PITTSTON CO
10-Q, 1997-05-15
BITUMINOUS COAL & LIGNITE MINING
Previous: PITT DES MOINES INC, 10-Q, 1997-05-15
Next: PLENUM PUBLISHING CORP, 10-Q, 1997-05-15



                       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 March 31, 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, Richmond, 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 ___

41,142,679  shares  of  $1  par  value  Pittston  Brink's  Group  Common  Stock,
20,578,200  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 as of May 5, 1997.


                                       ---
                                        1

<PAGE>



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

<CAPTION>
                                                                                       March 31        December 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------

                                                                                    (Unaudited)
<S>                                                                               <C>                       <C>   
ASSETS
Current assets:
Cash and cash equivalents                                                         $      50,827             41,217
Short-term investments, at lower of cost or market                                        1,173              1,856
Accounts receivable (net of estimated amount uncollectible:
  1997 - $16,925; 1996 -$16,116)                                                        485,471            456,135
Inventories, at lower of cost or market                                                  44,442             37,127
Prepaid expenses                                                                         44,708             32,798
Deferred income taxes                                                                    47,873             49,557
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                                    674,494            618,690

Property, plant and equipment, at cost (net of depreciation, depletion
   and amortization: 1997 - $473,011; 1996 - $457,756)                                  575,497            540,851
Intangibles, net of amortization                                                        309,388            317,062
Deferred pension assets                                                                 123,530            124,241
Deferred income taxes                                                                    57,929             58,690
Other assets                                                                            158,242            153,345
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                      $   1,899,080          1,812,879
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Short-term borrowings                                                             $      36,449             31,669
Current maturities of long-term debt                                                      5,372              5,450
Accounts payable                                                                        248,713            251,572
Accrued liabilities                                                                     278,369            280,276
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                               568,903            568,967

Long-term debt, less current maturities                                                 234,711            158,837
Postretirement benefits other than pensions                                             227,586            226,697
Workers' compensation and other claims                                                  114,635            116,893
Deferred income taxes                                                                    15,307             15,075
Other liabilities                                                                       119,970            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 - 1,154 shares; 1996 - 1,154 shares                                       1,154              1,154
Pittston Brink's Group common stock, par value $1 per share:
  Authorized: 100,000 shares;
  Issued: 1997 - 41,142 shares; 1996 - 41,296 shares                                     41,142             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                                                          390,898            400,135
Retained earnings                                                                       287,030            273,118
Equity adjustment from foreign currency translation                                     (26,945)           (21,188)
Employee benefits trust, at market value                                               (104,295)          (116,925)
- -------------------------------------------------------------------------------------------------------------------

Total shareholders' equity                                                              617,968            606,707
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholders' equity                                        $   1,899,080          1,812,879
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.
</TABLE>

                                       ---
                                        2

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                     <C>                <C>    
Net sales                                                                           $   158,883            170,252
Operating revenues                                                                      622,793            560,655
- -------------------------------------------------------------------------------------------------------------------

Net sales and operating revenues                                                        781,676            730,907

Costs and expenses:
Cost of sales                                                                           153,412            195,885
Operating expenses                                                                      518,819            473,066
Restructuring and other credits, including litigation accrual                                --            (37,758)
Selling, general and administrative expenses                                             75,643             72,296
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                747,874            703,489
Other operating income, net                                                               3,576              2,815
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                         37,378             30,233
Interest income                                                                           1,019                525
Interest expense                                                                         (5,564)            (3,745)
Other expense, net                                                                       (2,389)            (2,397)
- -------------------------------------------------------------------------------------------------------------------

Income before income taxes                                                               30,444             24,616
Provision for income taxes                                                                9,103              5,996
- -------------------------------------------------------------------------------------------------------------------

Net income                                                                               21,341             18,620
Preferred stock dividends, net                                                             (901)            (1,065)
- -------------------------------------------------------------------------------------------------------------------

Net income attributed to common shares                                              $    20,440             17,555
- -------------------------------------------------------------------------------------------------------------------


Pittston Brink's Group:
Net income attributed to common shares                                              $    15,306             11,839
- -------------------------------------------------------------------------------------------------------------------

Net income per common share                                                         $       .40                .31
- -------------------------------------------------------------------------------------------------------------------

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


Pittston Burlington Group:
Net income attributed to common shares                                              $     5,088              3,761
- -------------------------------------------------------------------------------------------------------------------

Net income per common share                                                         $       .26                .20
- -------------------------------------------------------------------------------------------------------------------

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


Pittston Minerals Group:
Net income attributed to common shares                                              $        46              1,955
- -------------------------------------------------------------------------------------------------------------------

Net income per common share                                                         $       .01                .25
- -------------------------------------------------------------------------------------------------------------------

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


See accompanying notes to consolidated financial statements.
</TABLE>

                                       ---
                                        3

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                     <C>   
Cash flows from operating activities:
Net income                                                                          $    21,341             18,620
Adjustments to reconcile net income to net cash provided by
   operating activities:
   Noncash charges and other write-offs                                                      --             29,948
   Depreciation, depletion and amortization                                              30,139             27,051
   Provision for aircraft heavy maintenance                                               8,186              7,718
   Provision for deferred income taxes                                                    2,328              4,470
   Provision for pensions, noncurrent                                                       141                 62
   Provision for uncollectible accounts receivable                                        1,768              1,599
   Equity in earnings of unconsolidated affiliates, net of dividends received               861                358
   Other operating, net                                                                   2,539               (319)
   Change in operating  assets and  liabilities,  net of effects of acquisitions
     and dispositions:
     Increase in accounts receivable                                                    (14,285)            (3,169)
     Increase in inventories                                                             (7,314)            (6,990)
     Increase in prepaid expenses                                                        (9,793)            (4,220)
     Decrease in accounts payable and accrued liabilities                                (4,083)           (19,309)
     Increase in other assets                                                            (3,292)              (643)
     Decrease in other liabilities                                                       (2,852)           (33,760)
     Decrease in workers' compensation and other claims, noncurrent                      (2,256)            (3,560)
     Other, net                                                                             366                 94
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                23,794             17,950
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                              (40,031)           (31,877)
Property, plant and equipment pending lease financing                                      (372)               (71)
Aircraft heavy maintenance expenditures                                                  (9,473)            (4,131)
Proceeds from disposal of property, plant and equipment                                   3,939              4,709
Acquisitions, net of cash acquired, and related contingency payments                    (54,094)              (746)
Other, net                                                                               14,273              3,636
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                   (85,758)           (28,480)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Net additions to debt                                                                    80,834              1,975
Repurchase of stock                                                                      (6,514)                --
Proceeds from exercise of stock options                                                   1,303                614
Dividends paid                                                                           (4,049)            (4,415)
Cost of stock proposals                                                                      --             (1,838)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                         71,574             (3,664)
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                      9,610            (14,194)
Cash and cash equivalents at beginning of period                                         41,217             52,823
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                          $    50,827             38,629
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to consolidated financial statements.
</TABLE>

                                       ---
                                        4

<PAGE>



                      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, 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 number of shares  outstanding  used in the net income per share
     computations were as follows:

<TABLE>
<CAPTION>
                                                                                      As of March 31
                                                                                  1997               1996
- ---------------------------------------------------------------------------------------------------------

<S>                                                                             <C>                <C>   
Brink's Stock                                                                   38,189             38,057
Burlington Stock                                                                19,406             19,040
Minerals Stock                                                                   8,002              7,822
- ---------------------------------------------------------------------------------------------------------
</TABLE>



     The average number of 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 2,958 (3,468 in 1996), 1,167 (1,705 in 1996) and 350 (558 in 1996),
     respectively, at March 31, 1997.

(3)  Depreciation,  depletion and amortization of property,  plant and equipment
     in  the  first  quarters  of  1997  and  1996  were  $23,661  and  $21,881,
     respectively.

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

<TABLE>
<CAPTION>
                                                                                   Quarter Ended March 31
                                                                                  1997               1996
- ----------------------------------------------------------------------------------------------------------

<S>                                                                          <C>                    <C>  
Interest                                                                     $   5,439              4,344
- ----------------------------------------------------------------------------------------------------------

Income taxes                                                                 $   4,530              5,054
- ----------------------------------------------------------------------------------------------------------
</TABLE>



     During  the three  months  ended  March 31,  1997 and 1996,  capital  lease
     obligations of $1,109 and $292,  respectively,  were incurred for leases of
     property, plant and equipment.



                                       ---
                                        5

<PAGE>



(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.  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  in 1993,  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
     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 Company and the BHS segment for the first three months of 1997 and 1996
     by $1,178 and $1,047, respectively. The effect of this change increased net
     income per common share of the Brink's  Group for the first three months of
     1997 and 1996 by $.02.

(8)  As of January 1, 1997, BHS prospectively  adjusted its annual  depreciation
     rate for  capitalized  subscribers'  installation  costs to more accurately
     match  depreciation   expense  with  revenue  generated  from  demonstrated
     customer   experience.   This  change  in   accounting   estimate   reduced
     depreciation  expense  for  capitalized  installation  costs  in the  first
     quarter  of 1997  for the  Company  and the BHS  segment  by  approximately
     $2,100.  The effect of this change  increased net income of the Company and
     the Brink's Group by $1,365 or $.04 per common share of Brink's Stock.

(9)  The  Company  will  implement  a  new  accounting  standard,  Statement  of
     Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per Share", 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". After the effective date, all
     prior-period  EPS data  presented  will be  restated  to  conform  with the
     provisions of SFAS No. 128.

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

                                       ---
                                        6

<PAGE>



(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.


                                       ---
                                        7

<PAGE>



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



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.


<TABLE>
                              RESULTS OF OPERATIONS


<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net sales and operating revenues:
Brink's                                                                             $   209,199            175,854
BHS                                                                                      42,185             36,706
Burlington                                                                              371,409            348,095
Coal Operations                                                                         154,593            165,468
Mineral Ventures                                                                          4,290              4,784
- -------------------------------------------------------------------------------------------------------------------

Net sales and operating revenues                                                    $   781,676            730,907
- -------------------------------------------------------------------------------------------------------------------


Operating profit (loss):
Brink's                                                                             $    15,801              9,378
BHS                                                                                      12,779             11,102
Burlington                                                                               10,756              8,686
Coal Operations                                                                           3,623              4,377
Mineral Ventures                                                                           (455)             1,174
- -------------------------------------------------------------------------------------------------------------------

Segment operating profit                                                                 42,504             34,717
General corporate expense                                                                (5,126)            (4,484)
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                                                              $    37,378             30,233
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



In the first quarter of 1997,  the Company  reported net income of $21.3 million
compared  with $18.6  million in the first  quarter  of 1996.  Operating  profit
totaled $37.4  million in the 1997 first quarter  compared with $30.2 million in
the comparable prior year period.  Increased  operating profits at Brink's ($6.4
million);  BHS ($1.7  million);  and  Burlington  ($2.1  million) were partially
offset by a decrease in operating  profits at Coal Operations ($0.8 million) and
at Mineral Ventures ($1.6 million). Coal Operations' first quarter 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).


                                       ---
                                        8

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                     <C>   
Operating revenues:
  North America (United States and Canada)                                          $   110,772             98,180
  International subsidiaries                                                             98,427             77,674
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                                                            $   209,199            175,854

Operating expenses                                                                      167,056            143,508
Selling, general and administrative expenses                                             25,721             22,474
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                192,777            165,982
- -------------------------------------------------------------------------------------------------------------------

Other operating expense, net                                                               (621)              (494)
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  North America (United States and Canada)                                          $     7,754              5,930
  International operations                                                                8,047              3,448
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                                                              $    15,801              9,378
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     7,547              6,029
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                                                           $     9,814              6,806
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Brink's  consolidated  revenues  totaled  $209.2 million in the first quarter of
1997  compared  with  $175.9  million  in the  first  quarter  of 1996.  Brink's
operating  profit of $15.8 million in the first three months of 1997 represented
a $6.4 million or 68% increase over the $9.4 million  operating  profit reported
in the comparable prior year period. The revenue increase of $33.3 million (19%)
in the 1997  first  quarter  was  offset  in part by an  increase  in  operating
expenses  and  selling,  general and  administrative  expenses of $26.8  million
(16%).

Revenues from North American  operations  (United  States and Canada)  increased
$12.6  million  (13%) to $110.8  million in the first quarter of 1997 from $98.2
million in the prior year quarter.  North American  operating  profit  increased
$1.9  million,  or 32%, to $7.8 million in the 1997 quarter from $5.9 million in
the first  quarter  of 1996.  Approximately  $1.2  million  of the  increase  in
operating profit related to the continued improvement of armored car operations,
which  includes ATM servicing.  The remainder of the increase  related to modest
improvements in currency processing and domestic diamond and jewelry operations.

