  increased  $11.3 million (11%) in the
first six months of 1997 as compared to the same  period in 1996.  The  increase
primarily  relates  to  increases  in  international  shipment  volume  and  the
continued expansion of ocean freight services. International operating profit in
the first six months of 1997 increased $3.8 million (34%) from the $11.3 million
recorded in the comparable period of 1996. Operating profit during the first six
months of 1997 benefitted from increased revenues combined with improved margins
in both U.S. exports and ocean freight services.

In June 1997, Burlington completed its acquisition of Cleton & Co. ("Cleton"), a
leading logistics  provider in the Netherlands.  Burlington  acquired Cleton for
the  equivalent of US $10.7 million (paid in July 1997),  the  assumption of the
equivalent of US $10 million of debt, and additional contingent payments ranging
from the current  equivalent of US $0 to US $18 million to be paid over the next
three years based on certain performance criteria of Cleton.

As part of its ongoing  efforts to further  enhance  service quality and improve
efficiencies,  Burlington  has  formed  a Global  Innovation  Team  composed  of
management from various regions  assisted by two independent  consulting  firms.
The team is reviewing  Burlington's  operating  activities to better ensure that
Burlington provides a high level of customer service in a cost efficient manner.
A key component of this process is a review of Burlington's  current information
systems  and  technology  needs  on a  global  basis.  The  innovation  team  is
responsible  for  optimizing  Burlington's  investment  in  technology to assure
delivery  of  information   systems  to  meet  both  customer  and   operational
requirements.  In connection with these efforts, Burlington recorded a charge of
$12.5  million  in the  second  quarter  of  1997  which  included  most  of the
consulting fees and other project expenses incurred in the planning stage of the
redesign  program.  Other  cost  and  service  improvement  programs  have  been
identified  through this process and are expected to be  implemented  during the
balance of 1997.  Annualized  cost savings from this phase of these  initiatives
are projected at $5 to $10 million.

Foreign  Operations
A portion of the Burlington Group's financial results is derived from activities
in several  foreign  countries,  each with a local  currency other than the U.S.
dollar.  Because the financial  results of the Burlington  Group are reported in
U.S.  dollars,  they are  affected  by the  changes in the value of the  various
foreign  currencies  in  relation to the U.S.  dollar.  The  Burlington  Group's
international activity is not concentrated in any single currency,  which limits
the  risks of  foreign  currency  rate  fluctuation.  In  addition,  these  rate
fluctuations  may  adversely  affect   transactions  which  are  denominated  in
currencies  other than the functional  currency.  The Burlington Group routinely
enters into such transactions in the normal course of its business. Although the
diversity  of its  foreign  operations  limits  the risks  associated  with such
transactions,  the  Company,  on behalf of the  Burlington  Group,  uses foreign
currency forward contracts to hedge the risks associated with such transactions.
Realized and  unrealized  gains and losses on these  contracts  are deferred and
recognized as part of the specific  transaction hedged. In addition,  cumulative
translation   adjustments  relating  to  operations  in  countries  with  highly
inflationary  economies are included in net income,  along with all  transaction
gains or losses for the  period.  Subsidiaries  in Brazil and Mexico  operate in
such a highly inflationary economies.

Additionally,  the  Burlington  Group  is  subject  to other  risks  customarily
associated  with  doing  business  in  foreign  countries,  including  labor and
economic   conditions,   controls  on  repatriation  of  earnings  and  capital,
nationalization,   political  instability,  expropriation  and  other  forms  of
restrictive  action by local  governments.  The future effects,  if any, of such
risks on the Burlington Group cannot be predicted.

Other Operating Income
Other  operating  income  increased  $0.3  million to $0.9 million in the second
quarter of 1997,  as  compared to the same period in 1996,  and  increased  $0.8
million to $1.5 million in the first six months of 1997.  Other operating income
principally  includes foreign  exchange  transaction  gains and losses,  and the
changes for the  comparable  periods are due to  fluctuations  in such gains and
losses.

Corporate Expenses
A portion of the Company's  corporate  general and  administrative  expenses and
other  shared  services  has been  allocated  to the  Burlington  Group based on
utilization  and other methods and criteria  which  management  believes to be a
reasonable and an equitable estimate of the costs attributable to the Burlington
Group.  These  attributions  were $1.6  million and $1.8  million for the second
quarter  of 1997 and  1996,  respectively,  and $3.3  million  for the first six
months of both 1997 and 1996.

Interest Income
Interest income  decreased $0.5 million to $0.1 million in the second quarter of
1997. For the first six months of 1997,  interest income  decreased $1.1 million
to $0.5  million,  as compared to the prior year  period.  The  fluctuation  was
primarily attributed to a decrease in interest income from the Minerals Group.

Other Expense, Net
Other net expense  for the second  quarter of 1997  decreased  to zero from $0.3
million  expense  reported  in the second  quarter of 1996 due to a decrease  in
minority  interest  expense.  For the first six months of 1997 other net expense
decreased by $1.0 million to a net expense of $0.3 million from $1.3 million for
the first six months of 1996.  Other net expense in the first six months of 1996
includes  a loss  for the  termination  of an  overseas  sublease  agreement  by
Burlington.

Income Taxes
In both 1997 and 1996 periods presented, the provision for income taxes exceeded
the statutory  federal  income tax rate of 35%  primarily due to provisions  for
state income taxes and goodwill amortization, partially offset by lower taxes on
foreign income.


FINANCIAL CONDITION

A portion of the Company's  corporate assets and liabilities has been attributed
to the Burlington Group based upon utilization of the shared services from which
assets and liabilities are generated. Management believes this attribution to be
a  reasonable  and  an  equitable  estimate  of  the  cost  attributable  to the
Burlington Group.

Cash Flow Requirements
Cash  provided  by  operating  activities  during  the first six  months of 1997
totaled $27.6  million as compared to the $27.8  million  generated in the first
half of 1996. The consistent  level of cash generated from operating  activities
was a result of lower levels of net income and noncash charges  partially offset
by a  decrease  in  the  funding  requirements  for  net  operating  assets  and
liabilities  in the 1997  period.  Cash  generated  from  operating  activities,
additional   debt  borrowings  and  repayments  from  the  Minerals  Group  were
sufficient to fund net investing and share activities,  resulting in an increase
in cash and cash  equivalents  of $12.1  million  during the first six months of
1997.

Capital Expenditures
Cash  capital  expenditures  for the first six  months of 1997 and 1996  totaled
$11.0 million and $16.5 million, respectively,  excluding expenditures that have
been or are expected to be financed through capital or operating leases. For the
remainder  of 1997,  capital  expenditures  are  expected  to range  between $35
million and $40 million,  excluding  expenditures that have been or are expected
to be financed through capital and operating  leases.  These  expenditures  will
primarily relate to the support of new facilities and to the  implementation  of
new  information  systems that are intended to provide  improved  efficiency and
customer service.

Financing
The  Burlington  Group  intends  to fund its  capital  expenditure  requirements
through  anticipated cash flows from operating  activities and through operating
leases, if the latter are financially  attractive.  Shortfalls,  if any, will be
financed through the Company's revolving credit agreements, short-term borrowing
arrangements or repayments from the Minerals Group.

Total  outstanding debt was $81.5 million at June 30, 1997, an increase of $19.9
million from the $61.6 million  reported at December 31, 1996.  The net increase
in debt  primarily  reflects the  equivalent  of US $10.7  million of borrowings
related to the Cleton  acquisition.  The  acquisition of Cleton & Co. in June of
1997 had no impact on cash flows for the period ended June 30, 1997.

The Company has a $350.0 million  revolving credit agreement with a syndicate of
banks (the  "Facility").  The Facility  includes a $100.0  million term loan and
also permits  additional  borrowings,  repayments,  and reborrowings of up to an
aggregate of $250.0  million.  As of June 30, 1997,  borrowings  of $100 million
were  outstanding  under the term loan portion of the Facility and $79.5 million
of additional  borrowings were outstanding  under the remainder of the Facility.
Of the total  outstanding  amount under the Facility at June 30, 1997, $15.6 was
attributed to the Burlington Group.

In July 1997,  Burlington  repaid the $14.3 million 4%  subordinated  debentures
which were  outstanding at June 30, 1997.  Burlington used borrowings  under the
Facility to make this payment.

Related Party Transactions
By June 30, 1997, under an interest bearing borrowing arrangement,  the Minerals
Group had repaid the $7.7 million it owed the  Burlington  Group at December 31,
1996.

At June 30, 1997,  the  Burlington  Group owed the Minerals  Group $23.2 million
versus  $24.3  million at December 31, 1996 for tax  payments  representing  the
utilization  of the  Minerals  Group's tax benefits by the  Burlington  Group in
accordance with the Company's tax sharing policy. Of the total tax benefits owed
to the  Minerals  Group at June 30, 1997,  $12.0  million is expected to be paid
within one year.

Capitalization
The Company's three classes of common stock:  Burlington Stock, Pittston Brink's
Group Common Stock ("Brink's  Stock"),  and Pittston Minerals Group Common Stock
("Minerals  Stock")  which were designed to provide  shareholders  with separate
securities reflecting the performance of the Burlington Group, Brink's Group and
Minerals Group,  respectively,  without  diminishing the benefits of remaining a
single  corporation  or  precluding  future  transactions  affecting  any of the
Groups.  The  Burlington  Group  consists of the  Burlington  operations  of the
Company. The Brink's Group consists of the Brink's, Incorporated ("Brink's") and
Brink's Home  Security,  Inc.  ("BHS")  operations of the Company.  The Minerals
Group  consists of the Pittston Coal Company  ("Coal  Operations")  and Pittston
Mineral Ventures  ("Mineral  Ventures")  operations of the Company.  The Company
prepares separate financial statements for the Burlington,  Brink's and Minerals
Groups in addition to consolidated financial information of the Company.

During the three months ended June 30, 1997 and 1996,  the Company  purchased no
shares and 5 shares (at a cost of $1.0  million),  respectively,  of  Burlington
Stock. During the six months ended June 30, 1997 and 1996, the Company purchased
132 shares (at a cost of $2.6 million) and 5 shares (at a cost of $0.1 million),
respectively,  of  Burlington  Stock.  Subsequent  to June 30,  1997 and through
August 12, 1997, the Company repurchased 24 shares of Burlington Stock at a cost
of $0.6  million.  During the quarter and six months  ended June 30,  1997,  the
Company repurchased no shares of its Series C Cumulative  Convertible  Preferred
Stock (the  "Convertible  Preferred  Stock").  During the quarter and six months
ended  June 30,  1996,  the  Company  repurchased  11 shares of its  Convertible
Preferred Stock at a total cost of $4.0 million.

Dividends
The Board  intends to declare and pay  dividends  on  Burlington  Stock based on
earnings,  financial  condition,  cash  flow and  business  requirements  of the
Burlington Group.  Since the Company remains subject to Virginia law limitations
on  dividends  and to dividend  restrictions  in its public debt and bank credit
agreements,  losses by the Minerals  Group and/or the Brink's Group could affect
the  Company's  ability to pay  dividends  in respect to stock  relating  to the
Burlington Group.

During the first six months of 1997 and 1996,  the Board  declared and paid cash
dividends  of 12  cents  per  share of  Burlington  Stock.  Preferred  dividends
included on the Company's statement of operations for the quarter and six months
ended  June 30,  1996,  are net of $1.1  million,  which  was the  excess of the
carrying amount of the Convertible Preferred Stock over the cash paid to holders
of the stock for stock repurchases.

The Company  pays an annual  cumulative  dividend on its  Convertible  Preferred
Stock of $31.25 per share payable  quarterly,  in cash,  in arrears,  out of all
funds of the Company legally  available  therefore,  when, as and if declared by
the Board. Such stock bears a liquidation  preference of $500 per share, plus an
amount equal to accrued and unpaid dividends thereon.

Pending Accounting Change
The Burlington Group will implement the following new accounting standards:

     Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings per
     Share",  will be implemented  in the fourth  quarter of 1997.  SFAS No. 128
     will require the Burlington Group to report both basic and diluted earnings
     per share ("EPS") calculations as well as provide a reconciliation  between
     basic and  diluted  EPS  computations.  SFAS No.  128  supersedes  previous
     guidance from Accounting Principles Board Opinion ("APB") No. 15, "Earnings
     per Share".  After the effective date, all  prior-period EPS data presented
     will be restated to conform with the provisions of SFAS No. 128.

     SFAS No. 130, "Reporting  Comprehensive Income", will be implemented in the
     first quarter of 1998. SFAS No. 130 establishes standards for the reporting
     and  display  of  comprehensive  income  and its  components  in  financial
     statements.  Comprehensive  income  generally  represents  all  changes  in
     shareholders'   equity  except  those  resulting  from  investments  by  or
     distributions  to  shareholders.  With the  exception  of foreign  currency
     translation adjustments, such changes are not significant to the Burlington
     Group.

     SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
     Information",  will be implemented  in the first quarter of 1998.  SFAS No.
     131 requires  publicly-held  companies to report  financial and descriptive
     information  about  operating  segments in financial  statements  issued to
     shareholders  for  interim  and  annual  periods.  The SFAS  also  requires
     additional  disclosures  with respect to products and services,  geographic
     areas of operation,  and major customers.  The adoption of this SFAS is not
     expected  to have a  material  impact on the  financial  statements  of the
     Burlington Group.

Forward Looking Information
Certain of the matters  discussed  herein,  including  statements  regarding the
expected benefits from Burlington redesign initiatives,  involve forward looking
information which is subject to known and unknown risks and uncertainties  which
could  cause  actual  results  to  differ   materially   from  those  which  are
anticipated.  Such risks and  uncertainties  include,  but are not  limited  to,
overall economic and business conditions,  the demand for Burlington's services,
pricing  and  other  competitive   factors  in  the  industry,   new  government
regulations,  the  implementation of systems  initiatives and the integration of
acquisitions.