Revenues from  international  subsidiaries  increased $20.7 million,  or 27%, to
$98.4  million in the 1997 first  quarter from $77.7 million in the 1996 period.
Operating profit from international  subsidiaries and minority- owned affiliates
amounted  to $8.0  million  in the first  three  months  of 1997  which was $4.6
million higher than the operating profit of $3.4 million in the first quarter of
1996.  The  increase  in  both  revenues  and  operating  profit  was  primarily
attributable to strong results in Latin America.  Revenues and operating profits
in this region  increased $17.1 million and $4.1 million,  respectively,  in the
first quarter of 1997 as compared to the first  quarter of 1996.  More than half
of these  increases  were due to the  consolidation  of the  results  of Brink's
Venezuelan affiliate, 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 also benefited  from  improvements  in Colombia and Mexico during
the first  quarter of 1997.  The  operating  profits in both the Europe and Asia
Pacific regions in the first quarter of 1997 were essentially unchanged from the
comparable quarter of 1996. In Europe,  improvements in both Holland and Belgium
were  largely  offset by  unfavorable  results of Brink's  affiliate  in France.
Finally,  operating  profits  from  Brink's  international  diamond  and jewelry
operations  also improved in the first quarter of 1997 versus the same period in
1996.

                                       ---
                                        9

<PAGE>

As mentioned above,  Brink's  increased its ownership in Custravalca from 15% to
61% in  the  first  quarter  of  1997.  The  acquisition  was  financed  through
contributions  from a group of local Venezuelan  investors (the  "Investors") of
$8.0 million and  external  debt of $49.9  million.  The  ownership  interest in
Custravalca is held 61% by Brink's and 39% by the Investors. In conjunction with
the  Custravalca  transaction,  Brink's also  acquired a further 31% interest in
Brink's Peru S.A.,  increasing its ownership  position in this affiliate to 36%.
Also during the first  quarter,  Brink's  acquired  the  remaining  interests in
Brink's Hong Kong and Brink's Holland,  increasing ownership in these affiliates
to 100% and acquired additional interests in Brink's Bolivia and Brink's Taiwan.

In the first quarter of 1997,  interest  expense and minority  interest  expense
associated with the Venezuelan acquisition approximated $2 million.

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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(Dollars in thousands)                                                                     1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                     <C>   
Operating revenues                                                                  $    42,185             36,706

Operating expenses                                                                       20,852             19,058
Selling, general and administrative expenses                                              8,554              6,546
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                 29,406             25,604
- -------------------------------------------------------------------------------------------------------------------


Operating profit                                                                    $    12,779             11,102
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     6,666              6,822
- -------------------------------------------------------------------------------------------------------------------

Cash capital expenditures                                                           $    16,520             14,898
- -------------------------------------------------------------------------------------------------------------------

Annualized service revenues (a)                                                     $   132,598            110,191
- -------------------------------------------------------------------------------------------------------------------

Number of subscribers:
   Beginning of  period                                                                 446,505            378,659
   Installations                                                                         25,590             24,256
   Disconnects, net                                                                      (8,088)            (7,239)
- -------------------------------------------------------------------------------------------------------------------

End of period                                                                           464,007            395,676
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Annualized   service  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 $5.5 million  (15%) to $42.2 million in the first
quarter of 1997 from $36.7 million in the 1996 period.  The increase in revenues
was  predominantly  due to  higher  ongoing  monitoring  and  service  revenues,
resulting  from the 17%  growth in the  subscriber  base and  increased  average
monitoring  fees.  As a result of such growth,  annualized  service  revenues in
force at March 31,  1997 grew 20% over the  amount in effect at March 31,  1996.
However,  while the number of new  security  system  installations  increased in
1997, the revenue per installation  decreased from the first quarter of 1996 due
to continuing competitive installation pricing in the marketplace.

Operating  profit of $12.8 million in the first quarter of 1997  represented  an
increase  of $1.7  million  (15%)  compared to the $11.1  million  earned in the
comparable  1996 period.  This  increase  included a $2.1  million  reduction in
depreciation  expense in the first  quarter of 1997  resulting  from a change in
accounting estimate (discussed below).  Operating profit in the first quarter of
1997 was also  impacted  by a $1.4  million  increase  in net  installation  and
marketing costs incurred and expensed.  While these costs to obtain  subscribers
increased  during the first  quarter of 1997,  the cash  margins per  subscriber
generated from recurring revenues remained  consistent between the 1997 and 1996
periods.  Total cash  margins were  favorably  impacted by the 17% growth in the
average subscriber base and higher average monitoring fees,  partially offset by
increased  account  servicing  and   administrative   expenses,   which  were  a
consequence of the larger subscriber base.

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  subscriber  retention
experience,  and to more  accurately  match  depreciation  expense with revenues
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 first quarter of 1997 by $2.1 million.

                                       ---
                                       10

<PAGE>


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

<TABLE>
<CAPTION>
(In thousands - except per                                                                  Quarter Ended March 31
pound/shipment amounts)                                                                    1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Operating revenues:
Expedited freight services:
  Domestic U.S.                                                                     $   136,672            128,780
  International                                                                         180,891            169,715
- -------------------------------------------------------------------------------------------------------------------

Total expedited freight services                                                        317,563            298,495
Customs clearances                                                                       27,637             28,414
Ocean and other (a)                                                                      26,209             21,186
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                                                                371,409            348,095

Operating expense                                                                       330,911            310,500
Selling, general and administrative                                                      30,391             29,132
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                361,302            339,632
- -------------------------------------------------------------------------------------------------------------------

Other operating income, net                                                                 649                223
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  Domestic U.S.                                                                           4,117              3,708
  International                                                                           6,639              4,978
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                                                              $    10,756              8,686
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     6,908              5,400
- -------------------------------------------------------------------------------------------------------------------

Cash capital expenditures                                                           $     6,175              4,771
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services shipment growth rate (b)                                       (1.8%)              5.5%
Expedited freight services weight growth rate (b):
  Domestic U.S.                                                                            0.8%               2.9%
  International                                                                            2.5%               9.4%
  Worldwide                                                                                1.7%               6.2%
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services weight (millions of pounds)                                    350.5              344.7
Expedited freight services shipments (thousands)                                          1,275              1,298
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services average:
  Yield (revenue per pound)                                                         $      .906               .866
  Revenue per shipment                                                              $       249                230
  Weight per shipment (pounds)                                                              275                266
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Primarily  includes  international  ocean freight revenues.  Ocean and other
also includes  domestic revenues of $1,721 and $668 for the quarters ended March
31, 1997 and 1996, respectively.

(b) Compared to the same period in the prior year.




                                       ---
                                       11

<PAGE>



Worldwide  revenues  increased  by 7% in the  first  quarter  of 1997 to  $371.4
million,  from $348.1  million in the 1996 quarter.  The $23.3 million growth in
revenues  principally  reflects a 1.7% increase in worldwide  expedited  freight
services pounds shipped, combined with a 5% increase in the world-wide expedited
freight services average yield. Burlington's first quarter 1997 operating profit
amounted to $10.8  million,  an increase  of $2.1  million  (24%) from the level
reported in the first quarter of 1996.

The worldwide  expedited freight services  revenues' increase of 6%, from $298.5
million in the first  quarter 1996 to $317.6  million in the first quarter 1997,
was the result of a 1.7% increase in worldwide expedited freight services weight
shipped,  from 344.7  million  pounds in 1996 to 350.5  million  pounds in 1997,
combined with a 5% increase in the average  expedited  freight  services  yield.
Other revenues increased 9% from $49.6 million in 1996 to $53.8 million in 1997,
due to growth in ocean and other  freight  services.  Total  costs and  expenses
increased  by 6% from  $339.6  million  in  1996  to  $361.3  million  in  1997,
reflecting  increased  transportation  costs, due in part to additional business
volume.

Domestic  expedited  freight  services  revenues  in the first  quarter  of 1997
increased  $7.9  million  (6%) to $136.7  million  from  $128.8  million  in the
comparable  quarter in 1996. Other domestic freight services revenues  increased
$1.1  million  from $0.6 in 1996 to $1.7  million in the first  quarter of 1997.
Domestic operating profit increased to $4.1 million in the first quarter of 1997
compared to $3.7  million in the prior year  period.  The  increase in operating
profit reflects  slightly higher volume of domestic  expedited  freight services
weight  shipped  combined with a 5% increase in the domestic  expedited  freight
services  average  yield.  The increase in yield was due to a  combination  of a
higher average pricing and an increase in the proportion of overnight freight in
the sales  mix.  The  improvement  in the  average  yield  during the 1997 first
quarter was offset in large part by higher transportation costs.

International expedited freight services revenues of $180.9 million in the first
quarter of 1997 represent an $11.2 million (7%) increase over the $169.7 million
reported in the comparable  period in 1996. This increase in revenue is due to a
3% growth in expedited  freight services weight shipped during the first quarter
of 1997 as compared to 1996,  combined with a 4% increase in the average  yield.
The increase in average yield was due in part to a fuel surcharge implemented by
Burlington in March of 1997 in reaction to a corresponding surcharge implemented
by  our  third  party  transportation  providers.  In  addition,   international
non-expedited  services revenues increased 7%, or $3.2 million, to $52.1 million
in the first three months of 1997 from $48.9 million in 1996. The growth in such
revenue  was  due  to  the  continued   expansion  of  ocean  freight  services.
International  operating profit amounted to $6.6 million in the first quarter of
1997,  33% higher  than the 1996 level.  The higher  level of  operating  profit
during the first quarter of 1997  reflects  improved  operating  margins in both
U.S. exports and ocean freight services.

As part of its ongoing  efforts to further  enhance  service quality and improve
efficiencies,  Burlington has formed a Global Innovation Team composed of senior
management  from  various  regions and  assisted by two  independent  consulting
firms. The team is reviewing  Burlington's operating activities to better ensure
that  Burlington  provides the highest  possible 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 "state of the art" information systems for both
customer  and  operational  requirements.  Other  cost and  service  improvement
programs  have been  identified  through  this  process  and are  expected to be
implemented during the balance of 1997.

                                       ---
                                       12

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net sales                                                                           $   154,593            165,468

Cost of sales                                                                           149,739            192,918
Selling, general and administrative expenses                                              4,936              8,872
Restructuring and other credits, including litigation accrual                                --            (37,758)
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                154,675            164,032
Other operating income, net                                                               3,705              2,941
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                    $     3,623              4,377
- -------------------------------------------------------------------------------------------------------------------

Coal sales (tons):
  Metallurgical                                                                           1,891              2,045
  Utility and industrial                                                                  3,229              3,572
- -------------------------------------------------------------------------------------------------------------------

Total coal sales                                                                          5,120              5,617
- -------------------------------------------------------------------------------------------------------------------

Production/purchased (tons):
  Deep                                                                                    1,102              1,062
  Surface                                                                                 2,659              2,716
  Contract                                                                                  363                395
- -------------------------------------------------------------------------------------------------------------------

                                                                                          4,124              4,173
Purchased                                                                                 1,340              1,608
- -------------------------------------------------------------------------------------------------------------------

Total                                                                                     5,464              5,781
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Coal  Operations  generated  an  operating  profit of $3.6  million in the first
quarter of 1997,  compared  to the $4.4  million  recorded  in the 1996  period.
Operating  profit in the  first  quarter  of 1996  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 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
first quarter 1996 non-recurring  items,  operating profits from Coal Operations
increased by $7.1 million in the 1997 period.



                                       ---
                                       13

<PAGE>



The  operating  profit of Coal  Operations,  excluding  restructuring  and other
non-recurring items, is analyzed as follows:

<TABLE>
<CAPTION>
(In thousands,                                                                              Quarter Ended March 31
except per ton amounts)                                                                    1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net coal sales (a)                                                                  $   152,698            163,907
Current production cost of coal sold (a)                                                141,572            157,971
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                                                              11,126              5,936
Non-coal margin                                                                             717                608
Other operating income, net                                                               3,705              2,941
- -------------------------------------------------------------------------------------------------------------------

Margin and other income                                                                  15,548              9,485
- -------------------------------------------------------------------------------------------------------------------

Other costs and expenses:
  Idle equipment and closed mines                                                           307                258
  Inactive employee costs                                                                 6,683              7,424
  Selling general and administrative expenses                                             4,935              5,236
- -------------------------------------------------------------------------------------------------------------------

Total other costs and expenses                                                           11,925             12,918
- -------------------------------------------------------------------------------------------------------------------

Operating profit (before restructuring and other credits and
  SFAS No. 121) (b)                                                                 $     3,623             (3,433)
- -------------------------------------------------------------------------------------------------------------------

Coal margin per ton:
  Realization                                                                       $     29.82              29.18
  Current production costs                                                                27.65              28.13
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                                                         $      2.17               1.05
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes non-coal components.