<TABLE>
                                              Pittston Minerals Group
                                                  BALANCE SHEETS
                                                  (In thousands)



<CAPTION>
                                                                                June 30                December 31
                                                                                   1997                       1996
- -------------------------------------------------------------------------------------------------------------------

                                                                            (Unaudited)
ASSETS
Current assets:
<S>                                                                         <C>                              <C>  
Cash and cash equivalents                                                   $     4,115                      3,387
Accounts receivable (net of estimated amount uncollectible:
   1997 - $1,509; 1996 - $1,618)                                                 84,921                     88,552
Inventories, at lower of cost or market:
   Coal inventory                                                                40,192                     26,495
   Other inventory                                                                4,036                      5,308
- -------------------------------------------------------------------------------------------------------------------

                                                                                 44,228                     31,803
Receivable - Pittston Brink's Group/Burlington Group, net                        15,056                         --
Prepaid expenses                                                                  8,464                      8,659
Deferred income taxes                                                            26,630                     27,229
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                            183,414                    159,630

Property,  plant  and  equipment,  at  cost  (net of  accumulated  depreciation,
   depletion and amortization:
   1997 - $157,440; 1996 - $154,115)                                            177,012                    170,809
Deferred pension assets                                                          82,762                     81,067
Deferred income taxes                                                            58,930                     62,899
Coal supply contracts                                                            47,075                     52,696
Intangibles, net of amortization                                                109,598                    111,103
Receivable - Pittston Brink's Group/Burlington Group                             16,394                     22,071
Other assets                                                                     46,345                     46,706
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                $   721,530                    706,981
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY Current liabilities:
Current maturities of long-term debt                                                455                        395
Accounts payable                                                                 46,768                     59,103
Payable - Pittston Brink's Group/Burlington Group, net                                -                     10,757
Accrued liabilities                                                             117,388                    114,470
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                       164,611                    184,725

Long-term debt, less current maturities                                         165,550                    124,572
Postretirement benefits other than pensions                                     222,554                    219,717
Workers' compensation and other claims                                          101,350                    105,837
Mine closing and reclamation                                                     44,582                     43,877
Other liabilities                                                                38,751                     39,913
Shareholder's equity                                                            (15,868)                   (11,660)
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                  $   721,530                    706,981
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                              Pittston Minerals Group
                                             STATEMENTS OF OPERATIONS
                                     (In thousands, except per share amounts)
                                                    (Unaudited)



<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
                                                         1997             1996              1997              1996
- --------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>               <C>    
Net sales                                         $   157,812          175,268           316,695           345,520

Cost and expenses:
Cost of sales                                         153,836          169,444           307,248           365,329
Restructuring and other credits,
  including litigation accrual                              -                -                 -           (37,758)
Selling, general and administrative expenses            7,307            8,023            14,716            19,057
- --------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              161,143          177,467           321,964           346,628
Other operating income                                  1,899            6,400             5,447             9,486
- --------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                                (1,432)           4,201               178             8,378
Interest income                                           335              197               617               322
Interest expense                                       (2,734)          (2,671)           (5,359)           (5,623)
Other expense, net                                       (452)            (517)             (902)             (890)
- --------------------------------------------------------------------------------------------------------------------

(Loss) income before income taxes                      (4,283)           1,210            (5,466)            2,187
Credit for income taxes                                (3,120)          (1,434)           (5,250)           (3,477)
- --------------------------------------------------------------------------------------------------------------------

Net (loss) income                                      (1,163)           2,644              (216)            5,664
Preferred stock dividends, net                           (902)             146            (1,803)             (919)
- --------------------------------------------------------------------------------------------------------------------

Net (loss) income attributed to common
  shares                                          $    (2,065)           2,790            (2,019)            4,745
- --------------------------------------------------------------------------------------------------------------------


Net (loss) income per common share:
  Primary                                         $      (.26)             .35              (.25)              .60
  Fully diluted                                          (.26)             .27              (.25)              .57
- --------------------------------------------------------------------------------------------------------------------


Cash dividends per common share                   $     .1625            .1625             .3250             .3250
- --------------------------------------------------------------------------------------------------------------------


Average common shares outstanding:
  Primary                                               8,068            7,866             8,035             7,844
  Fully diluted                                         9,903            9,947             9,878             9,969
- --------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



<TABLE>
                                              Pittston Minerals Group
                                             STATEMENTS OF CASH FLOWS
                                                  (In thousands)
                                                    (Unaudited)



<CAPTION>
                                                                                          Six Months Ended June 30
                                                                                            1997              1996
- -------------------------------------------------------------------------------------------------------------------


Cash flows from operating activities:
<S>                                                                                  <C>                     <C>  
Net (loss) income                                                                    $      (216)            5,664
Adjustments to reconcile net (loss) income to net cash used
   by operating activities:
   Noncash charges and other write-offs                                                        -            29,948
   Depreciation, depletion and amortization                                               18,484            18,093
   Provision for deferred income taxes                                                     4,075            11,120
   Credit for pensions, noncurrent                                                        (1,686)             (204)
   Provision for uncollectible accounts receivable                                            88               251
   Equity in earnings of unconsolidated affiliates, net of dividends received                336              (436)
   Other operating, net                                                                     (521)             (784)
   Change in operating assets and liabilities net of effects of acquisitions and
      dispositions:
      Decrease (increase) in accounts receivable                                           3,475           (18,682)
      Increase in inventories                                                            (12,341)           (2,549)
      (Increase) decrease in prepaid expenses                                             (3,125)            1,034
      Decrease in accounts payable and accrued liabilities                                (1,638)           (7,151)
      Decrease (increase) in other assets                                                     69            (2,243)
      Increase (decrease) in other liabilities                                               722           (36,626)
      Decrease in workers' compensation and
         other claims, noncurrent                                                         (4,487)           (5,662)
      Other, net                                                                             298               173
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by operating activities                                           3,533            (8,054)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (17,029)          (13,999)
Proceeds from disposal of property, plant and equipment                                    2,174             2,522
Acquisitions, net of cash acquired, and related contingency payments                        (791)             (746)
Other, net                                                                                  (496)            2,038
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                    (16,142)          (10,185)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Additions to debt                                                                         40,706            18,400
Reductions of debt                                                                          (255)             (669)
Payments (to) from - Burlington Group/Brink's Group                                      (22,813)            8,749
Repurchase of stock                                                                            -            (3,975)
Proceeds from exercise of stock options and employee stock purchase plan                      14                86
Dividends paid                                                                            (4,315)           (4,593)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                                 13,337            17,998
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                         728              (241)
Cash and cash equivalents at beginning of period                                           3,387             4,999
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                           $     4,115             4,758
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


See accompanying notes to financial statements.



                             Pittston Minerals Group
                          NOTES TO FINANCIAL STATEMENTS
                    (In thousands, except per share amounts)
                                   (Unaudited)


(1)  The financial  statements  of the Pittston  Minerals  Group (the  "Minerals
     Group") include the balance sheets, results of operations and cash flows of
     the Pittston Coal Company ("Coal Operations") and Pittston Mineral Ventures
     ("Mineral  Ventures")  operations of The Pittston  Company (the "Company"),
     and a portion of the Company's corporate assets and liabilities and related
     transactions  which are not  separately  identified  with  operations  of a
     specific segment.  The Minerals Group's  financial  statements are prepared
     using  the  amounts  included  in  the  Company's   consolidated  financial
     statements.  Corporate amounts reflected in these financial  statements are
     determined based upon methods which management  believes to be a reasonable
     and an equitable estimate of the cost attributable to the Minerals Group.

     The  Company  provides  holders of Pittston  Minerals  Group  Common  Stock
     ("Minerals  Stock")  separate  financial  statements,   financial  reviews,
     descriptions  of business and other relevant  information  for the Minerals
     Group in addition to  consolidated  financial  information  of the Company.
     Holders of Minerals Stock are shareholders of the Company,  which continues
     to be responsible for all liabilities.  Therefore,  financial  developments
     affecting  the Minerals  Group,  the Pittston  Brink's  Group (the "Brink's
     Group") or the  Pittston  Burlington  Group (the  "Burlington  Group") that
     affect the  Company's  financial  condition  could  affect  the  results of
     operations and financial condition of each of the Groups. Accordingly,  the
     Company's consolidated financial statements must be read in connection with
     the Minerals Group's financial statements.

(2)  Depreciation,  depletion and amortization of property,  plant and equipment
     in the second quarter and six month periods of 1997 and 1996 totaled $5,909
     ($5,699 in 1996) and $11,358 ($11,185 in 1996), respectively.

(3)  Cash payments made for interest and income taxes (net of refunds  received)
     were as follows:

<TABLE>
<CAPTION>
                          Three Months Ended June 30           Six Months Ended June 30
                               1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------

<S>                      <C>                   <C>               <C>              <C>  
Interest                 $    2,742            3,156             5,383            5,989
- -------------------------------------------------------------------------------------------------

Income taxes             $  (11,773)         (15,979)          (11,760)         (15,924)
- -------------------------------------------------------------------------------------------------
</TABLE>



     During  the six  months  ended  June  30,  1997  and  1996,  capital  lease
     obligations  of $649 and $87,  respectively,  were  incurred  for leases of
     property plant and equipment.

(4)  For the quarter and six months  ended June,  30,  1997,  fully  diluted net
     (loss) income per share for the Minerals Group is considered to be the same
     as primary  since the effect of common  stock  equivalents  and the assumed
     conversion of preferred stock was either antidilutive or insignificant.

(5)  In 1988,  the  trustees of certain  pension  and  benefit  trust funds (the
     "Trust Funds") established under collective  bargaining agreements with the
     United Mine Workers of America  ("UMWA")  brought an action (the "Evergreen
     Case") against the Company and a number of its coal subsidiaries,  claiming
     that the  defendants  were  obligated to  contribute to such Trust Funds in
     accordance  with  the  provisions  of  the  1988  and  subsequent  National
     Bituminous  Coal Wage  Agreements,  to which neither the Company nor any of
     its subsidiaries were a signatory.  In 1993, the Company  recognized in its
     consolidated  financial  statements the potential liability that might have
     resulted from an ultimate adverse judgment in the Evergreen Case.

     In March 1996, a settlement  was reached in the Evergreen  Case.  Under the
     terms of the settlement,  the coal subsidiaries  which had been signatories
     to earlier National  Bituminous Coal Wage Agreements agreed to make various
     lump sum payments in full  satisfaction of all amounts allegedly due to the
     Trust  Funds  through  January 31,  1996,  to be paid over time as follows:
     $25,845 upon  dismissal of the Evergreen  Case and the remainder of $24,000
     in  installments of $7,000 in 1996 and $8,500 in each of 1997 and 1998. The
     first  payment was entirely  funded  through an escrow  account  previously
     established  by the  Minerals  Group.  The amount  previously  escrowed and
     accrued was included in "Short-term  investments" and "Accrued liabilities"
     on the Minerals  Group's  balance  sheet.  The second payment of $7,000 was
     paid in 1996 and was funded from cash provided by operating activities. The
     third  payment  will be paid in August,  1997 and will be funded  from cash
     provided by operating activities. In addition, the coal subsidiaries agreed
     to future participation in the UMWA 1974 Pension Plan.

     As a result of the settlement of the Evergreen Case at an amount lower than
     previously  accrued,  the  Company  and  Minerals  Group  recorded a pretax
     benefit  of $35,650  ($23,173  after-tax)  in the first  quarter of 1996 in
     their respective financial statements.

(6)  In  1996,  the  Minerals  Group  implemented  a  new  accounting  standard,
     Statement of Financial  Accounting  Standards ("SFAS") No. 121, "Accounting
     for the  Impairment of Long-Lived  Assets and for  Long-Lived  Assets to Be
     Disposed  Of".  SFAS No.  121  requires  companies  to  review  assets  for
     impairment whenever  circumstances  indicate that the carrying amount of an
     asset may not be  recoverable.  SFAS No. 121 resulted in a pretax charge to
     earnings in the first quarter of 1996 for the Company and Minerals  Group's
     Coal  Operations  of $29,948  ($19,466  after-tax),  of which  $26,312  was
     included in cost of sales and $3,636 was  included in selling,  general and
     administrative expenses.

(7)  There  were  no  Series  C  Cumulative  Convertible  Preferred  Stock  (the
     "Convertible  Preferred  Stock")  repurchases  during the  quarter  and six
     months  ended June 30,  1997.  During the quarter and six months ended June
     30,  1996,  the  Company  purchased  11 shares (at a cost of $3,975) of the
     Convertible Preferred Stock.  Preferred dividends included on the Company's
     Statement of Operations for the quarter and six months ended June 30, 1996,
     are net of  $1,100  which  is the  excess  of the  carrying  amount  of the
     Convertible Preferred Stock over the cash paid to holders of the stock.

(8)  The Minerals Group will implement the following new accounting standards:

          Statement  of  Financial   Accounting   Standards  ("SFAS")  No.  128,
          "Earnings per Share",  will be  implemented  in the fourth  quarter of
          1997.  SFAS No. 128 will  require  the  Minerals  Group to report both
          basic and diluted  earnings per share ("EPS")  calculations as well as
          provide a reconciliation  between basic and diluted EPS  computations.
          SFAS No. 128 supersedes  previous guidance from Accounting  Principles
          Board Opinion ("APB") No. 15,  "Earnings per Share".  On the effective
          date, all  prior-period EPS data presented will be restated to conform
          with the provisions of SFAS No. 128.