(b)  Restructuring  and other  credits and SFAS No. 121 in 1996  consisted of an
impairment  loss related to the adoption 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 the Coal  Operations as  "Restructuring  and other credits,
including litigation accrual".


Sales  volume of 5.1 million  tons in the first  quarter of 1997 was 0.5 million
tons less than the 5.6 million tons sold in the prior year quarter.  Compared to
the first quarter of 1996,  1997 steam coal sales  decreased by 0.3 million tons
(10%), to 3.2 million tons, and metallurgical coal sales declined by 0.2 million
tons (8%), to 1.9 million tons. Steam coal sales represented 63% of total volume
in 1997 and 64% in 1996.

Total coal margin of $11.1 million for the first quarter of 1997  represented an
increase of $5.2 million from the  comparable  1996 quarter.  The growth in coal
margin primarily reflects a $0.64 per ton (2%) increase in realization, combined
with a decrease  of $0.48 per ton (2%) in the  current  production  cost of coal
sold.  Partially  offsetting these improvements in coal margin was a decrease in
first  quarter  1997 sales volume of 0.5 million  tons.  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.

Negotiations  with  metallurgical  customers  for the contract  year which began
April 1, 1997, are  essentially  complete.  Price  settlements to date have been
slightly  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. As a result, Coal
Operations adjusted, and will continue to adjust,  metallurgical coal production
levels as necessary  in order to take  advantage  of  opportunities  to maximize
metallurgical coal realization.

The current  production cost of coal sold in the first quarter 1997 represents a
$0.48 per ton decrease  from the 1996 level due to lower costs at surface  mines
and a $1.0 million  state credit for coal  produced in Virginia.  These  savings
were  offset,  in part,  by higher  costs at certain deep mines due to temporary
adverse  geological  conditions.  In addition,  current production costs in 1996
were negatively impacted by severe winter weather and higher surface mine costs.
Production in the 1997 quarter of 4.1 million tons,  was  essentially  unchanged
from the 4.2 million tons produced in 1996.  Production levels for surface mines
in 1997 have been  adjusted  to produce at or near  contract  levels in order to
limit the exposure to the spot market. Production levels in 1996 were negatively
impacted by severe winter weather.  First quarter surface  production  accounted
for 64% and 65% of total production in 1997 and 1996, respectively. Productivity
of 37 tons per man day represented a 4% increase from the 1996 level.

                                       ---
                                       14

<PAGE>



Non-coal margin which reflects earnings from the oil, gas and timber businesses,
amounted to $0.7 million,  up slightly  from the $0.6 million  recognized in the
first quarter of 1996.  Other operating  income,  primarily  reflecting gains on
sales of properties  and equipment and third party  royalties,  amounted to $3.7
million  in the  first  three  months  of 1997,  $0.8  million  higher  than the
comparable 1996 period.

Idle equipment and closed mine costs remained consistent at $0.3 million in both
the 1997 and 1996 quarters.  Inactive employee costs, which primarily  represent
long-term employee liabilities for pension and retiree medical costs,  decreased
by $0.7 million to $6.7 million in the 1997 first quarter. 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 in
the first quarter of 1997 as a result of Coal Operations  cost control  efforts.
These costs decreased $0.3 million (6%) in 1997 over the 1996 quarter.

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. 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.



                                       ---
                                       15

<PAGE>



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 quarter 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                                                  132              699               321             1,152
- -------------------------------------------------------------------------------------------------------------------

Balance as of March 31, 1997                          $   244           11,740            24,964            36,948
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



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

<TABLE>
<CAPTION>
(In thousands, except                                                                       Quarter Ended March 31
ounce and per ounce data)                                                                  1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                  <C>                     <C>  
Stawell Gold Mine (50% direct interest):
   Gold sales                                                                        $    4,281              4,702
   Other revenue                                                                              9                 82
- -------------------------------------------------------------------------------------------------------------------

Net sales                                                                                 4,290              4,784

Cost of sales                                                                             3,631              2,966
Selling, general and administrative expenses                                                298                262
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                  3,929              3,228
- -------------------------------------------------------------------------------------------------------------------

Operating profit-Stawell Gold Mine (50% direct interest)                                    361              1,556
Other operating expense, net (a)                                                           (816)              (382)
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                                                              $     (455)             1,174
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
   Mineral Ventures' 50% direct interest:
     Ounces sold                                                                         10,576             11,759
     Ounces produced                                                                     10,951             12,114
   Average per ounce sold (US$):
     Realization                                                                     $      405                400
     Cash cost                                                                              327                242
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Includes  $42 and $617 of  non-Stawell  related  cost of sales and selling,
general and administrative expenses,  respectively,  for the quarter ended March
31, 1997. Includes $1 and $526 of non-Stawell related cost of sales and selling,
general and administrative expenses,  respectively,  for the quarter ended March
31, 1996. Such costs are reclassified to cost of sales and selling,  general and
administrative expenses for presentation 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 $0.5  million in the first  quarter of 1997 as
compared to an  operating  profit of $1.2  million in the 1996  period.  Mineral
Ventures'  50% direct  interest in Stawell's  operations  generated net sales of
$4.3 million in 1997  compared to $4.8  million in the first  quarter of 1996 as
the ounces of gold sold  decreased  from 11.8  thousand  ounces to 10.6 thousand
ounces  (10%).  Operating  profits at Stawell of $0.4  million were $1.2 million
lower than first  quarter  1996 and were  affected by an $85 per ounce  increase
(35%) in the cash  cost of gold  sold,  which was  partially  offset by a $5 per
ounce increase in the selling price of gold. Stawell's cost of gold sold in 1997
was  negatively  impacted  by  temporary  unfavorable  ground  conditions  which
increased  ore  dilution  causing a decrease in recovery and an increase in mine
production costs. Accordingly,  production decreased 1.2 thousand ounces to 11.0
thousand ounces in the first quarter of 1997.

                                       ---
                                       16

<PAGE>


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 $0.4 million, primarily
due to joint venture losses.  Gold exploration costs were essentially  unchanged
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.  During
the second  quarter of 1996, it was formally  announced that this nickel deposit
was going to be developed as an  underground  mine with  production  expected to
commence in mid-1997.

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 fluctuations.  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,  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  Venezuela  and Brazil  operate in such highly
inflationary economies. Additionally, current conditions in Mexico have resulted
in that economy being considered highly inflationary as of January 1, 1997.

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 net  operating  income  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. The $0.8 million increase
in other net  operating  income in the first  quarter of 1997,  compared  to the
first  quarter  of 1996,  is  largely  attributable  to an  increase  in foreign
currency  exchange gains offset,  in part, by a decrease in the reported results
of equity affiliates.

Interest Income
Interest  income  increased $0.5 million to $1.0 million in the first quarter of
1997 from $0.5 million in the same 1996 period.  This increase was primarily due
to increases in interest  income  earned on  short-term  cash  investments  from
international subsidiaries.

Interest Expense
Interest expense  increased $1.8 million to $5.6 million in the first quarter of
1997 from  $3.7  million  in the prior  year  quarter  due to higher  borrowings
related to working capital needs and  acquisitions,  offset, in part, by a lower
average rate of interest.



                                       ---
                                       17

<PAGE>



Income Taxes
In both  1997 and  1996,  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
March 31, 1997.


FINANCIAL CONDITION

Cash Flow Requirements
Cash  provided by  operating  activities  during the first three  months of 1997
totaled $23.8 million  compared with $18.0 million in the first quarter of 1996.
Net income,  noncash charges and changes in operating  assets and liabilities in
the  first  three   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 three  months of 1996.  The  increase  in cash  generated  from  operating
activities  was due  primarily  to higher  levels of net  income  and  recurring
noncash  charges  such as  depreciation  and  amortization.  Cash  generated  by
operating  activities  was not  sufficient to fund  investing  activities.  As a
result of the excess funding  requirements  for capital  expenditures,  aircraft
heavy maintenance,  share activity and the Brink's Custravalca acquisition,  the
Company's  net  borrowings  increased  $80.8  million  during the  quarter.  The
combination  of these  activities  increased  cash and cash  equivalents by $9.3
million.

Capital Expenditures
Cash capital  expenditures  for the first quarter of 1997 totaled $40.0 million,
$8.1 million higher than in the  comparable  period in 1996. Of the 1997 amount,
$6.2 million was spent by Burlington,  $9.8 million was spent by Brink's,  $16.5
million was spent by BHS,  $6.7  million was spent by Coal  Operations  and $0.8
million  was spent by Mineral  Ventures.  For the full year  1997,  company-wide
capital  expenditures  are  estimated  to range  between  $165  million and $180
million. The foregoing amounts exclude equipment  expenditures that have been or
are expected to be financed through capital and operating leases.

Financing
The  Company  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  or  short-term  borrowing
arrangements.

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 March 31, 1997,  borrowings of $100.0 million
were  outstanding  under the term loan portion of the Facility and $59.7 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 to
$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.  A  portion  of the
short-term loan, $5.3 million,  was repaid during March 1997, with the remaining
balance repaid in April 1997. As of March 31, 1997,  total borrowings under this
arrangement were the equivalent of $44.7 million.

Debt
Total outstanding debt as of March 31, 1997, amounted to $276.5 million, up from
$196.1 million at year-end 1996. The $80.4 million increase reflects  additional
cash  required to fund  operating,  investing  and  financing  activities of the
Company.



                                       ---
                                       18

<PAGE>



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 March 31, 1997 and 1996, 153,000 shares (at a cost
of $4.0 million) and no shares,  respectively,  of Brink's Stock; 132,100 shares
(at a cost of $2.6 million) and no shares,  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").

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 March 31,  1997,  the
Available Minerals Dividend Amount was at least $21.7 million.

During the first  quarters of 1997 and 1996,  the Board declared and the Company
paid cash  dividends of 16.25 cents per share of Minerals  Stock,  2.5 cents per
share of  Brink's  Stock and 6 cents per share of  Burlington  Stock.  Preferred
dividends included on the Company's statement of operations for the three months
ended  March  31,  1997 and  1996,  are net of $0.9  million  and $1.1  million,
respectively, which was the excess of the carrying amount of the preferred stock
over the cash paid to holders of the Series C Cumulative  Convertible  Preferred
Stock ("Convertible Preferred 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 Company will  implement a new  accounting  standard,  Statement of Financial
Accounting  Standards  ("SFAS")  No. 128,  "Earnings  per Share",  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".  After the effective date, all  prior-period  EPS
data presented will be restated to conform with the provisions of SFAS No. 128.


                                       ---
                                       19

<PAGE>



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




<CAPTION>
                                                                                       March 31        December 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------

                                                                                    (Unaudited)
<S>                                                                                 <C>                     <C>   
ASSETS
Current assets:
Cash and cash equivalents                                                           $    28,957             20,012
Short-term investments, at lower of cost or market                                        1,173              1,856
Accounts receivable (net of estimated amount uncollectible:
   1997 - $6,223; 1996 - $4,970)                                                        138,230            124,928
Receivable - Pittston Minerals Group                                                      2,344             14,027
Inventories, at lower of cost or market                                                   2,534              3,073
Prepaid expenses                                                                         21,235             11,680
Deferred income taxes                                                                    13,748             14,481
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                                    208,221            190,057

Property, plant and equipment, at cost (net of accumulated
   depreciation and amortization: 1997 - $251,579; 1996 - $240,741)                     289,273            256,759
Intangibles, net of amortization                                                         23,555             28,162
Investment in and advances to unconsolidated affiliates                                  25,315             26,594
Deferred pension assets                                                                  32,855             33,670
Deferred income taxes                                                                     2,357              2,120
Other assets                                                                             25,195             14,303
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                        $   606,771            551,665
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY
Current liabilities:
Short-term borrowings                                                               $     7,081              1,751
Current maturities of long-term debt                                                      2,125              2,139
Accounts payable                                                                         33,098             36,995
Accrued liabilities                                                                      98,281             98,507
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                               140,585            139,392

Long-term debt, less current maturities                                                  45,254              5,542
Postretirement benefits other than pensions                                               3,912              3,835
Workers' compensation and other claims                                                   11,056             11,056
Deferred income taxes                                                                    38,178             38,539
Payable - Pittston Minerals Group                                                        13,219              8,760
Minority interests                                                                       21,862             22,929
Other liabilities                                                                         9,323              8,234
Shareholder's equity                                                                    323,382            313,378
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                          $   606,771            551,665
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       20

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Operating revenues                                                                  $   251,384            212,560

Cost and expenses:
Operating expenses                                                                      187,908            162,566
Selling, general and administrative expenses                                             36,063             30,575
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                223,971            193,141
- -------------------------------------------------------------------------------------------------------------------

Other operating expense, net                                                               (621)              (494)
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                         26,792             18,925
Interest income                                                                             653                234
Interest expense                                                                         (2,239)              (467)
Other expense, net                                                                       (1,658)            (1,017)
- -------------------------------------------------------------------------------------------------------------------

Income before income taxes                                                               23,548             17,675
Provision for income taxes                                                                8,242              5,836
- -------------------------------------------------------------------------------------------------------------------

Net income                                                                          $    15,306             11,839
- -------------------------------------------------------------------------------------------------------------------


Net income per common share                                                         $       .40                .31
- -------------------------------------------------------------------------------------------------------------------

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

Average common shares outstanding                                                        38,189             38,057
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>


                                       ---
                                       21

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                  <C>                    <C>   
Cash flows from operating activities:
Net income                                                                           $   15,306             11,839
Adjustments to reconcile net income to net cash provided by operating
   activities:
   Depreciation and amortization                                                         14,260             12,886
   Provision (credit) for deferred income taxes                                             517               (268)
   Provision for pensions, noncurrent                                                       422                135
   Provision for uncollectible accounts receivable                                        1,018              1,007
   Equity in earnings of unconsolidated affiliates, net of dividends received               704                570
   Other operating, net                                                                   2,375               (270)
   Change in operating assets and liabilities, net of the effects of acquisitions
     and dispositions:
     Decrease in accounts receivable                                                      2,572              6,811
     Decrease (increase) in inventories                                                     539                (26)
     Increase in prepaid expenses                                                        (4,427)            (3,640)
     Decrease in accounts payable and accrued liabilities                                (6,015)            (1,227)
     Increase in other assets                                                            (3,366)            (1,357)
     (Decrease) increase in other liabilities                                              (794)               470
     Other, net                                                                            (301)               473
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                22,810             27,403
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                              (26,367)           (21,715)
Proceeds from disposal of property, plant and equipment                                   2,291                110
Acquisitions, net of cash acquired                                                      (53,303)                --
Other, net                                                                               10,558                762
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                   (66,821)           (20,843)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Net additions (reductions) to debt                                                       45,080             (3,530)
Payments from (to) - Minerals Group                                                      11,685             (5,049)
Proceeds from exercise of stock options                                                   1,035                295
Repurchase of common stock                                                               (3,964)                --
Dividends paid                                                                             (880)              (945)
Cost of stock proposals                                                                      --               (919)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                         52,956            (10,148)
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                      8,945             (3,588)
Cash and cash equivalents at beginning of period                                         20,012             21,977
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                           $   28,957             18,389
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       22

<PAGE>



                             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 three  months of 1997
     and 1996 by $1,178 and  $1,047,  respectively.  The  effect of this  change
     increased  net income per common  share of the Brink's  Group for the first
     three months of 1997 and 1996 by $.02.

(3)  As of January 1, 1997, BHS prospectively  adjusted its annual  depreciation
     rate for  capitalized  subscribers'  installation  costs to more accurately
     match  depreciation   expense  with  revenue  generated  from  demonstrated
     customer   experience.   This  change  in   accounting   estimate   reduced
     depreciation  expense  for  capitalized  installation  costs  in the  first
     quarter  of  1997 by  approximately  $2,100.  The  effect  of  this  change
     increased  net  income of the  Brink's  Group by $1,365 or $.04 per  common
     share.

(4)  Depreciation and amortization of property, plant and equipment in the first
     quarters of 1997 and 1996 totaled $12,897 and $12,600, respectively.

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

<TABLE>
<CAPTION>
                                                                                   Quarter Ended March 31
                                                                                  1997               1996
- ----------------------------------------------------------------------------------------------------------

<S>                                                                          <C>                      <C>
Interest                                                                     $   2,216                509
- ----------------------------------------------------------------------------------------------------------

Income taxes                                                                 $   3,650              3,474
- ----------------------------------------------------------------------------------------------------------
</TABLE>



     During the three month periods ended March 31, 1997 and 1996, capital lease
     obligations  of $713 and $157,  respectively,  were  incurred for leases of
     property, plant and equipment.



                                       ---
                                       23

<PAGE>



(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.  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
     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 resulted in a pretax charge to earnings in
     the first quarter of 1996 for the Company and the Minerals Group 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. SFAS
     No. 121 had no impact on the Brink's Group.

(8)  The Brink's Group will  implement a new accounting  standard,  Statement of
     Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per Share", 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".  After the
     effective  date,  all  prior-period  EPS data presented will be restated to
     conform with the provisions of SFAS No. 128.

(9)  Certain  prior  period  amounts  have been  reclassified  to conform to the
     current period's 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.

                                       ---
                                       24

<PAGE>




                             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 Pittston  Minerals Group (the
"Minerals Group"), the Pittston Burlington Group (the "Burlington Group") or the
Brink's 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.


<TABLE>
                              RESULTS OF OPERATIONS

<CAPTION>
                                                                                           Quarter Ended March 31
(In thousands)                                                                            1997               1996
- ------------------------------------------------------------------------------------------------------------------


<S>                                                                                <C>                    <C>    
Operating revenues:
  Brink's                                                                          $   209,199            175,854
  BHS                                                                                   42,185             36,706
- -------------------------------------------------------------------------------------------------------------------

Operating revenues                                                                 $   251,384            212,560
- -------------------------------------------------------------------------------------------------------------------


Operating profit:
  Brink's                                                                          $    15,801              9,378
  BHS                                                                                   12,779             11,102
- -------------------------------------------------------------------------------------------------------------------

Segment operating profit                                                                28,580             20,480
General corporate expense                                                               (1,788)            (1,555)
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                   $    26,792             18,925
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



The Brink's  Group's net income  totaled  $15.3  million in the first quarter of
1997 compared with $11.8 million in the first quarter of 1996.  Operating profit
for the 1997  quarter  increased  to $26.8  million  from  $18.9  million in the
comparable  quarter of 1996. The increase in net income and operating profit for
1997  compared  with 1996 was  attributable  to improved  operating  results for
Brink's and BHS businesses.  Revenues for the 1997 first quarter increased $38.8
million (18%) compared with the 1996 first  quarter,  of which $33.3 million was
from  Brink's and $5.5  million was from BHS.  Operating  expenses  and selling,
general and  administrative  expenses for 1997  increased  $30.8  million  (16%)
compared with 1996, of which $26.8 million was from Brink's and $3.8 million was
from BHS. In addition, interest expense increased $1.8 million 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).

                                       ---
                                       25

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                     <C>   
Operating revenues:
  North America (United States and Canada)                                          $   110,772             98,180
  International subsidiaries                                                             98,427             77,674
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                                                            $   209,199            175,854

Operating expenses                                                                      167,056            143,508
Selling, general and administrative expenses                                             25,721             22,474
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                192,777            165,982
- -------------------------------------------------------------------------------------------------------------------

Other operating expense, net                                                               (621)              (494)
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  North America (United States and Canada)                                          $     7,754              5,930
  International operations                                                                8,047              3,448
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                                                              $    15,801              9,378
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     7,547              6,029
- -------------------------------------------------------------------------------------------------------------------


Cash capital expenditures                                                           $     9,814              6,806
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Brink's  consolidated  revenues  totaled  $209.2 million in the first quarter of
1997  compared  with  $175.9  million  in the  first  quarter  of 1996.  Brink's
operating  profit of $15.8 million in the first three months of 1997 represented
a $6.4 million or 68% increase over the $9.4 million  operating  profit reported
in the comparable prior year period. The revenue increase of $33.3 million (19%)
in the 1997  first  quarter  was  offset  in part by an  increase  in  operating
expenses  and  selling,  general and  administrative  expenses of $26.8  million
(16%).

Revenues from North American  operations  (United  States and Canada)  increased
$12.6  million  (13%) to $110.8  million in the first quarter of 1997 from $98.2
million in the prior year quarter.  North American  operating  profit  increased
$1.9  million,  or 32%, to $7.8 million in the 1997 quarter from $5.9 million in
the first  quarter  of 1996.  Approximately  $1.2  million  of the  increase  in
operating profit related to the continued improvement of armored car operations,
which  includes ATM servicing.  The remainder of the increase  related to modest
improvements in currency processing and domestic diamond and jewelry operations.

Revenues from  international  subsidiaries  increased $20.7 million,  or 27%, to
$98.4  million in the 1997 first  quarter from $77.7 million in the 1996 period.
Operating profit from international  subsidiaries and minority- owned affiliates
amounted  to $8.0  million  in the first  three  months  of 1997  which was $4.6
million higher than the operating profit of $3.4 million in the first quarter of
1996.  The  increase  in  both  revenues  and  operating  profit  was  primarily
attributable to strong results in Latin America.  Revenues and operating profits
in this region  increased $17.1 million and $4.1 million,  respectively,  in the
first quarter of 1997 as compared to the first  quarter of 1996.  More than half
of these  increases  were due to the  consolidation  of the  results  of Brink's
Venezuelan affiliate, 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 also benefited  from  improvements  in Colombia and Mexico during
the first  quarter of 1997.  The  operating  profits in both the Europe and Asia
Pacific regions in the first quarter of 1997 were essentially unchanged from the
comparable quarter of 1996. In Europe,  improvements in both Holland and Belgium
were  largely  offset by  unfavorable  results of Brink's  affiliate  in France.
Finally,  operating  profits  from  Brink's  international  diamond  and jewelry
operations  also  improved in the first  quarter of 1997  versus the  comparable
period in 1996.

As mentioned above,  Brink's  increased its ownership in Custravalca from 15% to
61% in  the  first  quarter  of  1997.  The  acquisition  was  financed  through
contributions  from a group of local Venezuelan  investors (the  "Investors") of
$8.0 million and  external  debt of $49.9  million.  The  ownership  interest in
Custravalca is held 61% by Brink's and 39% by the Investors. In conjunction with
the  Custravalca  transaction,  Brink's also  acquired a further 31% interest in
Brink's Peru S.A.,  increasing its ownership  position in this affiliate to 36%.
Also during the first  quarter,  Brink's  acquired  the  remaining  interests in
Brink's Hong Kong and Brink's Holland,  increasing ownership in these affiliates
to 100% and acquired additional interests in Brink's Bolivia and Brink's Taiwan.

                                       ---
                                       26

<PAGE>



In the first quarter of 1997,  interest  expense and minority  interest  expense
associated with the Venezuelan acquisition approximated $2 million.

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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(Dollars in thousands)                                                                     1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                     <C>   
Operating revenues                                                                  $    42,185             36,706

Operating expenses                                                                       20,852             19,058
Selling, general and administrative expenses                                              8,554              6,546
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                 29,406             25,604
- -------------------------------------------------------------------------------------------------------------------


Operating profit                                                                    $    12,779             11,102
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     6,666              6,822
- -------------------------------------------------------------------------------------------------------------------

Cash capital expenditures                                                           $    16,520             14,898
- -------------------------------------------------------------------------------------------------------------------

Annualized service revenues (a)                                                     $   132,598            110,191
- -------------------------------------------------------------------------------------------------------------------

Number of subscribers:
   Beginning of  period                                                                 446,505            378,659
   Installations                                                                         25,590             24,256
   Disconnects, net                                                                      (8,088)            (7,239)
- -------------------------------------------------------------------------------------------------------------------

End of period                                                                           464,007            395,676
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Annualized   service  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 $5.5 million  (15%) to $42.2 million in the first
quarter of 1997 from $36.7 million in the 1996 period.  The increase in revenues
was  predominantly  due to  higher  ongoing  monitoring  and  service  revenues,
resulting  from the 17%  growth in the  subscriber  base and  increased  average
monitoring  fees.  As a result of such growth,  annualized  service  revenues in
force at March 31,  1997 grew 20% over the  amount  in  effect  March 31,  1996.
However,  while the number of new security system  installations  has increased,
the revenue per  installation  decreased  from the first  quarter of 1996 due to
continuing competitive installation pricing in the marketplace.

Operating  profit of $12.8 million in the first quarter of 1997  represented  an
increase of $1.7 million (15%)  compared to the $11.1 million earned in the 1996
period. This increase included a $2.1 million reduction in depreciation  expense
in the first  quarter of 1997  resulting  from a change in  accounting  estimate
(discussed  below).  Operating  profit  in the  first  quarter  of 1997 was also
impacted by a $1.4 million  increase in net  installation  and  marketing  costs
incurred and expensed.  While these costs to obtain subscribers increased during
the first  quarter of 1997,  the cash  margins  per  subscriber  generated  from
recurring revenues remained consistent between the 1997 and 1996 periods.  Total
cash margins were favorably impacted by the 17% growth in the average subscriber
base and higher average  monitoring fees,  partially offset by increased account
servicing and  administrative  expenses,  which were a consequence of the larger
subscriber base.

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  actual  subscriber   retention
experience,  and to more  accurately  match  depreciation  expense with revenues
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 first quarter of 1997 by $2.1 million.


                                       ---
                                       27

<PAGE>



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 operate in such highly inflationary
economies.  Additionally,  current conditions in Mexico, where the Brink's Group
has an affiliate  (20% owned),  have resulted in that economy  being  considered
highly inflationary as of January 1, 1997.