          SFAS No. 130, "Reporting Comprehensive Income", will be implemented in
          the first quarter of 1998. SFAS No. 130 establishes  standards for the
          reporting and display of  comprehensive  income and its  components in
          financial  statements.  Comprehensive  income generally represents all
          changes  in   shareholders'   equity  except  those   resulting   from
          investments by or distributions to shareholders. With the exception of
          foreign  currency  translation  adjustments,   such  changes  are  not
          significant to the Minerals Group.

          SFAS No. 131, "Disclosures about Segments of an Enterprise and Related
          Information",  will be implemented in the first quarter of 1998.  SFAS
          No. 131  requires  publicly-held  companies  to report  financial  and
          descriptive   information   about  operating   segments  in  financial
          statements issued to shareholders for interim and annual periods.  The
          SFAS also requires additional disclosures with respect to products and
          services,  geographic  areas of operation,  and major  customers.  The
          adoption of this SFAS is not expected to have a material impact on the
          financial statements of the Minerals Group.

(9)  Certain prior period amounts have been  reclassified  to conform to current
     period financial statement presentation.

(10) In the  opinion of  management,  all  adjustments  have been made which are
     necessary for a fair  presentation of results of operations for the periods
     reported herein. All such adjustments are of a normal recurring nature.



                             Pittston Minerals Group
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS
                             AND FINANCIAL CONDITION


The  financial  statements of the Pittston  Minerals  Group  ("Minerals  Group")
include the balance sheets, results of operations and cash flows of the Pittston
Coal  Company  ("Coal  Operations")  and  Pittston  Mineral  Ventures  ("Mineral
Ventures") operations of The Pittston Company (the "Company"),  and a portion of
the Company's  corporate assets and liabilities and related  transactions  which
are not  separately  identified  with  operations  of a  specific  segment.  The
Minerals Group's financial statements are prepared using the amounts included in
the Company's consolidated financial statements.  Corporate amounts reflected in
these financial  statements are determined  based upon methods which  management
believes to be a reasonable and an equitable  estimate of the cost  attributable
to the Minerals Group.

The Company  provides to holders of the  Pittston  Minerals  Group  Common Stock
("Minerals   Stock")   separate   financial   statements,   financial   reviews,
descriptions of business and other relevant  information for the Minerals Group,
in addition to  consolidated  financial  information of the Company.  Holders of
Minerals Stock are  shareholders  of the Company,  which is responsible  for all
liabilities. Therefore, financial developments affecting the Minerals Group, the
Pittston  Brink's Group (the "Brink's  Group") or the Pittston  Burlington Group
(the  "Burlington  Group") that affect the Company's  financial  condition could
affect the results of operations and financial  condition of each of the Groups.
Accordingly,  the Company's  consolidated  financial  statements must be read in
connection with the Minerals Group's financial statements.

The following  discussion is a summary of the key factors  management  considers
necessary in reviewing the Minerals Group's results of operations, liquidity and
capital  resources.  This  discussion  must  be  read in  conjunction  with  the
financial statements and related notes of the Minerals Group and the Company.


<TABLE>
                                               RESULTS OF OPERATIONS


<CAPTION>
                                                    Three Months Ended June 30            Six Months Ended June 30
(In thousands)                                           1997             1996              1997              1996
- ----------------------------------------------------------------------------------------------------------------


Net Sales:
<S>                                               <C>                  <C>               <C>               <C>    
  Coal Operations                                 $   154,073          169,896           308,666           335,364
  Mineral Ventures                                      3,739            5,372             8,029            10,156
- --------------------------------------------------------------------------------------------------------------------------------

Net sales                                         $   157,812          175,268           316,695           345,520
- --------------------------------------------------------------------------------------------------------------------------------


Operating (loss) profit:
  Coal Operations                                 $     1,232            5,190             4,855             9,567
  Mineral Ventures                                     (1,310)             575            (1,765)            1,749
- --------------------------------------------------------------------------------------------------------------------------------

Segment operating (loss) profit                           (78)           5,765             3,090            11,316
General corporate expense                              (1,354)          (1,564)           (2,912)           (2,938)
- --------------------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                           $    (1,432)           4,201               178             8,378
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>


In the second  quarter of 1997,  the Minerals  Group reported a net loss of $1.2
million,  $0.26 per share  (both  primary  and fully  diluted),  compared to net
income of $2.6 million,  $0.35 per share ($0.27 per share fully diluted), in the
second  quarter  of 1996.  Operating  losses  totaled  $1.4  million in the 1997
quarter as compared to an operating  profit of $4.2 million in the 1996 quarter.
Net sales  during  the second  quarter of 1997  decreased  $17.5  million  (10%)
compared to the corresponding period in 1996.

In the first six months of 1997,  the Minerals Group reported a net loss of $0.2
million,  $0.25 per share  (both  primary  and fully  diluted),  compared to net
income of $5.7 million,  $0.60 per share ($0.57 per share fully diluted), in the
first six months of 1996. Operating profit totaled $0.2 million in the six month
period of 1997 as compared to $8.4 million in the corresponding 1996 period. Net
sales during the six month period of 1997 decreased  $28.8 million (8%) compared
to the same  period  in 1996.  In the first six  months  of 1996,  the  Minerals
Group's  operating profit and net income included three  non-recurring  items: a
$35.7 million benefit from the settlement of the Evergreen  lawsuit at an amount
lower than previously accrued ($23.2 million after-tax);  a $29.9 million charge
related  to  the  implementation  of a new  accounting  standard  regarding  the
impairment of long-lived  assets ($19.5 million  after-tax);  and a $2.1 million
benefit  from the reversal of excess  restructuring  liabilities  ($1.4  million
after-tax).  Excluding these three items,  the Mineral Group would have recorded
an  operating  profit and a net income of $0.5 and $0.6  million,  respectively,
during the first six months of 1996.

Coal Operations
The following is a table of selected financial data for the Coal Operations on a
comparative basis:

<TABLE>
<CAPTION>
                                                    Three Months Ended June 30           Six Months Ended June 30
(In thousands)                                           1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>              <C>    
Net sales                                         $   154,073          169,896           308,666          335,364
- --------------------------------------------------------------------------------------------------------------------------------


Cost of sales                                         150,144          165,306           299,883          358,224
Selling, general and
   administrative expenses                              4,775            5,509             9,711           14,381
Restructuring and other credits,
   including litigation accrual                             -                -                 -          (37,758)
- --------------------------------------------------------------------------------------------------------------------------------

Total costs and expenses                              154,919          170,815           309,594          334,847
Other operating income, net                             2,078            6,109             5,783            9,050
- --------------------------------------------------------------------------------------------------------------------------------

Operating profit                                        1,232            5,190             4,855            9,567
- -------------------------------------------------------------------------------------------------------------------


Coal sales (tons):
   Metallurgical                                        1,823            1,954             3,714            3,999
   Utility and industrial                               3,294            3,831             6,523            7,403
- -------------------------------------------------------------------------------------------------------------------

Total coal sales                                        5,117            5,785            10,237           11,402
- -------------------------------------------------------------------------------------------------------------------


Production/purchased (tons):
   Deep                                                 1,324              991             2,426            2,053
   Surface                                              2,739            2,870             5,398            5,586
   Contract                                               373              459               736              854
- -------------------------------------------------------------------------------------------------------------------

                                                        4,436            4,320             8,560            8,493
Purchased                                                 963            1,376             2,303            2,984
- -------------------------------------------------------------------------------------------------------------------

Total                                                   5,399            5,696            10,863           11,477
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


Coal  Operations  generated  an  operating  profit of $1.2 million in the second
quarter of 1997,  compared to $5.2 million  recorded in the 1996 second quarter.
Operating profit in the 1996 quarter included a one-time benefit of $3.0 million
related to  litigation  settlements,  $1.0  million of  additional  tax  credits
relating to coal produced in Virginia and an additional $0.7 million of gains on
asset sales.

Coal Operations had an operating  profit of $4.9 million in the first six months
of 1997  compared  to an  operating  profit of $9.6  million in the prior  year.
Operating  profit in the first six  months  of 1996  included  the $3.0  million
benefit for  litigation  settlement  and an additional  $0.5 million of gains on
asset  sales.  In  addition  to these  items,  the first half of 1996  operating
results  also  included a benefit of $35.7  million from the  settlement  of the
Evergreen lawsuit at an amount lower than previously  accrued and a $2.1 million
benefit from the reversal of excess  restructuring  liabilities.  These benefits
were offset, in part, by a $29.9 million charge related to the implementation of
a new accounting  standard regarding the impairment of long-lived  assets.  This
charge was  included in cost of sales ($26.3  million) and selling,  general and
administrative  expenses ($3.6 million).  Excluding the three 1996 non-recurring
items,  operating profits from Coal Operations  increased by $3.1 million in the
1997 period.

The  following  is a schedule of selected  financial  data for Coal  Operations,
excluding restructuring and other non-recurring items.

<TABLE>
<CAPTION>
(In thousands,                                      Three Months Ended June 30           Six Months Ended June 30
except per ton amounts)                                  1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                               <C>                  <C>               <C>              <C>    
Net coal sales (a)                                $   151,303          168,551           304,001          332,459
Current production cost
   of coal sold (a)                                   140,554          156,947           282,126          314,918
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                            10,749           11,604            21,875           17,541
Non-coal margin                                           527              249             1,245              857
Other operating income, net                             2,078            6,109             5,783            9,050
- -------------------------------------------------------------------------------------------------------------------

Margin and other income                                13,354           17,962            28,903           27,448
- -------------------------------------------------------------------------------------------------------------------

Other costs and expenses:
   Idle equipment and closed mines                        250              200               557              459
   Inactive employee cost                               7,097            7,063            13,780           14,487
   Selling, general and
   administrative expenses                              4,775            5,509             9,711           10,745
- -------------------------------------------------------------------------------------------------------------------

Total other costs and expenses                         12,122           12,772            24,048           25,691
- -------------------------------------------------------------------------------------------------------------------

Operating profit (before
   restructuring and other
   credits and SFAS No. 121) (b)                  $     1,232            5,190             4,855            1,757
- -------------------------------------------------------------------------------------------------------------------

Coal margin per ton:
   Realization                                    $     29.57            29.14             29.70            29.16
   Current production costs                             27.47            27.13             27.56            27.62
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                       $      2.10             2.01              2.14             1.54
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes non-coal components.

(b)  Restructuring  and other  credits  in the six months  ended  June 30,  1996
consist of an impairment loss related to the  implementation  of SFAS No. 121 of
$29,948  ($26,312  in  cost  of  sales  and  $3,636  in  selling,   general  and
administrative  expenses),  a gain from the  settlement of the Evergreen Case of
$35,650 and a benefit from excess restructuring  liabilities of $2,108. Both the
gain  from  the  Evergreen  Case  and  the  benefit  from  excess  restructuring
liabilities  are  included  in  the  operating  profit  of  Coal  Operations  as
"Restructuring and other credits, including litigation accrual".


Sales volume of 5.1 million  tons in the second  quarter of 1997 was 0.7 million
tons less than the 5.8 million tons sold in the prior year quarter.  Compared to
the second  quarter of 1996,  steam coal sales in 1997  decreased by 0.5 million
tons (14%),  to 3.3 million tons, and  metallurgical  coal sales declined by 0.2
million tons (7%),  to 1.8 million  tons.  Steam coal sales  represented  64% of
total volume in 1997 and 66% in 1996.

Negotiations  with  metallurgical  customers  for the contract  year which began
April 1, 1997,  resulted in price  settlements  below those of the  previous two
years  due to a  softening  in the  metallurgical  market.  Coal  Operations  is
continuing its strategy of participating in the  metallurgical  market when such
participation will generate acceptable  profitability and demonstrate  long-term
viability. In addition, the steam coal market also remains relatively weak. As a
result,  Coal Operations  adjusted,  and will continue to adjust, its production
levels and  operating  plans as necessary in order to address the  challenges of
these current markets.

Total coal margin of $10.7 million for the second quarter of 1997  represented a
decrease of $0.9 million from the comparable period in 1996. The decline in coal
margin reflects lower sales volume combined with an increase of $0.34 per ton in
the current  production cost of coal sold. These items were offset,  in part, by
an increase of $0.43 per ton in realization. The increase in average realization
per ton was due,  in part,  to a  favorable  change in the coal  sales mix which
resulted in an increase in the average  sales price per ton. In addition,  steam
coal realization  improved  modestly since the majority of steam coal production
is sold under long-term contracts containing price escalation provisions.

The current  production  cost of coal sold increased $0.34 per ton to $27.47 per
ton in the second  quarter 1997 as compared to the 1996 period which included an
additional  $1.0 million ($0.20 per ton) of Virginia tax credits.  The remaining
increases  primarily  relate to higher deep mine and purchased coal costs in the
second  quarter of 1997.  Production  in the 1997  second  quarter  totaled  4.4
million  tons,  slightly  higher (2%) than the 4.3 million tons  produced in the
1996 second quarter. Second quarter surface production accounted for 63% and 68%
of total production in 1997 and 1996, respectively.  Productivity of 38 tons per
man day remained consistent between the 1997 and 1996 quarters.

Non-coal  margin,   which  reflects  earnings  from  the  oil,  gas  and  timber
businesses,  amounted to $0.5 million in the second  quarter of 1997,  which was
$0.3 million  higher than in the second  quarter of 1996.  The increase  largely
reflects the impact of a favorable change in natural gas prices. Other operating
income, primarily reflecting the benefits from sales of properties and equipment
and third party  royalties,  amounted to $2.1  million in the second  quarter of
1997,  $4.0 million less than in the comparable  period of 1996. The 1996 second
quarter included a one-time benefit of $3.0 million from litigation  settlements
and an additional $0.7 million of gains on asset sales.

Idle equipment and closed mine costs  remained  unchanged at $0.2 million in the
1997  and  1996  second  quarters.  Inactive  employee  costs,  which  primarily
represent long-term employee  liabilities for pension and retiree medical costs,
also remained  consistent at $7.1 million in the 1997 and 1996 second  quarters.
Selling, general and administrative expenses declined $0.7 million (13%) in 1997
over the 1996  comparable  period as a result of Coal  Operations  cost  control
efforts.

Sales volume of 10.2 million tons in the first half of 1997 was 1.2 million tons
less than the 11.4 million tons sold in the 1996 period due to market conditions
discussed above.  Metallurgical  coal sales declined by 0.3 million tons (7%) to
3.7 million tons and steam coal sales decreased by 0.9 million tons (12%) to 6.5
million tons compared to the prior year. Steam coal sales represented 64% of the
total 1997 sales volume, as compared to 65% in 1996.

For the first six months of 1997, coal margin was $21.9 million,  an increase of
$4.3 million over the 1996  period.  Coal margin per ton  increased to $2.14 per
ton in the first six  months of 1997 from  $1.54 per ton for the same  period of
1996,  due to a  combination  of a $0.54 per ton increase in  realization  and a
slight decrease in the current  production cost of coal sold, $0.06 per ton. The
increase in average  realization per ton was due, in part, to a favorable change
in the metallurgical coal sales mix which resulted in an increase in the average
sales price per ton. In addition, steam coal realization improved modestly since
the  majority  of  steam  coal  production  is sold  under  long-term  contracts
containing price escalation provisions.

The current  production  cost of coal sold for the first half of 1997 was $27.56
per ton as compared to $27.62 per ton for the first half of 1996.  This decrease
is essentially due, in 1996, to the negative impact of severe winter weather and
higher surface mine costs.  Production for the year-to-date  1997 period totaled
8.6 million  tons,  a slight  increase  from the 1996 period  production  of 8.5
million tons. Surface  production  accounted for 64% and 67% of the total volume
in the 1997 and 1996 periods, respectively.  Productivity of 37 tons per man day
remained consistent between the 1997 and 1996 periods.

The non-coal  margin was $1.2 million for the first half of 1997, an increase of
$0.4  million due to improved  natural  gas prices over the 1996  period.  Other
operating  income was $5.8  million  for the 1997  period,  a  decrease  of $3.3
million from the 1996  period.  The 1996 period  included a one-time  benefit of
$3.0 million for litigation  settlements and an additional $0.5 million of gains
on asset sales.

Idle equipment and closed mine costs were  consistent  between the first half of
1997 and 1996,  increasing only $0.1 million.  Inactive  employee  costs,  which
primarily  represent  long-term  employee  liabilities  for  pension and retiree
medical  costs,  decreased  by $0.7  million  to $13.8  million  in the 1997 six
months.  This  favorable  change  reflects lower premiums from the Coal Industry
Retiree Health Benefit Act of 1992 and, to a lesser extent,  the use of a higher
long-term  interest  rate  to  calculate  the  present  value  of the  long-term
liabilities during 1997 compared to the rate used in 1996. Selling,  general and
administrative expenses declined by $1.0 million (10%) in the six months of 1997
as compared to the 1996  period,  as a result of Coal  Operations  cost  control
efforts.

In 1988,  the  trustees of certain  pension and benefit  trust funds (the "Trust
Funds") established under collective  bargaining agreements with the United Mine
Workers of America ("UMWA") brought an action (the "Evergreen Case") against the
Company and a number of its coal subsidiaries, claiming that the defendants were
obligated to contribute to such Trust Funds in accordance with the provisions of
the 1988 and  subsequent  National  Bituminous  Coal Wage  Agreements,  to which
neither the Company nor any of its subsidiaries  were a signatory.  In 1993, the
Company  recognized  in its  consolidated  financial  statements  the  potential
liability  that might have  resulted  from an ultimate  adverse  judgment in the
Evergreen Case.

In March 1996, a settlement was reached in the Evergreen  Case.  Under the terms
of the settlement,  the coal subsidiaries  which had been signatories to earlier
National  Bituminous  Coal  Wage  Agreements  agreed  to make  various  lump sum
payments in full  satisfaction  of all amounts  allegedly due to the Trust Funds
through  January 31, 1996,  to be paid over time as follows:  $25.8 million upon
dismissal of the Evergreen Case in March 1996 and the remainder of $24.0 million
in  installments  of $7.0  million in 1996 and $8.5  million in each of 1997 and
1998. The first payment was entirely funded through an escrow account previously
established by the Company.  The second payment of $7.0 million was paid in 1996
and was funded from cash  provided by operating  activities.  The third  payment
will be paid in August 1997 and will be funded from cash  provided by  operating
activities. In addition, the coal subsidiaries agreed to future participation in
the UMWA 1974 Pension Plan.

As a result of the  settlement  of the  Evergreen  Case at an amount  lower than
previously  accrued,  the  Company  recorded a pretax  benefit of $35.7  million
($23.2  million  after-tax)  in the first  quarter  of 1996 in its  consolidated
financial statements.

In 1996,  the Minerals  Group adopted a new  accounting  standard,  Statement of
Financial  Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment
of Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of". SFAS No. 121
requires  companies  to review  assets  for  impairment  whenever  circumstances
indicate that the carrying amount for an asset may not be recoverable.  SFAS No.
121 resulted in a pretax charge to earnings in 1996 for Coal Operations of $29.9
million ($19.5 million  after-tax),  of which $26.3 million was included in cost
of sales and $3.6  million was included in selling,  general and  administrative
expenses.  Assets for which the  impairment  loss was  recognized  consisted  of
property, plant and equipment, advanced royalties and goodwill.

Coal Operations  continues cash funding for charges  recorded in prior years for
facility  closure  costs  recorded  as  restructuring  and  other  charges.  The
following table analyzes the changes in liabilities  during the first six months
of 1997 for such costs:

<TABLE>
<CAPTION>
                                                                                        Employee
                                                                          Mine      Termination,
                                                       Leased              and           Medical
                                                    Machinery            Plant               and
                                                          and          Closure         Severance
(In thousands)                                      Equipment            Costs             Costs             Total
- -------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>               <C>               <C>               <C>   
Balance as of December 31, 1996                       $   376           12,439            25,285            38,100
Payments                                                  263            1,013               781             2,057
- -------------------------------------------------------------------------------------------------------------------

Balance as of June 30, 1997                           $   113           11,426            24,504            36,043
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Mineral Ventures
The following is a table of selected  financial  data for Mineral  Ventures on a
comparative basis:


<TABLE>
<CAPTION>
(In thousands, except ounce                         Three Months Ended June 30           Six Months Ended June 30
and per ounce data)                                      1997             1996              1997             1996
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
<S>                                                <C>                   <C>               <C>              <C>   
   Gold sales                                      $    3,719            5,404             8,000            10,106
   Other revenue (expense)                                 20              (32)               29                50
- -------------------------------------------------------------------------------------------------------------------

Net sales                                               3,739            5,372             8,029            10,156

Cost of sales (a)                                       3,666            4,139             7,297             7,105
Selling, general and
   administrative expenses (a)                            381              272               679               534
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                4,047            4,411             7,976             7,639
- -------------------------------------------------------------------------------------------------------------------

Operating profit (loss)-Stawell
   Gold Mine                                             (308)             961                53             2,517
Other operating expense, net                           (1,002)            (386)           (1,818)             (768)
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                            $   (1,310)             575            (1,765)            1,749
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
   Mineral Ventures' 50% direct share:
     Ounces sold                                        9,665           12,841            20,241            24,600
     Ounces produced                                    9,315           11,868            20,266            23,982
   Average per ounce sold (US$):
     Realization                                   $      385              421               395               411
     Cash cost                                            370              304               348               275
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes $26 and $797, and $68 and $1,414,  of  non-Stawell  related cost of
sales and selling,  general and administrative  expenses for the quarter and six
months  ended  June  30,  1997,  respectively.  Excludes  $678  and  $1,204,  of
non-Stawell related selling, general and administrative expenses for the quarter
and six months ended June 30, 1996, respectively. Such costs are reclassified to
cost of sales and selling,  general and administrative  expenses in the Minerals
Group income statement.


Mineral  Ventures,  which primarily  consists of a 50% direct and a 17% indirect
interest in the Stawell gold mine  ("Stawell") in western  Victoria,  Australia,
generated  an operating  loss of $1.3  million in the second  quarter of 1997 as
compared to an  operating  profit of $0.6 million in the 1996  quarter.  Mineral
Ventures'  50% direct  interest in Stawell's  operations  generated net sales of
$3.7 million in the second  quarter of 1997 compared to $5.4 million in the 1996
period as the ounces of gold sold  decreased  from 12.8  thousand  ounces to 9.7
thousand  ounces (24%).  The operating  loss at Stawell of $0.3 million was $1.3
million lower than the operating profit of $1.0 million in the second quarter of
1996 and was affected by a $66 per ounce increase (22%) in the cash cost of gold
sold combined  with a $36 per ounce  decrease (9%) in the selling price of gold.
Stawell's costs in the second quarter of 1997 were negatively  impacted by lower
production and higher costs  associated  with the collapse of a new  ventilation
shaft during its construction. No injuries were associated with the collapse and
the potential for rehabilitating the shaft is being evaluated.

During the first six months of 1997,  Mineral  Ventures  generated  an operating
loss of $1.8 million as compared to an  operating  profit of $1.7 million in the
1996 period.  Mineral  Ventures'  50% direct  interest in  Stawell's  operations
generated  net sales of $8.0 million in the first half of 1997 compared to $10.2
million  in the 1996  period  as the  ounces of gold  sold  decreased  from 24.6
thousand ounces to 20.2 thousand ounces (18%).  The operating  profit at Stawell
of $0.1 million was $2.4 million lower than the operating profit of $2.5 million
in the first half of 1996 and was affected by a $73 per ounce  increase (27%) in
the cash cost of gold sold  combined  with a $16 per ounce  decrease (4%) in the
selling price of gold. Stawell's costs in the first half of 1997 were negatively
impacted by temporary  unfavorable  ground  conditions and the collapse of a new
ventilation  shaft during its  construction  resulting in lower  production  and
higher costs.

Subsequent to June 30, 1997, the market price of gold  continued to decline.  In
early July 1997, in reaction to this  decline,  Mineral  Ventures  closed a gold
forward sale hedge position  relating to 16,397 ounces and realized  proceeds of
$2.6 million. These proceeds, which equate to approximately $160 per ounce, will
be recognized for  accounting  purposes as the 16,397 ounces of gold are sold in
the market.

Other operating  expense,  net, which includes gold exploration costs and equity
earnings  from joint  ventures,  primarily  consisting  of Mineral  Ventures 17%
indirect  interest in Stawell's  operations,  increased by $0.6 million and $1.0
million  in the  second  quarter  and  first six  months of 1997,  respectively,
primarily due to joint venture losses. Gold exploration costs increased slightly
from 1996,  and are being  incurred by Mineral  Ventures in Nevada and Australia
with its joint venture partner.

In addition to its  interest in Stawell,  Mineral  Ventures  has a 17%  indirect
interest  in the Silver  Swan base metals  property  in Western  Australia.  The
initial  mining and  commissioning  of Silver Swan has  proceeded  according  to
expectations and the complex is now operational.

Foreign Operations
A portion of the Minerals Group's  financial  results is derived from activities
in Australia, which has a local currency other than the U.S. dollar. Because the
financial results of the Minerals Group are reported in U.S.  dollars,  they are
affected by the changes in the value of the foreign  currency in relation to the
U.S.  dollar.  Rate  fluctuations may adversely  affect  transactions  which are
denominated in the Australian  dollar.  The Minerals Group routinely enters into
such transactions in the normal course of its business.  The Company,  on behalf
of the Minerals Group,  from time to time uses foreign currency exchange forward
contracts to hedge the risks associated with certain transactions denominated in
the  Australian  dollar.  Realized  and  unrealized  gains  and  losses on these
contracts  are  deferred  and  recognized  as part of the  specific  transaction
hedged.

Corporate Expenses
A portion of the Company's  corporate  general and  administrative  expenses and
other  shared  services  has  been  allocated  to the  Minerals  Group  based on
utilization  and other methods and criteria  which  management  believes to be a
reasonable and an equitable  estimate of the cost  attributable  to the Minerals
Group.  These  attributions  were $1.4  million and $1.6  million for the second
quarter  of 1997 and  1996,  respectively,  and $2.9  million  for the first six
months of both 1997 and 1996.

Other Operating Income
Other operating  income for the second quarter of 1997 decreased $4.5 million to
$1.9 million from $6.4 million  recognized  in the 1996 quarter and in the first
six months of 1997  decreased  $4.1 million to $5.4 million from $9.5 million in
the first six  months  of 1996.  Other  operating  income  principally  includes
benefits from litigation  settlements,  royalty income and gains and losses from
sales of coal assets. The second quarter and first six months of 1996 included a
$3.0 million  benefit from  settlements  of  litigation.  Operating  income also
included an  additional  $0.7 million and $0.5 million of gains from asset sales
in the second quarter and first six months, respectively, of 1996.

Interest Expense
Interest expense was consistent for the second quarters of 1997 and 1996 at $2.7
million but decreased slightly, $0.3 million, in the first six months of 1997 to
$5.4 million.  This decrease in interest expense in the first six months of 1997
is the result of slightly lower average interest on outstanding debt balances.

Income Taxes
In both 1997 and 1996 periods presented, a credit for income taxes was recorded,
despite the Minerals  Group's  generation of a pretax profit in 1996, due to tax
benefits of percentage depletion which can be used by the Company.