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  attributed  to the  Brink's  Group based upon
utilization  and other methods and criteria  which  management  believes to be a
reasonable  and an equitable  estimate of the cost  attributable  to the Brink's
Group.  These  attributions  were $1.8  million  and $1.6  million for the first
quarters of 1997 and 1996, respectively.

Other Operating Expense, Net
Other net operating  expense  increased $0.1 million to $0.6 million in the 1997
first quarter as compared to $0.5 million in the 1996 first  quarter.  Other net
operating  expense consists  primarily of net equity earnings of Brink's foreign
affiliates.  These net  earnings  amounted to an expense of $0.7  million and of
$0.6 million for the first quarters of 1997 and 1996, respectively.

Interest Income
Interest  income  increased  $0.4 million  during the first quarter 1997 to $0.6
million  from $0.2  million in the  comparable  1996  quarter.  The  increase in
interest  income was primarily due to increases in interest earned on short-term
cash investments from international subsidiaries.

Interest Expense
Interest  expense  increased  from $0.5 million in the first  quarter of 1996 to
$2.2  million  in the first  quarter  of 1997.  The  increase  was mainly due to
additional debt in 1997 related to the acquisition of Custravalca.

Other Expense, Net
Other net expense,  which  principally  includes foreign  translation  gains and
losses and minority  interest  earnings or losses,  increased by $0.7 million to
$1.7  million from $1.0  million in the first  quarter of 1997 versus 1996.  The
higher  level of expense in 1997  reflects an  increase  in  minority  interest,
resulting primarily from the recent consolidation of Custravalca,  and increased
earnings in Brink's Colombian affiliate.



                                       ---
                                       28

<PAGE>



Income Taxes
The  effective  tax rate in the first  quarter of 1997 was equal to the  federal
statutory  rate of 35%.  This is an increase from the first quarter 1996 rate of
33%,  which was 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. Management believes this attribution to be
an equitable and a reasonable  estimate of the cost  attributable to the Brink's
Group.

Cash Flow Requirements
Cash  provided by  operating  activities  amounted to $22.8  million in the 1997
first quarter,  a decrease of $4.6 million from the comparable 1996 period.  The
decrease in cash flow reflects  higher  funding  requirements  for net operating
assets and  liabilities,  which were not fully offset by the Group's  higher net
income and noncash  charges.  Cash generated  from operating  activities did not
fund the cash  required  for  investing  activities  due to the cash used in the
Custravalca acquisition.  However, excess funding requirements for investing and
net share  activities were more than offset by additions to debt and by payments
from the Minerals Group. As a result,  cash and cash equivalents  increased $8.9
million in the first three months of 1997.

Capital Expenditures
Cash capital  expenditures for the first quarters of 1997 and 1996 totaled $26.4
million and $21.7 million,  respectively,  excluding equipment expenditures that
have been or are expected to be financed  through capital and operating  leases,
and any acquisition  expenditures.  In 1997,  $16.5 million was spent by BHS and
$9.8 million was spent by Brink's.  Expenditures  incurred by BHS were primarily
for customer  security system  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 $90 million and $95 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.

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 March 31, 1997,  borrowings of $100.0 million
were  outstanding  under the term loan portion of the Facility and $59.7 million
of additional  borrowings were outstanding  under the remainder of the Facility.
No portion of the total amount outstanding under the Facility at March 31, 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 to
$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.  A  portion  of the
short-term loan, $5.3 million,  was repaid during March 1997, with the remaining
balance repaid in April 1997. As of March 31, 1997,  total borrowings under this
arrangement were the equivalent of $44.7 million.

Debt
Total outstanding debt at March 31, 1997 was $54.5 million, $45.1 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 March 31, 1997, no portion of total debt outstanding was payable
to either the Burlington Group or the Minerals Group.


                                       ---
                                       29

<PAGE>



Related Party Transactions
At March 31, 1997, under an interest bearing borrowing arrangement, the Minerals
Group owed the Brink's Group $12.3 million, a decrease of $11.7 million from the
$24.0 million owed at December 31, 1996.

At March 31, 1997,  the Brink's Group owed the Minerals  Group $23.2 million 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 March 31, 1997,  $10.0 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 month period ended March 31, 1997 and 1996,  153,000 shares (at
a cost of $4.0  million)  and no shares,  respectively,  of  Brink's  Stock were
repurchased  under  the  share  repurchase  program  authorized  by the Board of
Directors of the Company (the "Board").

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,  losses by the  Minerals  Group  and/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  quarters of 1997 and 1996,  the Board declared and the Company
paid cash dividends of 2.5 cents per share of Brink's Stock. Preferred dividends
included on the  Company's  statement of  operations  for the three months ended
March 31, 1997 and 1996, are net of $0.9 million and $1.1 million, respectively,
which was the excess of the carrying amount of the preferred stock over the cash
paid  to  holders  of  the  Series  C  Cumulative  Convertible  Preferred  Stock
("Convertible Preferred 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  Brink's  Group will  implement  a new  accounting  standard,  Statement  of
Financial  Accounting  Standards  ("SFAS") No. 128, "Earnings per Share", 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". After the effective date, all prior-period
EPS data  presented  will be restated to conform with the provisions of SFAS No.
128.

                                       ---
                                       30

<PAGE>



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



<CAPTION>
                                                                                      March 31         December 31
                                                                                          1997                1996
- ------------------------------------------------------------------------------------------------------------------

                                                                                   (Unaudited)
<S>                                                                                <C>                      <C>   
ASSETS
Current assets:
Cash and cash equivalents                                                          $     20,191             17,818
Accounts receivable (net of estimated amount uncollectible:
  1997 - $9,190; 1996 - $9,528)                                                         258,397            242,654
Inventories, at lower of cost or market                                                   2,173              2,251
Prepaid expenses                                                                         14,391             12,459
Deferred income taxes                                                                     7,550              7,847
- ------------------------------------------------------------------------------------------------------------------

Total current assets                                                                    302,702            283,029

Property, plant and equipment, at cost (net of accumulated depreciation
   and amortization: 1997 - $66,118; 1996 - $62,900)                                    112,778            113,283
Intangibles, net of amortization                                                        175,483            177,797
Deferred pension assets                                                                   8,761              9,504
Deferred income taxes                                                                    19,458             19,015
Other assets                                                                             12,093             13,046
- ------------------------------------------------------------------------------------------------------------------

Total assets                                                                       $    631,275            615,674
- ------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY
Current liabilities:
Short-term borrowings                                                              $     29,368             29,918
Current maturities of long-term debt                                                      2,816              2,916
Accounts payable                                                                        165,455            155,474
Payable - Pittston Minerals Group                                                         9,263              3,270
Accrued liabilities                                                                      65,845             67,299
- ------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                               272,747            258,877

Long-term debt, less current maturities                                                  28,227             28,723
Postretirement benefits other than pensions                                               3,248              3,145
Deferred income taxes                                                                     2,530              1,880
Payable - Pittston Minerals Group                                                        13,070             13,310
Other liabilities                                                                         4,811              4,750
Shareholder's equity                                                                    306,642            304,989
- ------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                         $    631,275            615,674
- ------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       31

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Operating revenues                                                                  $   371,409            348,095

Costs and expenses:
Operating expenses                                                                      330,911            310,500
Selling, general and administrative expenses                                             32,171             30,687
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                363,082            341,187
- -------------------------------------------------------------------------------------------------------------------

Other operating income, net                                                                 649                223
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                          8,976              7,131
Interest income                                                                             330                892
Interest expense                                                                           (946)            (1,052)
Other expense, net                                                                         (281)            (1,007)
- -------------------------------------------------------------------------------------------------------------------

Income before income taxes                                                                8,079              5,964
Provision for income taxes                                                                2,991              2,203
- -------------------------------------------------------------------------------------------------------------------

Net income                                                                          $     5,088              3,761
- -------------------------------------------------------------------------------------------------------------------


Net income per common share                                                         $       .26                .20
- -------------------------------------------------------------------------------------------------------------------

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

Average common shares outstanding                                                        19,406             19,040
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>


                                       ---
                                       32

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                      <C>  
Cash flows from operating activities:
Net income                                                                          $     5,088              3,761
Adjustments to reconcile net income to net cash provided
   by operating activities:
   Depreciation and amortization                                                          6,959              5,437
   Provision for aircraft heavy maintenance                                               8,186              7,718
   Credit for deferred income taxes                                                        (190)              (356)
   Provision for pensions, noncurrent                                                       567                 29
   Provision for uncollectible accounts receivable                                          699                592
   Other operating, net                                                                     556                251
   Change in operating  assets and  liabilities,  net of effects of acquisitions
      and dispositions:
      (Increase) decrease in accounts receivable                                        (16,443)             5,464
      Decrease (increase) in inventories                                                     78               (397)
      Increase in prepaid expenses                                                       (1,941)            (1,165)
      Increase (decrease) in accounts payable and accrued liabilities                    10,059             (9,118)
      (Increase) decrease in other assets                                                  (150)               261
      (Decrease) increase in other liabilities                                             (444)               683
      Other, net                                                                            776               (478)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                                13,800             12,682
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (6,207)            (4,782)
Proceeds from disposal of property, plant and equipment                                     115              3,155
Aircraft heavy maintenance expenditures                                                  (9,473)            (4,131)
Other, net                                                                                2,106              1,903
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                   (13,459)            (3,855)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Net reductions of debt                                                                     (603)            (3,150)
Payments from (to) - Minerals Group                                                       6,002            (13,177)
Repurchase of common stock                                                               (2,550)                --
Proceeds from exercise of stock options                                                     263                309
Dividends paid                                                                           (1,080)            (1,127)
Cost of stock proposals                                                                      --               (919)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided (used) by financing activities                                          2,032            (18,064)
- -------------------------------------------------------------------------------------------------------------------

Net increase (decrease) in cash and cash equivalents                                      2,373             (9,237)
Cash and cash equivalents at beginning of period                                         17,818             25,847
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                          $    20,191             16,610
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       33

<PAGE>



                            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 first
     quarters of 1997 and 1996 totaled $5,315 and $3,830, respectively.

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


<TABLE>
<CAPTION>
                                                                                   Quarter Ended March 31
                                                                                  1997               1996
- ----------------------------------------------------------------------------------------------------------

<S>                                                                             <C>                 <C>  
Interest                                                                        $  829              1,728
- ----------------------------------------------------------------------------------------------------------

Income taxes                                                                    $  867              1,525
- ----------------------------------------------------------------------------------------------------------
</TABLE>



     During the three month periods ended March 31, 1997 and 1996, capital lease
     obligations  of $50 and $135,  respectively,  were  incurred  for leases of
     property, plant and equipment.

(4)  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.  In addition,  the
     coal subsidiaries  agreed to future  participation in the UMWA 1974 Pension
     Plan.

                                       ---
                                       34

<PAGE>

       

     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.

(5)  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
     resulted in a pretax  charge to  earnings in the first  quarter of 1996 for
     the Company and the Minerals Group 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.  SFAS No.  121 had no impact on the
     Burlington Group.

(6)  The Burlington Group will implement a new accounting standard, Statement of
     Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per Share", 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.

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

(8)  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.


                                       ---
                                       35

<PAGE>



                            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>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Operating revenues:
Burlington                                                                          $   371,409            348,095

Operating profit:
Burlington                                                                          $    10,756              8,686
General corporate expense                                                                (1,780)            (1,555)
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                    $     8,976              7,131
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



In the first quarter of 1997, the  Burlington  Group reported net income of $5.1
million,  or $0.26 per share,  compared with $3.8 million, or $.20 per share, in
the first  quarter of 1996.  Operating  profit  during the first three months of
1997  totaled $9.0  million as compared  with $7.1 million in the  corresponding
1996 period.  Revenues  increased  $23.3  million or 7%,  compared with the 1996
first  quarter.  Operating  expenses  and  selling,  general and  administrative
expenses for the 1997 period  increased $21.9 million,  or 6%, compared with the
same period last year.