FINANCIAL CONDITION

A portion of the Company's  corporate assets and liabilities has been attributed
to the Minerals Group based upon  utilization of the shared  services from which
assets and liabilities are generated. Management believes this attribution to be
an equitable and a reasonable  estimate of the cost attributable to the Minerals
Group.

Cash Flow Requirements
Operating  activities  for the first six  months of 1997  provided  cash of $3.5
million,  while  operations  in the first  six  months of 1996 used cash of $8.1
million.  Net  income,  noncash  charges  and  changes in  operating  assets and
liabilities  in the 1996 first  quarter  were  significantly  affected  by three
nonrecurring  items;  a benefit from the  settlement of the Evergreen case at an
amount less than  originally  accrued,  a charge related to the adoption of SFAS
No. 121 and a benefit  from the  reversal of excess  restructuring  liabilities.
These  items had no  effect on cash  generated  by  operations  in the first six
months of 1996.  The initial  payment of $25.8 million  related to the Evergreen
Case settlement was entirely funded by an escrow account previously  established
by the Company.  In the 1997 period, cash flow improved due to a decrease in the
amount required to fund operating assets and liabilities.  Cash flow provided by
operating  activities  combined with  proceeds  from asset sales and  additional
borrowings  was  partially  offset by cash  required  for capital  expenditures,
payments  to the  Brink's  and  Burlington  Groups,  and the net  costs of share
activity. The net effect of these activities resulted in an increase in cash and
cash equivalents of $0.7 million.

The Minerals  Group  intends to fund future cash  requirements  during 1997 with
anticipated  cash flows from  operations.  Shortfalls,  if any, will be financed
through the Company's revolving credit agreements or through borrowings from the
Brink's and Burlington Groups.

Capital Expenditures
Cash  capital  expenditures  for the first  six  months  of 1997  totaled  $17.0
million,  excluding  expenditures  that have been or are expected to be financed
through capital and operating  leases.  During the 1997 period,  Coal Operations
and Mineral  Ventures  spent $14.6  million and $2.4 million,  respectively,  on
capital  expenditures.  For the remainder of 1997, the Minerals  Group's capital
expenditures,  excluding  expenditures  that  have  been or are  expected  to be
financed through capital and operating leases,  are expected to range between $8
million and $10 million.

Financing
The Minerals Group intends to fund capital  expenditures during the remainder of
1997 primarily with anticipated cash flows from operating activities and through
operating  and  capital  leases  if  the  latter  are  financially   attractive.
Shortfalls,  if any,  will be financed  through the Company's  revolving  credit
agreements, short-term borrowing arrangements or borrowings from the Brink's and
Burlington Groups.

Total debt outstanding at June 30, 1997 was $166.0 million, an increase of $41.0
million  from the  $125.0  million  outstanding  at  December  31,  1996.  These
increased borrowings,  which funded cash flow requirements  (including repayment
of amounts owed to the Brink's and Burlington Groups), were made primarily under
the credit agreement discussed below.

The Company has a $350.0 million  revolving credit agreement with a syndicate of
banks (the  "Facility").  The Facility  includes a $100.0  million term loan and
also permits  additional  borrowings,  repayments and  reborrowings  of up to an
aggregate of $250.0 million.  As of June 30, 1997,  borrowings of $100.0 million
were outstanding  under the term loan portion of the Facility with $79.5 million
of additional borrowings outstanding under the remainder of the Facility. Of the
outstanding  amounts  under the  Facility at June 30, 1997,  $163.9  million was
attributed to the Minerals Group.

Related Party Transactions
At June 30, 1997, under interest bearing  borrowing  arrangements,  the Minerals
Group owed the Brink's Group $8.9 million,  a decrease of $15.1 million from the
$24.0 million owed at December 31, 1996.  The amount owed the  Burlington  Group
was reduced by $7.7 million to zero from the amount owed at December 31, 1996.

At June 30, 1997, the Brink's Group owed the Minerals Group $17.2 million versus
$18.8 million at December 31, 1996 for tax payments representing the utilization
of the  Minerals  Group's  tax  benefits by the  Brink's  Group,  of which $12.0
million is  expected  to be paid  within one year.  Also at June 30,  1997,  the
Burlington  Group owed the Minerals  Group $23.2 million versus $24.3 million at
December 31, 1996 for tax payments  representing the utilization of the Minerals
Group's tax benefits by the Burlington Group, of which $12.0 million is expected
to be paid in one year.

Off-Balance Sheet Instruments
During July 1997, Mineral Ventures closed a gold forward sale hedge position and
realized proceeds of $2.6 million, which will be recognized over the next 16,397
ounces  of  gold  sales.   After  closing  out  the   aforementioned   position,
approximately 9% of Mineral Ventures'  recoverable  proven and probable reserves
had been sold forward  under forward sales  contracts  that mature  periodically
through early-1998.

Capitalization
The Company has three classes of common stock:  Minerals Stock; Pittston Brink's
Group Common Stock ("Brink's Stock") and Pittston  Burlington Group Common Stock
("Burlington  Stock") which were designed to provide  shareholders with separate
securities  reflecting the performance of the Minerals Group,  Brink's Group and
Burlington Group, respectively,  without diminishing the benefits of remaining a
single  corporation  or  precluding  future  transactions  affecting  any of the
Groups.  The Minerals Group consists of the Coal Operations and Mineral Ventures
operations  of  the  Company.   The  Brink's  Group  consists  of  the  Brink's,
Incorporated  ("Brink's") and the Brink's Home Security, Inc. ("BHS") operations
of the Company. The Burlington Group consists of the Burlington Air Express Inc.
("Burlington")   operations  of  the  Company.  The  Company  prepares  separate
financial statements for the Minerals, Brink's and Burlington Groups in addition
to consolidated financial information of the Company.

During the quarter and six months ended June 30, 1997,  the Company  repurchased
no  shares  of  its  Series  C  Cumulative   Convertible  Preferred  Stock  (the
"Convertible Preferred Stock"). During the quarter and six months ended June 30,
1996, the Company repurchased 11 shares of its Convertible  Preferred Stock at a
total cost of $4.0 million.

Dividends
The Board of  Directors of the Company  intends to declare and pay  dividends on
Brink's Stock, Burlington Stock and Minerals Stock based on earnings,  financial
condition,   cash  flow  and  business  requirements  of  each  of  the  Groups,
respectively.  Since the Company  remains subject to Virginia law limitations on
dividends  and to  dividend  restrictions  in its  public  debt and bank  credit
agreements,  losses by the Brink's and/or the Burlington  Group could affect the
Company's  ability to pay dividends in respect of stock relating to the Minerals
Group.  Dividends on Minerals  Stock are also limited by the Available  Minerals
Dividend Amount (as defined in the Company's Articles of  Incorporation),  which
is adjusted by net income or losses and other equity  transactions.  At June 30,
1997, the Available Minerals Dividend Amount was at least $17.9 million.

During the first six months of 1997 and 1996, the Board declared and the Company
paid cash dividends of 32.5 cents per share of Minerals Stock. Dividends paid on
the Series C Cumulative  Convertible Preferred Stock (the "Convertible Preferred
Stock") in the 1997 and 1996  first six months  totaled  $1.8  million  and $2.0
million,  respectively.  Preferred  dividends  included in the Minerals  Group's
Statement of  Operations  for the quarter and six months ended June 30, 1996 are
net of  $1.1  million  which  was  the  excess  of the  carrying  amount  of the
Convertible Preferred Stock over the cash period to holders of the stock.

The Company  pays an annual  cumulative  dividend on its  Convertible  Preferred
Stock of $31.25 per share payable  quarterly,  in cash,  in arrears,  out of all
funds of the Company legally  available  therefore,  when, as and if declared by
the Board. Such stock bears a liquidation  preference of $500 per share, plus an
attributed amount equal to accrued and unpaid dividends thereon.

Pending Accounting Change
The Minerals Group will implement the following new accounting standards:

     Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings per
     Share",  will be implemented  in the fourth  quarter of 1997.  SFAS No. 128
     will require the Minerals  Group to report both basic and diluted  earnings
     per share ("EPS") calculations as well as provide a reconciliation  between
     basic and  diluted  EPS  computations.  SFAS No.  128  supersedes  previous
     guidance from Accounting Principles Board Opinion ("APB") No. 15, "Earnings
     per Share". On the effective date, all prior-period EPS data presented will
     be restated to conform with the provisions of SFAS No. 128.

     SFAS No. 130, "Reporting  Comprehensive Income", will be implemented in the
     first quarter of 1998. SFAS No. 130 establishes standards for the reporting
     and  display  of  comprehensive  income  and its  components  in  financial
     statements.  Comprehensive  income  generally  represents  all  changes  in
     shareholders'   equity  except  those  resulting  from  investments  by  or
     distributions  to  shareholders.  With the  exception  of foreign  currency
     translation  adjustments,  such changes are not significant to the Minerals
     Group.

     SFAS No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
     Information",  will be implemented  in the first quarter of 1998.  SFAS No.
     131 requires  publicly-held  companies to report  financial and descriptive
     information  about  operating  segments in financial  statements  issued to
     shareholders  for  interim  and  annual  periods.  The SFAS  also  requires
     additional  disclosures  with respect to products and services,  geographic
     areas of operation,  and major customers.  The adoption of this SFAS is not
     expected  to have a  material  impact on the  financial  statements  of the
     Minerals Group.

Forward Looking Information
Certain of the matters  discussed  herein involve  forward  looking  information
which is subject to known and unknown risks and uncertainties  which could cause
actual results to differ materially from those which are anticipated. Such risks
and uncertainties include, but are not limited to, overall economic and business
conditions, the demand for the Minerals Group's products, geological conditions,
pricing  and  other  competitive   factors  in  the  industry,   new  government
regulations and integration of new ventures.




                           Part II - Other Information



Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits:

         Exhibit
         Number

         3(ii)    The Registrant's Bylaws, as amended through July 11, 1997.


         4        Amendment  dated  as of  July  1,  1997,  to the  Amended  and
                  Restated  Rights  Agreement  dated as of January 19, 1996,  as
                  amended,  between the  Registrant  and  BankBoston,  N.A.,  as
                  rights agent.


         11       Statement re: Computation of Per Share Earnings.


(b)      A report  on Form 8-K was  filed on April  8,  1997,  with  respect  to
         estimated first quarter 1997 earnings for Pittston Brink's Group Common
         Stock,  and a report  on Form 8-K was  filed on April  24,  1997,  with
         respect to first  quarter 1997  earnings  for each of Pittston  Brink's
         Group Common Stock, Pittston Burlington Group Common Stock and Pittston
         Minerals Group Common Stock.




                                    SIGNATURE



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




                                                       THE PITTSTON COMPANY



August 14, 1997                                   By        G. R. ROGLIANO
                                                           (G. R. Rogliano)
                                                        Senior Vice President
                                                    (Duly Authorized Officer and
                                                      Chief Accounting Officer)



                                                                   EXHIBIT 3(ii)

                              THE PITTSTON COMPANY

                                     BYLAWS
                       (As amended through July 11, 1997)




                                    ARTICLE I

NAME

The name of the corporation is The Pittston Company.


                                   ARTICLE II

OFFICES

1.   The corporation  shall maintain a registered  office and a registered agent
     in  the   Commonwealth  of  Virginia  as  required  by  the  laws  of  said
     Commonwealth.

2.   The  corporation  shall  in  addition  to  its  registered  office  in  the
     Commonwealth  of Virginia  establish  and maintain an office or offices at
     such place or places as the Board of  Directors  may from time to time find
     necessary or desirable.


                                   ARTICLE III

CORPORATE SEAL

The corporate seal of the corporation  shall have inscribed  thereon the name of
the corporation,  the fact of its  establishment in the Commonwealth of Virginia
and the  words  "Corporate  Seal".  Such  seal  may be used by  causing  it or a
facsimile thereof to be impressed, affixed, printed or otherwise reproduced.


                                   ARTICLE IV

MEETINGS OF SHAREHOLDERS

1.   Meetings of the shareholders shall be held at such place, within or without
     the Commonwealth of Virginia, as the Board may determine.

2.   The  annual  meeting  of the  shareholders  shall  be  held  on the  second
     Wednesday  in May at ten o'clock in the  forenoon,  local time,  or on such
     other day or at such other time as the Board may determine.  At each annual
     meeting  of the  shareholders  they  shall  elect  by  plurality  vote,  in
     accordance with the Articles of Incorporation  and these bylaws,  directors
     to hold office  until the third  annual  meeting of the  shareholders  held
     after their  election and their  successors  are  respectively  elected and
     qualified   or  as   otherwise   provided  by  statute,   the  Articles  of
     Incorporation or these bylaws.  Any other proper business may be transacted
     at the annual  meeting.  The chairman of the meeting shall be authorized to
     declare whether any business is properly  brought before the meeting,  and,
     if he shall declare that it is not so brought,  such business  shall not be
     transacted.  Without limiting the generality of the foregoing, the chairman
     of the  meeting  may declare  that  matters  relating to the conduct of the
     ordinary  business  operations of the corporation are not properly  brought
     before the meeting.

3.   A majority of the votes entitled to be cast on a matter shall  constitute a
     quorum  for  action on that  matter at all  meetings  of the  shareholders,
     except as otherwise  provided by statute,  the Articles of Incorporation or
     these bylaws. The shareholders entitled to vote thereat,  present in person
     or by proxy, or the Chairman of the meeting shall have power to adjourn the
     meeting from time to time,  without notice other than  announcement  at the
     meeting before adjournment  (except as otherwise  provided by statute).  At
     such adjourned meeting any business may be transacted which might have been
     transacted at the meeting as originally notified.