                                       ---
                                       36

<PAGE>



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

<TABLE>
<CAPTION>
(In thousands - except per                                                                  Quarter Ended March 31
pound/shipment amounts)                                                                    1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Operating revenues:
Expedited freight services:
  Domestic U.S.                                                                     $   136,672            128,780
  International                                                                         180,891            169,715
- -------------------------------------------------------------------------------------------------------------------

Total expedited freight services                                                        317,563            298,495
Customs clearances                                                                       27,637             28,414
Ocean and other (a)                                                                      26,209             21,186
- -------------------------------------------------------------------------------------------------------------------

Total operating revenues                                                                371,409            348,095

Operating expense                                                                       330,911            310,500
Selling, general and administrative                                                      30,391             29,132
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                361,302            339,632
- -------------------------------------------------------------------------------------------------------------------

Other operating income, net                                                                 649                223
- -------------------------------------------------------------------------------------------------------------------

Operating profit:
  Domestic U.S.                                                                           4,117              3,708
  International                                                                           6,639              4,978
- -------------------------------------------------------------------------------------------------------------------

Total operating profit                                                              $    10,756              8,686
- -------------------------------------------------------------------------------------------------------------------


Depreciation and amortization                                                       $     6,908              5,400
- -------------------------------------------------------------------------------------------------------------------

Cash capital expenditures                                                           $     6,175              4,771
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services shipment growth rate (b)                                       (1.8%)              5.5%
Expedited freight services weight growth rate (b):
  Domestic U.S.                                                                            0.8%               2.9%
  International                                                                            2.5%               9.4%
  Worldwide                                                                                1.7%               6.2%
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services weight (millions of pounds)                                    350.5              344.7
Expedited freight services shipments (thousands)                                          1,275              1,298
- -------------------------------------------------------------------------------------------------------------------

Expedited freight services average:
  Yield (revenue per pound)                                                         $      .906               .866
  Revenue per shipment                                                              $       249                230
  Weight per shipment (pounds)                                                              275                266
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Primarily  includes  international  ocean freight revenues.  Ocean and other
also includes  domestic revenues of $1,721 and $668 for the quarters ended March
31, 1997 and 1996, respectively.

(b) Compared to the same period in the prior year.


Worldwide  revenues  increased  by 7% in the  first  quarter  of 1997 to  $371.4
million,  from $348.1  million in the 1996 quarter.  The $23.3 million growth in
revenues  principally  reflects a 1.7% increase in worldwide  expedited  freight
services pounds shipped, combined with a 5% increase in the world-wide expedited
freight services average yield. Burlington's first quarter 1997 operating profit
amounted to $10.8  million,  an increase  of $2.1  million  (24%) from the level
reported in the first quarter of 1996.

The worldwide  expedited freight services  revenues' increase of 6%, from $298.5
million in the first  quarter 1996 to $317.6  million in the first quarter 1997,
was the result of a 1.7% increase in worldwide expedited freight services weight
shipped,  from 344.7  million  pounds in 1996 to 350.5  million  pounds in 1997,
combined with a 5% increase in the average  expedited  freight  services  yield.
Other revenues increased 9% from $49.6 million in 1996 to $53.8 million in 1997,
due to growth in ocean and other  freight  services.  Total  costs and  expenses
increased  by 6% from  $339.6  million  in  1996  to  $361.3  million  in  1997,
reflecting  increased  transportation  costs, due in part to additional business
volume.

                                       ---
                                       37

<PAGE>



Domestic  expedited  freight  services  revenues  in the first  quarter  of 1997
increased  $7.9  million  (6%) to $136.7  million  from  $128.8  million  in the
comparable  quarter in 1996. Other domestic freight services revenues  increased
$1.1  million  from $0.6 in 1996 to $1.7  million in the first  quarter of 1997.
Domestic operating profit increased to $4.1 million in the first quarter of 1997
compared to $3.7  million in the prior year  period.  The  increase in operating
profit reflects  slightly higher volume of domestic  expedited  freight services
weight  shipped  combined with a 5% increase in the domestic  expedited  freight
services  average  yield.  The increase in yield was due to a  combination  of a
higher average pricing and an increase in the proportion of overnight freight in
the sales  mix.  The  improvement  in the  average  yield  during the 1997 first
quarter was offset in large part by higher transportation costs.

International expedited freight services revenues of $180.9 million in the first
quarter of 1997 represent an $11.2 million (7%) increase over the $169.7 million
reported in the comparable  period in 1996. This increase in revenue is due to a
3% growth in expedited  freight services weight shipped during the first quarter
of 1997 as compared to 1996,  combined with a 4% increase in the average  yield.
The increase in average yield was due in part to a fuel surcharge implemented by
Burlington in March of 1997 in reaction to a corresponding surcharge implemented
by  our  third  party  transportation  providers.  In  addition,   international
non-expedited  services revenues increased 7%, or $3.2 million, to $52.1 million
in the first three months of 1997 from $48.9 million in 1996. The growth in such
revenue  was  due  to  the  continued   expansion  of  ocean  freight  services.
International  operating profit amounted to $6.6 million in the first quarter of
1997,  33% higher  than the 1996 level.  The higher  level of  operating  profit
during the first quarter of 1997  reflects  improved  operating  margins in both
U.S. exports and ocean freight services.

As part of its ongoing  efforts to further  enhance  service quality and improve
efficiencies,  Burlington has formed a Global Innovation Team composed of senior
management  from  various  regions and  assisted by two  independent  consulting
firms. The team is reviewing  Burlington's operating activities to better ensure
that  Burlington  provides the highest  possible 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 "state of the art" information systems for both
customer  and  operational  requirements.  Other  cost and  service  improvement
programs  have been  identified  through  this  process  and are  expected to be
implemented during the balance of 1997.

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. A subsidiary in Brazil operates in such a highly
inflationary  economy.   Additionally,   current  conditions  in  Mexico,  where
Burlington  has a subsidiary,  have  resulted in that economy  being  considered
highly inflationary as of January 1, 1997.

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.



                                       ---
                                       38

<PAGE>



Corporate Expenses
A portion of the Company's  corporate  general and  administrative  expenses and
other  shared  services has been  attributed  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  $1.8  million  and 1.6  million  in the first
quarters of 1997 and 1996, respectively.

Interest Income
Interest  income  decreased $0.6 million to $0.3 million in the first quarter of
1997. The  fluctuation  was primarily  attributed to interest income earned from
amounts owed by the Minerals Group of $0.2 million and $0.7 million in the first
quarters of 1997 and 1996, respectively.

Interest Expense
Interest  expense for the first quarter of 1997  decreased  $0.2 million to $0.9
million  from $1.1  million  in the first  quarter of 1996.  The lower  level of
interest in 1997 as compared to 1996,  was primarily due to lower level of total
outstanding debt.

Other Expense, Net
In the first quarter of 1997,  other net expense  decreased by $0.7 million to a
net  expense of $0.3  million.  The  decrease  in 1997  largely  reflects a loss
recorded  in the first three  months of 1996  related to the  termination  of an
overseas sublease agreement.

Income Taxes
In the first  quarters of 1997 and 1996, 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 of the cost attributable to the Burlington Group.

Cash Flow Requirements
Cash  provided by operating  activities  amounted to $13.8  million in the first
quarter of 1997 compared  with $12.7  million in the first quarter of 1996.  The
increase  in cash  generated  by  operating  activities  occurred as a result of
higher  net income and  noncash  charges,  partially  offset by an  increase  in
funding  requirements for net operating  assets and liabilities.  Cash generated
from operating  activities and payments from the Minerals Group were  sufficient
to fund net investing and share activities, resulting in an increase in cash and
cash equivalents of $2.4 million during the 1997 quarter.

Capital Expenditures
Cash capital  expenditures  for the first quarters of 1997 and 1996 totaled $6.2
million and $4.8 million,  respectively,  excluding equipment  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
$50 million and $55 million,  excluding equipment 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.



                                       ---
                                       39

<PAGE>



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 March 31, 1997,  borrowings of $100.0 million
were  outstanding  under the term loan portion of the Facility and $59.7 million
of additional  borrowings were outstanding  under the remainder of the Facility.
No portion of the total outstanding amount under the Facility at March 31, 1997,
was attributed to the Burlington Group.

Debt
Total  outstanding  debt was $60.4 million at March 31, 1997, a decrease of $1.2
million from the $61.6 million reported at December 31, 1996. At March 31, 1997,
no portion of total debt  outstanding was payable to either the Brink's Group or
the Minerals Group.

Related Party Transactions
At March 31, 1997, under an interest bearing borrowing arrangement, the Minerals
Group owed the  Burlington  Group $1.7 million,  a decrease of $6.0 million from
the $7.7 million owed at December 31, 1996.

At March 31, 1997,  the  Burlington  Group owed the Minerals Group $24.1 million
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 March 31, 1997,
$11.0 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 month period ended March 31, 1997 and 1996,  132,100 shares (at
a cost of $2.6 million) and no shares,  respectively,  of Burlington  Stock were
repurchased  under  the  share  repurchase  program  authorized  by the Board of
Directors of the Company (the "Board").

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  quarters of 1997 and 1996,  the Board  declared  and paid cash
dividends of 6 cents per share of Burlington Stock. Preferred dividends included
on the Company's  statement of  operations  for the three months ended March 31,
1997 and 1996, are net of $0.9 million and $1.1 million, respectively, which was
the excess of the carrying  amount of the preferred  stock over the cash paid to
holders of the Series C Cumulative  Convertible  Preferred  Stock  ("Convertible
Preferred 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
amount equal to accrued and unpaid dividends thereon.



                                       ---
                                       40

<PAGE>



Pending Accounting Change
The  Burlington  Group will implement a new  accounting  standard,  Statement of
Financial  Accounting  Standards  ("SFAS") No. 128, "Earnings per Share", 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.

                                       ---
                                       41

<PAGE>



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



<CAPTION>
                                                                                       March 31        December 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------

                                                                                    (Unaudited)
<S>                                                                                 <C>                      <C>  
ASSETS
Current assets:
Cash and cash equivalents                                                           $     1,679              3,387
Accounts receivable (net of estimated amount uncollectible:
   1997 - $1,512; 1996 - $1,618)                                                         88,844             88,552
Inventories, at lower of cost or market:
   Coal inventory                                                                        35,328             26,495
   Other inventory                                                                        4,407              5,308
- -------------------------------------------------------------------------------------------------------------------

                                                                                         39,735             31,803
Receivable - Pittston Brink's Group/Burlington Group, net                                 6,919                 --
Prepaid expenses                                                                          9,082              8,659
Deferred income taxes                                                                    26,575             27,229
- -------------------------------------------------------------------------------------------------------------------

Total current assets                                                                    172,834            159,630

Property,  plant  and  equipment,  at  cost  (net of  accumulated  depreciation,
   depletion and amortization:
   1997 - $155,314; 1996 - $154,115)                                                    173,446            170,809
Deferred pension assets                                                                  81,915             81,067
Deferred income taxes                                                                    61,515             62,899
Intangibles, net of amortization                                                        110,350            111,103
Coal supply contracts                                                                    50,033             52,696
Receivable - Pittston Brink's Group/Burlington Group                                     26,289             22,071
Other assets                                                                             45,605             46,706
- -------------------------------------------------------------------------------------------------------------------

Total assets                                                                        $   721,987            706,981
- -------------------------------------------------------------------------------------------------------------------


LIABILITIES AND SHAREHOLDER'S EQUITY Current liabilities:
Current maturities of long-term debt                                                        431                395
Accounts payable                                                                         50,160             59,103
Payable - Pittston Brink's Group/Burlington Group, net                                       --             10,757
Accrued liabilities                                                                     114,243            114,470
- -------------------------------------------------------------------------------------------------------------------

Total current liabilities                                                               164,834            184,725

Long-term debt, less current maturities                                                 161,230            124,572
Postretirement benefits other than pensions                                             220,425            219,717
Workers' compensation and other claims                                                  103,580            105,837
Mine closing and reclamation                                                             44,411             43,877
Other liabilities                                                                        39,563             39,913
Shareholder's equity                                                                    (12,056)           (11,660)
- -------------------------------------------------------------------------------------------------------------------

Total liabilities and shareholder's equity                                          $   721,987            706,981
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       42

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                              <C>                       <C>    
Net sales                                                                        $      158,883            170,252

Cost and expenses:
Cost of sales                                                                           153,412            195,885
Selling, general and administrative expenses                                              7,409             11,034
Restructuring and other credits, including litigation accrual                                --            (37,758)
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                160,821            169,161
- -------------------------------------------------------------------------------------------------------------------

Other operating income, net                                                               3,548              3,086
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                          1,610              4,177
Interest income                                                                             282                125
Interest expense                                                                         (2,625)            (2,952)
Other expense, net                                                                         (450)              (373)
- -------------------------------------------------------------------------------------------------------------------

(Loss) income before income taxes                                                        (1,183)               977
Credit for income taxes                                                                  (2,130)            (2,043)
- -------------------------------------------------------------------------------------------------------------------

Net income                                                                                  947              3,020
Preferred stock dividends, net                                                             (901)            (1,065)
- -------------------------------------------------------------------------------------------------------------------

Net income attributed to common shares                                           $           46              1,955
- -------------------------------------------------------------------------------------------------------------------


Net income per common share                                                      $          .01                .25
- -------------------------------------------------------------------------------------------------------------------

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


Average common shares outstanding                                                         8,002              7,822
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>