4.   At all meetings of the shareholders  each  shareholder  having the right to
     vote shall be  entitled  to vote in  person,  or by proxy  appointed  by an
     appointment  form  signed by such  shareholder  and bearing a date not more
     than eleven months prior to said meeting,  unless such form provides for a
     longer  period.  All  proxies  shall  be  effective  when  received  by the
     Secretary  or  other  officer  or agent of the  corporation  authorized  to
     tabulate votes.

5.   Except as  otherwise  provided in the  Articles of  Incorporation,  at each
     meeting of the shareholders  each shareholder  shall have one vote for each
     share having  voting power,  registered  in his name on the share  transfer
     books of the  corporation at the record date fixed in accordance with these
     bylaws, or otherwise  determined,  with respect to such meeting.  Except as
     otherwise  expressly provided by statute,  the Articles of Incorporation or
     these bylaws, action on a matter, other than the election of directors,  by
     a voting group is approved if a quorum exists and the votes cast within the
     voting group favoring the action exceed the votes cast opposing the action.

6.   Except as otherwise  prescribed  by statute,  notice of each meeting of the
     shareholders  shall be given to each  shareholder  entitled to vote thereat
     not less than 10 nor more than 60 days  before  the  meeting.  Such  notice
     shall state the date,  time and place of the meeting  and, in the case of a
     special meeting, the purpose or purposes for which the meeting is called.

7.   Except  as  otherwise  prescribed  by  statute,  special  meetings  of  the
     shareholders  for any purpose or purposes  may be called by the Chairman of
     the Board and shall be called by the Chairman of the Board or the Secretary
     by vote of the Board of Directors.

8.   Business  transacted  at each  special  meeting  shall be  confined  to the
     purpose or purposes stated in the notice of such meeting.

9.   The order of business at each  meeting of the  shareholders  and the voting
     and other  procedures to be observed at such meeting shall be determined by
     the chairman of such meeting.

10.  Subject to the rights of  holders of shares of the  Preferred  Stock of the
     corporation, nominations for the election of directors shall be made by the
     Board of Directors or by any shareholder  entitled to vote in elections of
     directors.  However,  any  shareholder  entitled  to vote in  elections  of
     directors  may nominate one or more persons for election as directors at an
     annual meeting only if written notice of such shareholder's  intent to make
     such nomination or nominations has been given,  either by personal delivery
     or by United States registered or certified mail,  postage prepaid,  to the
     Secretary  of the  corporation  not less  than  120 and not  more  than 180
     calendar  days in  advance  of the date on which  the  corporation's  proxy
     statement was released to  shareholders  in connection with the immediately
     preceding  annual  meeting.  Each  notice  shall set forth (i) the name and
     address of the  shareholder  who intends to make the  nomination and of the
     person  or  persons  to  be  nominated,  (ii)  a  representation  that  the
     shareholder  is entitled  to vote at such  meeting and intends to appear in
     person  or by proxy at the  meeting  to  nominate  the  person  or  persons
     specified  in the  notice,  (iii)  the  class  and  number of shares of the
     corporation  that are owned by the  shareholder,  (iv) a description of all
     arrangements,  understandings or relationships  between the shareholder and
     each  nominee  and any  other  person or  persons  (naming  such  person or
     persons)  pursuant to which the nomination or nominations are to be made by
     the  shareholder  and (v) such other  information  regarding  each  nominee
     proposed by such shareholder as would be required to be included in a proxy
     statement filed pursuant to the proxy rules of the Securities and Exchange
     Commission, had the nominee been nominated, or intended to be nominated, by
     the Board of  Directors,  and shall  include a consent  signed by each such
     nominee  to serve as a  director  of the  corporation  if so  elected.  The
     chairman of the meeting may refuse to  acknowledge  the  nomination  of any
     person not made in compliance with the foregoing procedure.

11.  To be properly brought before an annual meeting of  shareholders,  business
     must be (i) specified in the notice of meeting (or any supplement  thereto)
     given by or at the  direction  of the Board of  Directors,  (ii)  otherwise
     properly  brought before the meeting by or at the direction of the Board of
     Directors or (iii) otherwise  properly brought before the annual meeting by
     a  shareholder.  In  addition  to any other  applicable  requirements,  for
     business  to be properly  brought  before a meeting by a  shareholder,  the
     shareholder  must have  given  timely  notice  thereof  in  writing  to the
     Secretary of the corporation. To be timely, a shareholder's notice must be
     given,  either by  personal  delivery  or by United  States  registered  or
     certified mail,  postage  prepaid,  to the Secretary of the corporation not
     less than 120 and not more than 180 calendar days in advance of the date on
     which the  corporation's  proxy  statement was released to  shareholders in
     connection with the immediately  preceding annual meeting.  A shareholder's
     notice to the Secretary  shall set forth as to each matter the  shareholder
     proposes to bring before the annual meeting (i) a brief  description of the
     business  desired to be brought  before the annual  meeting,  including the
     complete  text of any  resolutions  to be  presented  at such  meeting with
     respect to such business,  and the reasons for conducting  such business at
     the annual meeting, (ii) the name and address of record of the share holder
     proposing such business,  (iii) a  representation  that the  shareholder is
     entitled  to vote at such  meeting  and  intends  to appear in person or by
     proxy at the meeting to propose the business specified in the notice,  (iv)
     the class and  number  of shares of the  corporation  that are owned by the
     shareholder, (v) any material interest of the share holder in such business
     and  (vi)  full  particulars  as to  the  relationship,  if  any,  of  such
     shareholder to any other person that such  shareholder  knows or has reason
     to believe  intends to bring one or more other items of business before the
     meeting. In the event that a shareholder  attempts to bring business before
     an annual  meeting  without  complying  with the foregoing  procedure,  the
     chairman of the meeting may declare to the meeting  that the  business  was
     not properly  brought before the meeting and, if he shall so declare,  such
     business shall not be transacted.


                                    ARTICLE V

DIRECTORS

1.   All  corporate  powers shall be exercised by or under the authority of, and
     the business and affairs shall be managed under the direction of, the Board
     of  Directors,  subject  to any  limitation  set forth in the  Articles  of
     Incorporation.

2.   The Board shall consist of not less than nine or more than fifteen members.

3.   The Board of Directors  shall consist of ten members.  The terms of office
     of the directors shall be staggered and shall otherwise be determined,  as
     provided in these  bylaws,  subject to the  Articles of  Incorporation  and
     applicable  laws.  Such terms shall be divided  into three  groups,  two of
     which shall consist of three directors and the third of which shall consist
     of four directors.

4.   The number of directors may at any time be increased or  decreased,  within
     the variable range established by the Articles of Incorporation  and these
     bylaws,  by amendment  of these  bylaws.  In case of any such  increase the
     Board  shall have power to elect any  additional  director  to hold  office
     until the next  shareholders'  meeting at which directors are elected.  Any
     decrease  in the number of directors shall take effect at the time of such
     amendment only to the extent that vacancies then exist;  to the extent that
     such decrease exceeds the number of such vacancies,  the decrease shall not
     become  effective,  except as further  vacancies  may  thereafter  occur by
     expiration  of the term of directors at the next  shareholders'  meeting at
     which directors are elected, or otherwise.

5.   If the  office  of  any  director  becomes  vacant,  by  reason  of  death,
     resignation,  increase  in  the  number  of  directors  or  otherwise,  the
     directors  remaining in office,  although less than a quorum,  may fill the
     vacancy by the affirmative vote of a majority of such directors.

6.   Any director  may resign at any time by  delivering  written  notice of his
     resignation  to the Board of Directors  or the  Chairman of the Board.  Any
     such resignation shall take effect upon such delivery or at such later date
     as may be specified therein.  Any such notice to the Board may be addressed
     to it in care of the Secretary.


                                   ARTICLE VI

COMMITTEES OF DIRECTORS

There  shall  be an  Executive  Committee,  an Audit  and  Ethics  Committee,  a
Compensation and Benefits Committee, a Finance Committee, a Nominating Committee
and a Pension Committee, and the Board of Directors may create one or more other
committees.  Each  committee of the Board of Directors  shall  consist of two or
more directors of the  corporation who shall be appointed by, and shall serve at
the pleasure of, the Board. The Executive Committee, to the extent determined by
the Board but subject to limitations expressly prescribed by statute, shall have
and may exercise all the powers and authority of the Board in the  management of
the business and affairs of the corporation. The Audit and Ethics Committee, the
Compensation  and Benefits  Committee,  the Finance  Committee,  the  Nominating
Committee  and the Pension  Committee and each such other  committee  shall have
such of the powers and authority of the Board as may be determined by the Board.
Each  committee  shall  report  its  proceedings  to the  Board  when  required.
Provisions  with  respect  to the Board of  Directors  which are  applicable  to
meetings, actions without meetings, notices and waivers of notice and quorum and
voting  requirements  shall also be applicable to each committee,  except that a
quorum of the  Executive  Committee  shall consist of one third of the number of
members of the Committee,  three of whom are not employees of the Company or any
of its subsidiaries.


                                   ARTICLE VII

COMPENSATION OF DIRECTORS

The Board of  Directors  may fix the  compensation  of the  directors  for their
services, which compensation may include an annual fee, a fixed sum and expenses
for  attendance  at regular or special  meetings  of the Board or any  committee
thereof,  pension  benefits and such other  amounts as the Board may  determine.
Nothing  herein  contained  shall be construed  to preclude  any  director  from
serving  the  corporation  in any  other  capacity  and  receiving  compensation
therefor.


                                  ARTICLE VIII

MEETINGS OF DIRECTORS;
  ACTION WITHOUT A MEETING

1.   Regular  meetings  of the  Board  of  Directors  may be  held  pursuant  to
     resolutions from time to time adopted by the Board,  without further notice
     of the date, time, place or purpose of the meeting.

2.   Special meetings of the Board of Directors may be called by the Chairman of
     the Board on at least 24 hours' notice to each  director of the date,  time
     and place  thereof,  and shall be called by the Chairman of the Board or by
     the Secretary on like notice on the request in writing of a majority of the
     total number of directors in office at the time of such request.  Except as
     may be otherwise required by the Articles of Incorporation or these bylaws,
     the pur pose or purposes of any such special  meeting need not be stated in
     such notice.

3.   The Board of Directors may hold its meetings, have one or more offices and,
     subject  to the laws of the  Common  wealth  of  Virginia,  keep the  share
     transfer  books and other books and records of the  corporation,  within or
     without said  Commonwealth,  at such place or places as it may from time to
     time determine.

4.   At each meeting of the Board of Directors the presence of a majority of the
     total number of directors in office  immediately  before the meeting begins
     shall  be  necessary  and   sufficient  to  constitute  a  quorum  for  the
     transaction of business,  and, except as otherwise provided by the Articles
     of  Incorporation  or these  bylaws,  if a  quorum  shall  be  present  the
     affirmative vote of a majority of the directors present shall be the act of
     the Board.

5.   Any action required or permitted to be taken at any meeting of the Board of
     Directors  may be taken  without a meeting if one or more written  consents
     stating the action taken,  signed by each  director  either before or after
     the  action  is  taken,  are  included  in the  minutes  or filed  with the
     corporate  records.  Any or all directors may participate in any regular or
     special  meeting of the Board,  or conduct such meeting through the use of,
     any  means  of  communication  by which  all  directors  participating  may
     simultaneously  hear each other, and a director  participating in a meeting
     by this means shall be deemed to be present in person at such meeting.


                                   ARTICLE IX

OFFICERS

1.   The officers of the  corporation  shall be chosen by the Board of Directors
     and shall be a  Chairman  of the Board,  a Vice  Chairman  of the Board,  a
     President, one or more Senior Vice Presidents, one or more Vice Presidents,
     a General Counsel, a Treasurer and a Secretary.  The Board may also appoint
     a  Controller  and  one  or  more  Executive  Vice  Presidents,   Assistant
     Treasurers, Assistant Controllers and Assistant Secretaries, and such other
     officers as it may deem  necessary or advisable.  Any number of offices may
     be held by the same person.  The Board may  authorize an officer to appoint
     one or more other officers or assistant  officers.  The officers shall hold
     their  offices  for such terms and shall  exercise  such powers and perform
     such  duties  as shall be  prescribed  from time to time by the Board or by
     direction  of an officer  authorized  by the Board to  prescribe  duties of
     other officers.

2.   The Board of Directors,  at its first  meeting after the annual  meeting of
     shareholders, shall choose a Chairman of the Board from among the directors
     and shall  choose  the  remaining  officers  who need not be members of the
     Board.

3.   The salaries of all officers of the corporation shall be fixed by the Board
     of Directors, or in such manner as the Board may prescribe.

4.   The officers of the  corporation  shall hold office until their  successors
     are  chosen and  qualified.  Any officer may at any time be removed by the
     Board of  Directors  or, in the case of an  officer  appointed  by  another
     officer as provided in these bylaws,  by such other officer.  If the office
     of any officer becomes vacant for any reason,  the vacancy may be filled by
     the  Board  or,  in the case of an  officer  so  appointed,  by such  other
     officer.

5.   Any officer may resign at any time by delivering  notice of his resignation
     to  the  Board  of  Directors  or  the  Chairman  of the  Board.  Any  such
     resignation may be effective when the notice is delivered or at such later
     date as may be  specified  therein if the  corporation  accepts  such later
     date.  Any such notice to the Board shall be addressed to it in care of the
     Chairman of the Board or the Secretary.