                                       ---
                                       43

<PAGE>



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



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------

<S>                                                                                 <C>                      <C>  
Cash flows from operating activities:
Net income                                                                          $       947              3,020
Adjustments to reconcile net income to net cash used
   by operating activities:
   Noncash charges and other write-offs                                                      --             29,948
   Depreciation, depletion and amortization                                               8,920              8,728
   Provision for deferred income taxes                                                    2,001              5,094
   Credit for pensions, noncurrent                                                         (847)              (102)
   Provision for uncollectible accounts receivable                                           51                 --
   Equity in earnings of unconsolidated affiliates, net of dividends received               157               (145)
   Other operating, net                                                                    (393)              (367)
   Change in operating assets and liabilities net of effects of acquisitions and
     dispositions:
     Increase in accounts receivable                                                       (414)           (15,444)
     Increase in inventories                                                             (7,931)            (6,567)
     (Increase ) decrease in prepaid expenses                                            (3,425)               585
     Decrease in accounts payable and accrued liabilities                                (8,127)            (8,964)
     Decrease in other assets                                                               223                453
     Decrease in other liabilities                                                       (1,614)           (34,913)
     Decrease in workers' compensation and other claims, noncurrent                      (2,257)            (3,560)
     Other, net                                                                            (106)                99
- -------------------------------------------------------------------------------------------------------------------

Net cash used by operating activities                                                   (12,815)           (22,135)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
Additions to property, plant and equipment                                               (7,458)            (5,380)
Proceeds from disposal of property, plant and equipment                                   1,534              1,444
Acquisitions including related contingent payments                                         (791)              (746)
Other, net                                                                                1,237                900
- -------------------------------------------------------------------------------------------------------------------

Net cash used by investing activities                                                    (5,478)            (3,782)
- -------------------------------------------------------------------------------------------------------------------

Cash flows from financing activities:
Net additions to debt                                                                    36,357              8,655
Payments (to) from - Brink's Group                                                      (11,685)             5,049
Payments (to) from - Burlington Group                                                    (6,002)            13,177
Proceeds from exercise of stock options                                                       4                 10
Dividends paid                                                                           (2,089)            (2,343)
- -------------------------------------------------------------------------------------------------------------------

Net cash provided by financing activities                                                16,585             24,548
- -------------------------------------------------------------------------------------------------------------------

Net decrease in cash and cash equivalents                                                (1,708)            (1,369)
Cash and cash equivalents at beginning of period                                          3,387              4,999
- -------------------------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of period                                          $     1,679              3,630
- -------------------------------------------------------------------------------------------------------------------


See accompanying notes to financial statements.
</TABLE>

                                       ---
                                       44

<PAGE>



                             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  first  quarters  of  1997  and  1996  totaled  $5,449  and  $5,486,
     respectively.

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

<TABLE>
<CAPTION>
                                                                                   Quarter Ended March 31
                                                                                  1997               1996
- ----------------------------------------------------------------------------------------------------------

<S>                                                                          <C>                    <C>  
Interest                                                                     $   2,641              2,833
- ----------------------------------------------------------------------------------------------------------

Income taxes                                                                 $      13                 55
- ----------------------------------------------------------------------------------------------------------
</TABLE>



     During the three month periods ended March 31, 1997 and 1996,  capital loss
     obligations of $346 and $0, respectively were incurred for loss of property
     plant and equipment.

(4)  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.

                                       ---
                                       45

<PAGE>



     The second  payment  of $7,000  was paid in 1996 and was  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 in 1993,  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.

(5)  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.

(6)  The Minerals Group will implement a new accounting  standard,  Statement of
     Financial  Accounting  Standards ("SFAS") No. 128, "Earnings per Share", 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".  After the
     effective  date,  all  prior-period  EPS data presented will be restated to
     conform with the provisions of SFAS No. 128.

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

(8)  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.


                                       ---
                                       46

<PAGE>



                             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>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net sales:
  Coal Operations                                                                   $   154,593            165,468
  Mineral Ventures                                                                        4,290              4,784
- -------------------------------------------------------------------------------------------------------------------

Total net sales                                                                     $   158,883            170,252
- -------------------------------------------------------------------------------------------------------------------


Operating profit:
  Coal Operations                                                                   $     3,623              4,377
  Mineral Ventures                                                                         (455)             1,174
- -------------------------------------------------------------------------------------------------------------------

Segment operating profit                                                                  3,168              5,551
General corporate expense                                                                (1,558)            (1,374)
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                    $     1,610              4,177
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



In the first  quarter of 1997,  the Minerals  Group  reported net income of $0.9
million compared to $3.0 million in the first quarter of 1996.  Operating profit
totaled $1.6  million in 1997 as compared to $4.2  million in the 1996  quarter.
Net sales during the first three  months of 1997  decreased  $11.4  million (7%)
compared to the corresponding  period in 1996. In the first quarter 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 adoption 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 Minerals Group would have
recorded an  operating  loss and a net loss of $3.6  million  and $3.1  million,
respectively, during the first quarter of 1996.


                                       ---
                                       47

<PAGE>





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

<TABLE>
<CAPTION>
                                                                                            Quarter Ended March 31
(In thousands)                                                                             1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net sales                                                                           $   154,593            165,468

Cost of sales                                                                           149,739            192,918
Selling, general and administrative expenses                                              4,936              8,872
Restructuring and other credits, including litigation accrual                                --            (37,758)
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                154,675            164,032
Other operating income, net                                                               3,705              2,941
- -------------------------------------------------------------------------------------------------------------------

Operating profit                                                                    $     3,623              4,377
- -------------------------------------------------------------------------------------------------------------------

Coal sales (tons):
  Metallurgical                                                                           1,891              2,045
  Utility and industrial                                                                  3,229              3,572
- -------------------------------------------------------------------------------------------------------------------

Total coal sales                                                                          5,120              5,617
- -------------------------------------------------------------------------------------------------------------------

Production/purchased (tons):
  Deep                                                                                    1,102              1,062
  Surface                                                                                 2,659              2,716
  Contract                                                                                  363                395
- -------------------------------------------------------------------------------------------------------------------

                                                                                          4,124              4,173
Purchased                                                                                 1,340              1,608
- -------------------------------------------------------------------------------------------------------------------

Total                                                                                     5,464              5,781
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



Coal  Operations  generated  an  operating  profit of $3.6  million in the first
quarter of 1997,  compared  to the $4.4  million  recorded  in the 1996  period.
Operating  profit in the  first  quarter  of 1996  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 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
first quarter 1996 non-recurring  items,  operating profits from Coal Operations
increased by $7.1 million in the 1997 period.



                                       ---
                                       48

<PAGE>



The  operating  profit of Coal  Operations,  excluding  restructuring  and other
non-recurring items, is analyzed as follows:

<TABLE>
<CAPTION>
(In thousands,                                                                              Quarter Ended March 31
except per ton amounts)                                                                    1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                 <C>                    <C>    
Net coal sales (a)                                                                  $   152,698            163,907
Current production cost of coal sold (a)                                                141,572            157,971
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                                                              11,126              5,936
Non-coal margin                                                                             717                608
Other operating income, net                                                               3,705              2,941
- -------------------------------------------------------------------------------------------------------------------

Margin and other income                                                                  15,548              9,485
- -------------------------------------------------------------------------------------------------------------------

Other costs and expenses:
  Idle equipment and closed mines                                                           307                258
  Inactive employee costs                                                                 6,683              7,424
  Selling general and administrative expenses                                             4,935              5,236
- -------------------------------------------------------------------------------------------------------------------

Total other costs and expenses                                                           11,925             12,918
- -------------------------------------------------------------------------------------------------------------------

Operating profit (before restructuring and other credits and
  SFAS No. 121) (b)                                                                 $     3,623             (3,433)
- -------------------------------------------------------------------------------------------------------------------

Coal margin per ton:
  Realization                                                                       $     29.82              29.18
  Current production costs                                                                27.65              28.13
- -------------------------------------------------------------------------------------------------------------------

Coal margin                                                                         $      2.17               1.05
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Excludes non-coal components.

(b)  Restructuring  and other  credits and SFAS No. 121 in 1996  consisted of an
impairment  loss related to the adoption 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 the Coal  Operations as  "Restructuring  and other credits,
including litigation accrual".


Sales  volume of 5.1 million  tons in the first  quarter of 1997 was 0.5 million
tons less than the 5.6 million tons sold in the prior year quarter.  Compared to
the first quarter of 1996,  1997 steam coal sales  decreased by 0.3 million tons
(10%), to 3.2 million tons, and metallurgical coal sales declined by 0.2 million
tons (8%), to 1.9 million tons. Steam coal sales represented 63% of total volume
in 1997 and 64% in 1996.

Total coal margin of $11.1 million for the first quarter of 1997  represented an
increase of $5.2 million from the  comparable  1996 quarter.  The growth in coal
margin primarily reflects a $0.64 per ton (2%) increase in realization, combined
with a decrease  of $0.48 per ton (2%) in the  current  production  cost of coal
sold.  Partially  offsetting these improvements in coal margin was a decrease in
first  quarter  1997 sales volume of 0.5 million  tons.  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.

Negotiations  with  metallurgical  customers  for the contract  year which began
April 1, 1997, are  essentially  complete.  Price  settlements to date have been
slightly  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. As a result, Coal
Operations adjusted, and will continue to adjust,  metallurgical coal production
levels as necessary  in order to take  advantage  of  opportunities  to maximize
metallurgical coal realization.

The current  production cost of coal sold in the first quarter 1997 represents a
$0.48 per ton decrease  from the 1996 level due to lower costs at surface  mines
and a $1.0 million  state credit for coal  produced in Virginia.  These  savings
were  offset,  in part,  by higher  costs at certain deep mines due to temporary
adverse  geological  conditions.  In addition,  current production costs in 1996
were negatively impacted by severe winter weather and higher surface mine costs.
Production in the 1997 quarter of 4.1 million tons,  was  essentially  unchanged
from the 4.2 million tons produced in 1996.  Production levels for surface mines
in 1997 have been  adjusted  to produce at or near  contract  levels in order to
limit the exposure to the spot market. Production levels in 1996 were negatively
impacted by severe winter weather.  First quarter surface  production  accounted
for 64% and 65% of total production in 1997 and 1996, respectively. Productivity
of 37 tons per man day represented a 4% increase from the 1996 level.



                                       ---
                                       49

<PAGE>





Non-coal margin which reflects earnings from the oil, gas and timber businesses,
amounted to $0.7 million,  up slightly  from the $0.6 million  recognized in the
first quarter of 1996.  Other operating  income,  primarily  reflecting gains on
sales of properties  and equipment and third party  royalties,  amounted to $3.7
million  in the  first  three  months  of 1997,  $0.8  million  higher  than the
comparable 1996 period.

Idle equipment and closed mine costs remained consistent at $0.3 million in both
the 1997 and 1996 quarters.  Inactive employee costs, which primarily  represent
long-term employee liabilities for pension and retiree medical costs,  decreased
by $0.7 million to $6.7 million in the 1997 first quarter. This favorable change
primarily  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
in the  first  quarter  of 1997 as a  result  of Coal  Operations  cost  control
efforts. These costs decreased $0.3 million (6%) in 1997 over the 1996 quarter.

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. 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.



                                       ---
                                       50

<PAGE>



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 quarter 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                                                  132              699               321             1,152
- -------------------------------------------------------------------------------------------------------------------

Balance as of March 31, 1997                          $   244           11,740            24,964            36,948
- -------------------------------------------------------------------------------------------------------------------
</TABLE>



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

<TABLE>
<CAPTION>
(In thousands, except                                                                       Quarter Ended March 31
ounce and per ounce data)                                                                  1997               1996
- -------------------------------------------------------------------------------------------------------------------


<S>                                                                                  <C>                     <C>  
Stawell Gold Mine (50% direct interest):
   Gold sales                                                                        $    4,281              4,702
   Other revenue                                                                              9                 82
- -------------------------------------------------------------------------------------------------------------------

Net sales                                                                                 4,290              4,784

Cost of sales                                                                             3,631              2,966
Selling, general and administrative expenses                                                298                262
- -------------------------------------------------------------------------------------------------------------------

Total costs and expenses                                                                  3,929              3,228
- -------------------------------------------------------------------------------------------------------------------

Operating profit-Stawell Gold Mine (50% direct interest)                                    361              1,556
Other operating expense, net (a)                                                           (816)              (382)
- -------------------------------------------------------------------------------------------------------------------

Operating (loss) profit                                                              $     (455)             1,174
- -------------------------------------------------------------------------------------------------------------------


Stawell Gold Mine:
   Mineral Ventures' 50% direct interest:
     Ounces sold                                                                         10,576             11,759
     Ounces produced                                                                     10,951             12,114
   Average per ounce sold (US$):
     Realization                                                                     $      405                400
     Cash cost                                                                              327                242
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a)  Includes  $42 and $617 of  non-Stawell  related  cost of sales and selling,
general and administrative expenses,  respectively,  for the quarter ended March
31, 1997. Includes $1 and $526 of non-Stawell related cost of sales and selling,
general and administrative expenses,  respectively,  for the quarter ended March
31, 1996. Such costs are reclassified to cost of sales and selling,  general and
administrative expenses for presentation 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 $0.5  million in the first  quarter of 1997 as
compared to an  operating  profit of $1.2  million in the 1996  period.  Mineral
Ventures'  50% direct  interest in Stawell's  operations  generated net sales of
$4.3 million in 1997  compared to $4.8  million in the first  quarter of 1996 as
the ounces of gold sold  decreased  from 11.8  thousand  ounces to 10.6 thousand
ounces  (10%).  Operating  profits at Stawell of $0.4  million were $1.2 million
lower than first  quarter  1996 and were  affected by an $85 per ounce  increase
(35%) in the cash  cost of gold  sold,  which was  partially  offset by a $5 per
ounce increase in the selling price of gold. Stawell's cost of gold sold in 1997
was  negatively  impacted  by  temporary  unfavorable  ground  conditions  which
increased  ore  dilution  causing a decrease in recovery and an increase in mine
production costs. Accordingly,  production decreased 1.2 thousand ounces to 11.0
thousand ounces in the first quarter of 1997.

                                       ---
                                       51

<PAGE>



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 $0.4 million, primarily
due to joint venture losses.  Gold exploration costs were essentially  unchanged
from 1996,  and are being  incurred by Mineral  Ventures in Nevada and Australia
with its joint venture partner.

In addition to its  interests  in Stawell,  Mineral  Ventures has a 17% indirect
interest in the Silver Swan base metals  property in Western  Australia.  During
the second  quarter of 1996, it was formally  announced that this nickel deposit
was going to be developed as an  underground  mine with  production  expected to
commence in mid-1997.

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  attributed  to the  Minerals  Group based upon
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 $1.6  million  and $1.4  million for the first
quarter of 1997 and 1996, respectively.

Other Operating Income, Net
Other operating income, net for the first quarter of 1997 increased $0.5 million
to $3.6 million from the $3.1 million  recognized  in the first quarter of 1996.
Other operating  income,  net principally  includes royalty income and gains and
losses from sales of coal assets.

Interest Expense
Interest expense for the first quarter of 1997 decreased by $0.4 million to $2.6
million from $3.0 million in the first quarter of 1996. The decrease in interest
expense in 1997 was the result of a lower  average  effective  interest  rate on
outstanding debt.

Income Taxes
In both the 1997 and 1996 first quarters, 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
a reasonable and an equitable  estimate of the cost attributable to the Minerals
Group.



                                       ---
                                       52

<PAGE>



Cash Flow Requirements
Operating  activities  for the first quarter of 1997 used cash of $12.8 million,
while  operations in the first quarter of 1996 used cash of $22.1  million.  The
improvement  in cash flow reflects  higher levels of net income  (excluding  the
effect of  non-recurring  items)  combined  with  lower  cash  requirements  for
worker's compensation and other claims. 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 121 and a benefit from the reversal of excess restructuring
liabilities.  These items had no effect on cash  generated by  operations.  Cash
flow used by  operating  activities  combined  with cash  required  for  capital
expenditures,  payments to the Brink's and Burlington  Groups, and the net costs
of share  activity,  resulted in a net decrease in cash and cash  equivalents of
$1.7 million and a net increase of Minerals Group borrowings of $36.4 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  quarter of 1997 totaled $7.5 million
compared  to  $5.4  million  in the  1996  first  quarter,  excluding  equipment
expenditures  that have been or are expected to be financed  through capital and
operating leases.  During the first quarter of 1997, Coal Operations and Mineral
Ventures  spent  $6.7  million  and  $0.8  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 $25
million and $30 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.

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 March 31, 1997,  borrowings of $100.0 million
were outstanding  under the term loan portion of the Facility with $59.7 million
of additional  borrowings  outstanding under the remainder of the Facility.  All
outstanding  amounts under the Facility at March 31, 1997 were attributed to the
Minerals Group.

Debt
Total debt  outstanding  at March 31,  1997 was $161.7  million,  an increase of
$36.7 million from the $125.0 million  outstanding  at December 31, 1996.  These
increased borrowings,  which funded cash flow requirements,  were made primarily
under the Facility.

Related Party Transactions
At March 31, 1997, under interest bearing borrowing  arrangements,  the Minerals
Group owed the Brink's Group $12.3 million, a decrease of $11.7 million from the
$24.0  million  owed at December  31,  1996.  The  Minerals  Group also owed the
Burlington  Group  $1.7  million at the end of the first  quarter of 1997,  $6.0
million lower than the $7.7 million owed at year-end 1996.

At March 31, 1997,  the Brink's Group owed the Minerals  Group $23.2 million for
tax payments  representing  the utilization of the Minerals Group's tax benefits
by the Brink's  Group,  of which $10.0 million is expected to be paid within one
year. Also at March 31, 1997, the Burlington Group owed the Minerals Group $24.1
million for tax payments  representing  the utilization of the Minerals  Group's
tax benefits by the Burlington  Group,  of which $11.0 million is expected to be
paid in one year.



                                       ---
                                       53

<PAGE>



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 Burlington  Group consists of the Burlington Air
Express  Inc.  ("Burlington")  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 Company prepares separate financial
statements  for the  Minerals,  Brink's  and  Burlington  Groups in  addition to
consolidated financial information of the Company.

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 the  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 March 31,
1997, the Available Minerals Dividend Amount was at least $21.7 million.

During the first  quarters of 1997 and 1996,  the Board declared and the Company
paid cash dividends of 16.25 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 quarters  totaled $0.9 million and
$1.1 million, respectively.

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 a new  accounting  standard,  Statement  of
Financial  Accounting  Standards  ("SFAS") No. 128, "Earnings per Share", 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". After the effective date, all prior-period
EPS data  presented  will be restated to conform with the provisions of SFAS No.
128.


                                       ---
                                       54

<PAGE>



                           Part II - Other Information



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

(a)  The Registrant's annual meeting of shareholders was held on May 2, 1997.

(b)  Not required.

(c)  The  following  persons  were  elected for terms  expiring in 2000,  by the
     following votes:

                                                   For                Withheld

            R. G. Ackerman                     57,518,088             1,466,869

            J. C. Farrell                      57,520,083             1,464,874

            R. H. Spilman                      57,511,277             1,473,680


     The  selection of KPMG Peat  Marwick LLP as  independent  certified  public
     accountants to audit the accounts of the  Registrant  and its  subsidiaries
     for the year 1997 was approved by the following vote:

                                                                         Broker
          For                 Against             Abstentions          Non-votes

      58,553,441              253,223               178,293               -0-


     Amendment  of the  Registrant's  1988 Stock Option Plan was approved by the
     following vote:

                                                                         Broker
           For                Against             Abstentions          Non-votes

      42,095,663             6,751,808              586,313            9,551,173

     As a result of the approval of the amendment by the shareholders, the total
     number of shares  underlying  options  authorized  for  grant,  but not yet
     granted,  together with options  granted but not yet  exercised,  under the
     1988 Stock Option Plan is  3,664,064,  3,817,349  and  1,039,169  shares of
     Brink's Stock, Burlington Stock and Minerals Stock, respectively.

     Amendment of the Registrant's Non-Employee Directors' Stock Option Plan was
     approved by the following vote:

                                                                         Broker
            For               Against              Abstentions         Non-votes

       45,177,074            3,685,823               570,886           9,551,174

     As a result of the approval of the amendment by the shareholders, the total
     number of shares  underlying  options  authorized  for  grant,  but not yet
     granted,  together with options  granted but not yet  exercised,  under the
     Non-Employee  Directors'  Stock Option Plan is 295,879,  213,164 and 67,000
     shares of Brink's Stock, Burlington Stock and Minerals Stock, respectively.



                                       ---
                                       55

<PAGE>



     Amendment of the Registrant's  Employee Stock Purchase Plan was approved by
     the following vote:

                                                                         Broker
            For               Against             Abstentions          Non-votes

       56,492,341            2,012,108              335,282              145,226


Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits:

     Exhibit Number

     3(b) The Registrant's Bylaws, as amended through May 2, 1997.

     10(a)* Statement of Amendments of The Pittston  Company's 1988 Stock Option
          Plan. Incorporated by reference to Exhibit A to the Registrant's Proxy
          Statement filed March 28, 1997.

     10(b)* Statement  of  Amendments  of The  Pittston  Company's  Non-Employee
          Directors'  Stock Option Plan.  Incorporated by reference to Exhibit B
          to the Registrant's Proxy Statement filed March 28, 1997.

     10(c)* Statement  of Amendment of The  Pittston  Company's  Employee  Stock
          Purchase  Plan.   Incorporated  by  reference  to  Exhibit  C  to  the
          Registrant's Proxy Statement filed March 28, 1997.

     11   Statement re Computation of Per Share Earnings.

(b)  A Report on Form 8-K was filed on January 23, 1997,  with respect to fourth
     quarter 1996  earnings  for each of Pittston  Brink's  Group Common  Stock,
     Pittston  Burlington Group Common Stock and Pittston  Minerals Group Common
     Stock.



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

* Management contract or compensatory plan or arrangement.


                                       ---
                                       56

<PAGE>



                                    SIGNATURE


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


                                                            THE PITTSTON COMPANY



May 15, 1997                                 G. R. ROGLIANO
                           -----------------------------------------------------
                                            (G. R. Rogliano)
                                          Senior Vice President
                                      (Duly Authorized Officer and
                                        Chief Accounting Officer)


                                       ---
                                       57



<TABLE>
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:



<CAPTION>
                                                                                            Quarter Ended March 31
                                                                                           1997               1996
- -------------------------------------------------------------------------------------------------------------------

<S>                                                                                  <C>                    <C>   
Pittston Brink's Group:
Net income attributed to common shares                                               $   15,306             11,839
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                                                        38,189             38,057
Incremental shares of stock options                                                         419                472
- -------------------------------------------------------------------------------------------------------------------

Pro forma shares outstanding                                                             38,608             38,529
- -------------------------------------------------------------------------------------------------------------------

Fully diluted earnings per common share:                                             $      .40               0.31
- -------------------------------------------------------------------------------------------------------------------


Pittston Burlington Group:
Net income attributed to common shares                                               $    5,088              3,761
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                                                        19,406             19,040
Incremental shares of stock options                                                         459                513
- -------------------------------------------------------------------------------------------------------------------

Pro forma common shares outstanding                                                      19,865             19,553
- -------------------------------------------------------------------------------------------------------------------

Fully diluted earnings per common share                                              $      .26               0.19
- -------------------------------------------------------------------------------------------------------------------


Pittston Minerals Group:
Net income attributed to common shares                                               $       46              1,955
Preferred stock dividends, net                                                              901              1,065
- -------------------------------------------------------------------------------------------------------------------

Fully diluted net income attributed to common shares                                 $      947              3,020
- -------------------------------------------------------------------------------------------------------------------

Average common shares outstanding                                                         8,002              7,822
Incremental shares of stock options                                                          56                 61
Conversion preferred stock                                                                1,793              2,118
- -------------------------------------------------------------------------------------------------------------------

Pro forma common shares outstanding                                                       9,851             10,001
- -------------------------------------------------------------------------------------------------------------------

Fully diluted earnings per common share (a):                                         $      .01               0.25
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


(a) Antidilutive, therefore the same as primary.


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


                                       ---
                                       58



                              THE PITTSTON COMPANY

                                     BYLAWS
                       (As amended effective May 2, 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 main tain 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.



<PAGE>



         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  Incorpora  tion 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 pro vides 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.

                                      - 2 -

<PAGE>





         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 Direc  tors 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  pur suant  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.

                                      - 3 -

<PAGE>





    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 share holder'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.



                                      - 4 -

<PAGE>



                                    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,  one of which
shall  consist  of four  directors  and two of  which  shall  consist  of  three
directors.

         4. The number of directors  may at any time be increased or  decreased,
within the  variable  range estab lished 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 direc tors 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 direc tors 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.



                                      - 5 -

<PAGE>



                                   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.

                                      - 6 -

<PAGE>





         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.

                                      - 7 -

<PAGE>





         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 offi cer 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 effec tive 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.

                                      - 8 -

<PAGE>






                                    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 corpo ration.  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.



                                      - 9 -

<PAGE>



                                  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 corpora tion 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 instru ments 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.

                                     - 10 -

<PAGE>






                                  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 cer  tificates  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.



                                     - 11 -

<PAGE>



                                  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.


                                   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 adjourn  ment  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 trans fer of shares on the share transfer books
of the corporation after any such record date fixed as aforesaid.



                                     - 12 -

<PAGE>



                                   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.

                                     - 13 -

<PAGE>




         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.





                                     - 14 -



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