                                    ARTICLE X

CHAIRMAN OF THE BOARD

The Chairman of the Board shall preside at meetings of the  shareholders  and of
the  Board  of  Directors.  He  shall  be the  chief  executive  officer  of the
corporation. Subject to the supervision and direction of the Board of Directors,
he shall be responsible  for managing the affairs of the corporation.  He shall
have  supervision  and direction of all of the other officers of the corporation
and shall have the powers and duties usually and customarily associated with the
office of Chairman of the Board.


                                   ARTICLE XI

PRESIDENT

The President shall be the chief operating  officer of the corporation and shall
perform such duties as may be prescribed by these bylaws,  or by the Chairman of
the Board. He shall, in case of the absence or inability of the Chair man of the
Board to act,  have the powers and  perform  the duties of the  Chairman  of the
Board.


                                   ARTICLE XII

VICE CHAIRMAN OF THE BOARD, EXECUTIVE VICE PRESIDENTS,
   SENIOR VICE PRESIDENTS AND VICE PRESIDENTS

1.   The Vice  Chairman of the Board,  in case of the absence of the Chairman of
     the Board and the President,  shall preside at meetings of the shareholders
     and of the Board of  Directors.  He shall have such other powers and duties
     as may be delegated to him by the Chairman of the Board.

2.   The Executive  Vice  Presidents,  the Senior Vice  Presidents  and the Vice
     Presidents shall have such powers and duties as may be delegated to them by
     the Chairman of the Board.


                                  ARTICLE XIII

GENERAL COUNSEL

The General  Counsel shall be the chief legal officer of the corporation and the
head of its legal department.  He shall, in general, perform the duties incident
to the office of General  Counsel and shall have such other powers and duties as
may be delegated to him by the Chairman of the Board.


                                   ARTICLE XIV

TREASURER

The Treasurer shall be responsible for the care and custody of all the funds and
securities  of the  corporation.  He shall  render an account  of the  financial
condition  and  operations of the  corporation  to the Board of Directors or the
Chairman  of the Board as often as the Board or the  Chairman of the Board shall
require.  He shall have such other  powers and duties as may be delegated to him
by the Chairman of the Board.


                                   ARTICLE XV

CONTROLLER

The Controller shall maintain  adequate  records of all assets,  liabilities and
transactions of the corporation,  and shall see that adequate audits thereof are
currently and regularly made. He shall disburse the funds of the corporation in
payment of the just obligations of the corporation,  or as may be ordered by the
Board of Directors, taking proper vouchers for such disbursements. He shall have
such other  powers and duties as may be  delegated to him by the Chairman of the
Board.


                                   ARTICLE XVI

SECRETARY

The Secretary shall act as custodian of the minutes of all meetings of the Board
of  Directors  and of the share  holders and of the  committees  of the Board of
Directors.  He shall  attend to the  giving and  serving  of all  notices of the
corporation,  and he or any  Assistant  Secretary  shall  attest the seal of the
corporation  upon all  contracts and instruments  executed  under such seal. He
shall  also be  custodian  of such other  books and  records as the Board or the
Chairman of the Board may direct.  He shall have such other powers and duties as
may be delegated to him by the Chairman of the Board.


                                  ARTICLE XVII

TRANSFER AGENTS AND REGISTRARS;
  CERTIFICATES OF STOCK

1.   The Board of Directors may appoint one or more  transfer  agents and one or
     more  registrars  for shares of capital  stock of the  corporation  and may
     require all certificates  for such shares,  or for  options,  warrants or
     other  rights in  respect  thereof,  to be  countersigned  on behalf of the
     corporation by any such transfer agent or by any such registrar.

2.   The certificates for shares of the corporation  shall be numbered and shall
     be entered on the books of the  corporation as they are issued.  Each share
     certificate  shall  state on its face the name of the  corporation  and the
     fact that it is organized  under the laws of the  Commonwealth of Virginia,
     the name of the  person to whom such  certificate  is issued and the number
     and class of shares and the designation of the series, if any,  represented
     by such certificate and shall be signed by the Chairman of the Board,  Vice
     Chairman of the Board, the President, an Executive or Senior Vice President
     or a Vice  President  and by the  Treasurer,  an Assistant  Treasurer,  the
     Secretary  or an  Assistant  Secretary.  Any  and  all  signatures  on such
     certificates,   including  signatures  of  officers,  transfer  agents  and
     registrars  may be  facsimile.  In case any officer who has signed or whose
     facsimile  signature  has been  placed on any such  certificate  shall have
     ceased to be such officer before such certificate is issued,  then,  unless
     the Board of Directors  shall  otherwise  determine and cause  notification
     thereof to be given to such transfer agent and registrar,  such certificate
     shall  nevertheless be valid and may be issued by the  corporation  (and by
     its transfer agent) and registered by its registrar with the same effect as
     if he were such officer at the date of issue.


                                  ARTICLE XVIII

TRANSFERS OF STOCK

1.   All  transfers of shares of the  corporation  shall be made on the books of
     the  corporation by the  registered  holders of such shares in person or by
     their  attorneys  lawfully  constituted  in  writing,  or  by  their  legal
     representatives.

2.   Certificates  for shares of stock shall be surrendered  and canceled at the
     time of transfer.

3.   To the  extent  that any  provision  of the  Amended  and  Restated  Rights
     Agreement  dated as of June 30, 1993,  between the corporation and Chemical
     Bank,  as  Rights  Agent,  imposes a  restriction  on the  transfer  of any
     securities of the corporation,  including,  without limitation, the Rights,
     as defined in the Amended and Restated Rights  Agreement,  such restriction
     is hereby authorized.

4.   Article  14.1 of  Chapter 9 of Title 13.1 of the Code of  Virginia,  titled
     "Control Share  Acquisitions," shall not apply to acquisitions of shares of
     the corporation.


                                   ARTICLE XIX

FIXING RECORD DATE

In order to make a  determination  of  shareholders  for any purpose,  including
those who are  entitled to notice of and to vote at any meeting of  shareholders
or any adjournment  thereof,  or entitled to express  consent in writing to any
corporate  action  without a meeting,  or  entitled  to  receive  payment of any
dividend  or other  distribution  or  allotment  of any  rights,  or entitled to
exercise any rights in respect of any change,  conversion  or exchange of stock,
the Board of Directors  may fix in advance a record date which shall not be more
than 70 days before the meeting or other action  requiring  such  determination.
Except as otherwise expressly prescribed by statute, only shareholders of record
on the date so fixed  shall be  entitled to such notice of, and to vote at, such
meeting and any  adjournment  thereof,  or entitled to express such consent,  or
entitled to receive payment of such dividend or other  distribution or allotment
of rights, or entitled to exercise such rights in respect of change,  conversion
or exchange,  or to take such other action, as the case may be,  notwithstanding
any transfer of shares on the share transfer books of the corporation after any
such record date fixed as aforesaid.


                                   ARTICLE XX

REGISTERED SHAREHOLDERS

The corporation  shall be entitled to treat the holder of record of any share or
shares as the holder in fact  thereof  and,  accordingly,  shall not be bound to
recognize  any equitable or other claim to or interest in such share on the part
of any other  person,  whether  or not it shall  have  express  or other  notice
thereof, save as expressly provided by the laws of the Commonwealth of Virginia.


                                   ARTICLE XXI

CHECKS

All checks,  drafts and other orders for the payment of money and all promissory
notes and other evidences of indebtedness of the corporation  shall be signed in
such manner as may be determined by the Board of Directors.


                                  ARTICLE XXII

FISCAL YEAR

The fiscal year of the corporation shall end on December 31 of each year.


                                  ARTICLE XXIII

NOTICES AND WAIVER

1.   Whenever by statute,  the Articles of  Incorporation  or these bylaws it is
     provided  that notice shall be given to any director or  shareholder,  such
     provision  shall not be  construed  to require  personal  notice,  but such
     notice may be given in  writing,  by mail,  by  depositing  the same in the
     United  States  mail,  postage  prepaid,  directed to such  shareholder  or
     director at his  address as it appears on the  records of the  corporation,
     or, in default of other  address,  to such director or  shareholder  at the
     registered office of the corporation in the Commonwealth of Virginia,  and,
     except for any meeting of  directors  to be held within 48 hours after such
     notice, shall be deemed to be given at the time when the same shall be thus
     deposited. Notice of special meetings of the Board of Directors may also be
     given to any director by telephone,  by telex or telecopy,  or by telegraph
     or cable,  and in case of notice so given otherwise than by telephone,  the
     notice  shall be deemed to be given at the time such  notice,  addressed to
     such director at the address hereinabove provided, shall be acknowledged by
     reply  telex or  telecopy  or  shall be  transmitted  or  delivered  to and
     accepted by an authorized telegraph or cable office, as the case may be.

2.   Whenever by statute, the Articles of Incorporation or these bylaws a notice
     is required to be given,  a written  waiver  thereof,  signed by the person
     entitled to notice,  whether before or after the time stated  therein,  and
     filed with the  corporate  records or the minutes of the meeting,  shall be
     equivalent  to notice.  Attendance  of any share  holder or director at any
     meeting thereof shall constitute a waiver of notice of such meeting by such
     shareholder or director,  as the case may be, except as otherwise  provided
     by statute.


                                  ARTICLE XXIV

BYLAWS

The Board of Directors  shall have the power to make,  amend or repeal bylaws of
the corporation.

                                                                       EXHIBIT 4



               AMENDMENT  dated as of July 31, 1997, to the Amended and Restated
          Rights Agreement dated as of January 19, 1996, as amended (the "Rights
          Agreement"),   between  THE  PITTSTON   COMPANY  (the  "Company")  and
          BANKBOSTON, N.A., as rights agent (the "Rights Agent").



     Pursuant  to the  terms of the  Rights  Agreement  and in  accordance  with
Section 27 thereof, the following actions are hereby taken:


     Section 1. Amendment to Rights  Agreement.  The Rights  Agreement is hereby
amended as follows:

          (a)  Section  1(a) is hereby  revised  to read,  in its  entirety,  as
     follows:

          "(a) "Acquiring  Person" shall mean any Person who or which,  alone or
          together with all Affiliates  and Associates of such Person,  shall be
          the  Beneficial  Owner of more than 15% of the total Voting  Rights of
          all the Common  Shares then  outstanding  (provided  however that such
          person shall be deemed to be an Acquiring  Person only on the Close of
          Business on the tenth  calendar day (or sooner if so determined by the
          Board)  following  such time as the Board  learns  that such  Person's
          Beneficial Ownership exceeds 15% of the total Voting Rights of all the
          Common Shares then outstanding) but shall not include (a) the Company,
          any  Subsidiary  of the  Company,  any  employee  benefit  plan of the
          Company or of any of its  Subsidiaries,  or any Person  holding Common
          Shares for or pursuant to the terms of any such employee  benefit plan
          or (b) any such Person who has become and is such a  Beneficial  Owner
          solely  because  (i) of a change  in the  aggregate  number  of Common
          Shares  outstanding  since the last date on which such Person acquired
          Beneficial  Ownership  of any Common  Shares or (ii) it acquired  such
          Beneficial  Ownership in the good faith  belief that such  acquisition
          would not cause such  Beneficial  Ownership to exceed 15% of the total
          Voting   Rights   of  all  the   Common   Shares   then   outstanding.
          Notwithstanding  clause (b)(ii) of the prior  sentence,  if any Person
          that is excluded  from the  definition  of an Acquiring  Person due to
          such  clause  (b)(ii)  does not reduce its  percentage  of  Beneficial
          Ownership of Common  Shares to 15% or less of the total Voting  Rights
          of all the Common Shares then  outstanding by the Close of Business on
          the fifth  Business  Day after  notice from the  Company  (the date of
          notice being the first day) that such Person's Beneficial Ownership of
          Common Shares so exceeds 15% of such total Voting Rights,  such Person
          shall,  at the  end of  such  five  Business  Day  period,  become  an
          Acquiring  Person (and such clause  (b)(ii)  shall no longer  apply to
          such  Person).  For  purposes of this  definition,  the  determination
          whether  any  Person  acted in  "good  faith"  shall  be  conclusively
          determined by the Board of Directors of the Company."

          (b)  Clause  (i) of Section  3(a) is hereby  revised  to read,  in its
     entirety, as follows:

               "such time that a Person has become an Acquiring Person or"

          (c) Clause (ii) of Section 3(a) is amended by deleting the phrase "the
     Close  of  Business  on the  tenth  calendar  day  after  the  date  of the
     commencement  of a tender or exchange  offer by any Person  (other than the
     Company,  any Subsidiary of the Company,  any employee  benefit plan of the
     Company or of any of its Subsidiaries,  or any Person holding Common Shares
     for or pursuant to the terms of any such employee  benefit plan) for Common
     Shares  representing  30% or more of the  total  Voting  Rights  of all the
     outstanding Common Shares " and inserting in its place the following:

               "on such  date,  if any,  as may be  designated  by the  Board of
               Directors of the Company  following the commencement of, or first
               public disclosure of an intent to commence,  a tender or exchange
               offer by any Person  (other than the Company,  any  Subsidiary of
               the Company,  any employee  benefit plan of the Company or of any
               of its  Subsidiaries,  or any Person holding Common Shares for or
               pursuant  to the  terms of any such  employee  benefit  plan) for
               outstanding Common Shares, if upon consummation of such tender or
               exchange offer such Person could be the Beneficial  Owner of more
               than 15% of the total Voting Rights of all the outstanding Common
               Shares".


          (d) Section 7(a) is amended by deleting the date  "September 25, 1997"
     and inserting the date "September 25, 2007" in its place.

          (e) Section 9 is hereby amended by adding  subsection (e), which reads
     in its entirety as follows:

               "(e) In the event that there shall not be  sufficient  authorized
               but unissued  Preferred Shares to permit the exercise or exchange
               of Rights in  accordance  with Section 11, the Company  covenants
               and agrees that it will take all such action as may be  necessary
               to authorize  additional  Preferred  Shares for issuance upon the
               exercise or exchange of Rights pursuant to Section 11;  provided,
               however, that if the Company is unable to cause the authorization
               of additional  Preferred  Shares,  then the Company shall,  or in
               lieu of seeking any such  authorization,  the Company may, to the
               extent   necessary  and  permitted  by  applicable  law  and  any
               agreements  or  instruments  in effect prior to the  Distribution
               Date to which it is a party,  (i) upon surrender of a Right,  pay
               cash equal to the  Purchase  Price in lieu of  issuing  Preferred
               Shares and requiring payment therefor,  (ii) upon due exercise of
               a Right and  payment  of the  Purchase  Price for each  Preferred
               Share  as  to  which  such  Right  is  exercised,   issue  equity
               securities  having a value  equal to the  value of the  Preferred
               Shares  which  otherwise  would have been  issuable  pursuant  to
               Section  11,  which  value shall be  determined  by a  nationally
               recognized  investment  banking  firm  selected  by the  Board of
               Directors  of the  Company or (iii) upon due  exercise of a Right
               and payment of the Purchase Price for each Preferred  Share as to
               which  such  Right is  exercised,  distribute  a  combination  of
               Preferred Shares, cash and/or other equity and/or debt securities
               having an  aggregate  value  equal to the value of the  Preferred
               Shares  which  otherwise  would have been  issuable  pursuant  to
               Section  11,  which  value shall be  determined  by a  nationally
               recognized  investment  banking  firm  selected  by the  Board of
               Directors  of the  Company.  To the  extent  that  any  legal  or
               contractual  restrictions  (pursuant to agreements or instruments
               in effect  prior to the  Distribution  Date to which it is party)
               prevent  the  Company  from  paying  the full  amount  payable in
               accordance with the foregoing sentence,  the Company shall pay to
               holders of the Rights as to which  such  payments  are being made
               all amounts which are not then  restricted on a pro rata basis as
               such payments become  permissible under such legal or contractual
               restrictions until such payments have been paid in full."


          (f) Clause  (ii) of Section  11(e) is hereby  revised to read,  in its
     entirety, as follows:

               "(ii) Upon a Person  becoming  an  Acquiring  Person  (such event
               being  herein  referred  to  as  a  "Triggering  Event"),  proper
               provision shall be made so that each holder of a Right, except as
               provided  in  Section  7(e),  shall  thereafter  have a right  to
               receive,   upon  exercise  thereof  for  the  Purchase  Price  in
               accordance with the terms of this Rights  Agreement,  such number
               of thousandths (1/1,000s) of a Preferred Share as shall equal the
               result  obtained by multiplying the Purchase Price by a fraction,
               the numerator of which is the number of thousandths (1/1,000s) of
               a Preferred  Share for which a Right is then  exercisable and the
               denominator  of which is 50% of the  Market  Value of the  Common
               Shares on the date on which a Person becomes an Acquiring Person.
               As soon as practicable after a Person becomes an Acquiring Person
               (provided the Company shall not have elected to make the exchange
               permitted by Section  11(e)(iii)(A) for all outstanding  Rights),
               the Company covenants and agrees to use its best efforts to:

                         (1) prepare and file a registration statement under the
                    Securities Act, on an appropriate  form, with respect to the
                    Preferred Shares purchasable upon exercise of the Rights;

                         (2)  cause  such   registration   statement  to  become
                    effective as soon as practicable after such filing;

                         (3)  cause  such   registration   statement  to  remain
                    effective  (with  a  prospectus  at all  times  meeting  the
                    requirements  of the  Securities  Act) until the  Expiration
                    Date; and

                         (4)   qualify  or   register   the   Preferred   Shares
                    purchasable  upon  exercise of the Rights under the blue sky
                    or securities laws of such jurisdictions as may be necessary
                    or appropriate.

                         The Company may  temporarily  suspend,  for a period of
                    time not to exceed 90 calendar days after the date set forth
                    in the immediately preceding sentence, the exercisability of
                    the  Rights in order to prepare  and file such  registration
                    statement and permit it to become  effective.  Upon any such
                    suspension,  the Company  shall issue a public  announcement
                    stating  that  the  exercisability  of the  Rights  has been
                    temporarily  suspended,  as well as a public announcement at
                    such time as the suspension is no longer in effect."

          (g) Clause  (iii) of Section  11(e) is hereby  changed to Clause (iv);
     and Clause (iii) is hereby added to read, in its entirety, as follows:

               "(iii)(A)  The Board of  Directors  of the  Company  may,  at its
               option,  at any time after a Person becomes an Acquiring  Person,
               mandatorily  exchange  all or part of the  then  outstanding  and
               exercisable  Rights  (which  shall not include  Rights that shall
               have  become  null and void and  nontransferable  pursuant to the
               provisions   of  Section  7(e))  for   consideration   per  Right
               consisting of either (x) one-half of the securities that would be
               issuable  at  such  time  upon  the  exercise  of  one  Right  in
               accordance with Section 11(a) or, if applicable, Section 9(e)(ii)
               or (iii) or, (y) if applicable,  the cash consideration specified
               in Section 9(e)(i) (the consideration issuable per Right pursuant
               to   this    Section    11(e)(iii)(A)    being   the    "Exchange
               Consideration").  The Board of  Directors  of the Company may, at
               its option,  issue, in substitution for Preferred Shares,  Common
               Shares in an amount  per  Preferred  Share  equal to the  Brink's
               Formula  Number,  the Minerals  Formula Number and the Burlington
               Formula  Number,  as the  case may be  (each  as  defined  in the
               Articles of Amendment)  if there are  sufficient  authorized  but
               unissued Common Shares.  If the Board of Directors of the Company
               elects to  exchange  all or part of the Rights  for the  Exchange
               Consideration pursuant to this Section 11(e)(iii)(A) prior to the
               physical distribution of the Rights Certificates, the Corporation
               may distribute the Exchange Consideration in lieu of distributing
               Right  Certificates,  in which case for  purposes  of this Rights
               Agreement   holders   of   Rights   shall  be   deemed   to  have
               simultaneously   received  and  surrendered  for  exchange  Right
               Certificates on the date of such distribution.

               (B) Any action of the Board of Directors of the Company  ordering
               the  exchange  of any Rights  pursuant  to Section  11(e)(iii)(A)
               shall be  irrevocable  and,  immediately  upon the taking of such
               action and without any further action and without any notice, the
               right to exercise  any such Right  pursuant to Section  11(e)(ii)
               shall terminate and the only right thereafter of a holder of such
               Right shall be to receive the Exchange  Consideration in exchange
               for each such  Right  held by such  holder  or,  if the  Exchange
               Consideration shall not have been paid or issued, to exercise any
               such Right  pursuant to Section 13. The  Company  shall  promptly
               give public notice of any such exchange;  provided, however, that
               the  failure to give,  or any defect in,  such  notice  shall not
               affect the validity of such exchange.  The Company promptly shall
               mail a notice of any such  exchange to all holders of such Rights
               at their last addresses as they appear upon the registry books of
               the  Rights  Agent or,  prior to the  Distribution  Date,  on the
               registry books of the transfer  agent for the Common Shares.  Any
               notice  which is mailed in the manner  herein  provided  shall be
               deemed given, whether or not the holder receives the notice. Each
               such  notice  of  exchange  will  state  the  method by which the
               exchange  of the Rights for the  Exchange  Consideration  will be
               effected and, in the event of any partial exchange, the number of
               Rights which will be  exchanged.  Any partial  exchange  shall be
               effected  pro rata  based on the  number  of Rights  (other  than
               Rights which shall have become null and void and  nontransferable
               pursuant to the  provisions  of Section 7(e)) held by each holder
               of Rights."

          (h)  Clauses  (i) and (ii) of  Section  24(a) are  hereby  amended  by
     deleting  Clauses  (i) and (ii) and  inserting  "(i)  such time as a Person
     becomes an Acquiring Person or" in its place; Clause (iii) of Section 24(a)
     is hereby changed to Clause (ii).


     Section 2.  Amendment  to Right  Certificates.  The Rights  Agent is hereby
directed, immediately prior to any Distribution Date, to make such amendments to
the forms of Right  Certificates,  attached to the Rights Agreement,  to conform
with the  Rights  Agreement  as  amended by this  Amendment  and any  subsequent
amendments.


     Section 3. Full Force and Effect.  Except as expressly amended hereby,  the
Rights  Agreement shall continue in full force and effect in accordance with the
provisions thereof on the date hereof.


     Section 4. GOVERNING LAW. THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED
IN  ACCORDANCE  WITH  THE LAW OF THE  COMMONWEALTH  OF  VIRGINIA  APPLICABLE  TO
CONTRACTS TO BE MADE AND PERFORMED ENTIRELY WITHIN SUCH COMMONWEALTH.


     Section 5.  Counterparts.  This  Amendment may be executed in any number of
counterparts and each of such  counterparts  shall for all purposes be deemed to
be an original,  and all such counterparts shall together constitute but one and
the same instrument.


     IN WITNESS  WHEREOF,  the  Company  and the Rights  Agent have  caused this
Amendment to be duly executed as of the day and year first above written.

                                            THE PITTSTON COMPANY


                                       By:    JAMES B. HARTOUGH
                                     Name:    James B. Hartough
                                    Title: Vice President-Corporate Finance and
                                           Treasurer

                                            BANKBOSTON, N.A., as Rights Agent.


                                        By:   MICHAEL J. LEPOLLA
                                      Name:   Michael J. Lepolla
                                     Title:   Administration Manager



The Pittston Company and Subsidiaries                                Exhibit 11
Computation of Earnings Per Common Share
(In thousands, except per share amounts)



Fully Diluted Earnings Per Common Share:

<TABLE>
<CAPTION>

                                                    Three Months Ended June 30            Six Months Ended June 30
                                                         1997             1996              1997              1996
- -------------------------------------------------------------------------------------------------------------------

Pittston Brink's Group:
<S>                                                <C>                  <C>               <C>               <C>   
Net income attributed to common shares             $   17,739           14,035            33,045            25,874
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                      38,230           38,152            38,209            38,105
Incremental shares of stock options                       473              537               477               535
- -------------------------------------------------------------------------------------------------------------------

Pro forma common shares outstanding                    38,703           38,689            38,686            38,640
- -------------------------------------------------------------------------------------------------------------------

Fully diluted earnings per common share:           $     0.46             0.36              0.85              0.67
- -------------------------------------------------------------------------------------------------------------------


Pittston Burlington Group:
Net (loss) income attributed to common
   shares                                          $   (1,913)           8,746             3,175            12,507
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                      19,471           19,161            19,439            19,100
Incremental shares of stock options                       693              551               689               554
- -------------------------------------------------------------------------------------------------------------------

Pro forma common shares outstanding                    20,164           19,712            20,128            19,654
- -------------------------------------------------------------------------------------------------------------------

Fully diluted (loss) earnings per common
   share                                           $    (0.10) (a)        0.44              0.16  (a)         0.64
- -------------------------------------------------------------------------------------------------------------------


Pittston Minerals Group:
Net (loss) income attributed to common
   shares                                          $   (2,065)           2,790            (2,019)            4,745
Preferred stock dividends, net                           (902)             146            (1,803)             (919)
- -------------------------------------------------------------------------------------------------------------------

Fully diluted net income (loss)                    $   (1,163)           2,644              (216)            5,664
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                       8,068            7,866             8,035             7,844
Incremental shares of stock options                        42               48                50                50
Conversion preferred stock                              1,793            2,033             1,793             2,075
- -------------------------------------------------------------------------------------------------------------------

Pro forma common shares outstanding                     9,903            9,947             9,878             9,969
- -------------------------------------------------------------------------------------------------------------------

Fully diluted (loss) earnings per common
   share                                           $    (0.26) (a)        0.27             (0.25) (a)         0.57
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Antidilutive, therefore the same as primary.


Primary Earnings Per Share:
Primary  earnings per share can be computed from the  information on the face of
the Consolidated Statements of Operations.


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary  financial  information from The Pittston Company
Form 10Q for the quarter ended June 30, 1997 and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                        <C>
<PERIOD-TYPE>                              6-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          59,997
<SECURITIES>                                     1,712
<RECEIVABLES>                                  488,061
<ALLOWANCES>                                    17,617
<INVENTORY>                                     48,888
<CURRENT-ASSETS>                               710,354
<PP&E>                                       1,092,840
<DEPRECIATION>                                 488,833
<TOTAL-ASSETS>                               1,957,146
<CURRENT-LIABILITIES>                          581,343
<BONDS>                                        265,665
                                0
                                      1,154
<COMMON>                                        70,113
<OTHER-SE>                                     559,348
<TOTAL-LIABILITY-AND-EQUITY>                 1,957,146
<SALES>                                        316,695
<TOTAL-REVENUES>                             1,607,830
<CGS>                                          307,248
<TOTAL-COSTS>                                1,549,599
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                 3,849
<INTEREST-EXPENSE>                              11,986
<INCOME-PRETAX>                                 50,418
<INCOME-TAX>                                    14,414
<INCOME-CONTINUING>                             36,004
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    36,004
<EPS-PRIMARY>                                        0<F1>
<EPS-DILUTED>                                        0<F2>
<FN>
<F1>Pittston Brink's Group - Primary - 0.86
Pittston Burlington Group - Primary - 0.16
Pittston Minerals Group - Primary - (0.25)
<F2>Pittston Brink's Group - Diluted - 0.86
Pittston Burlington Group - Diluted - 0.16
Pittston Minerals Group - Diluted - (0.25)
</FN>
        


</TABLE>


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