TRAVELERS GROUP INC
10-Q, 1996-08-13
FIRE, MARINE & CASUALTY INSURANCE
Previous: BOSTON FINANCIAL QUALIFIED HOUSING TAX CREDITS LP II, 10-Q, 1996-08-13
Next: IMPERIAL HOLLY CORP, 10-Q, 1996-08-13





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

                                      FORM 10-Q

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

                     For the quarterly period ended June 30, 1996

                                          OR

     [ ]        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 1-9924
                            -----------------------------

                                 Travelers Group Inc.
                (Exact name of registrant as specified in its charter)

                       Delaware                        52-1568099
          (State or other jurisdiction of           (I.R.S. Employer
           incorporation or organization)           Identification No.)


                     388 Greenwich Street, New York, New York 10013
                                                              -----
                  (Address of principal executive offices) (Zip Code)

                                    (212) 816-8000
                 (Registrant's telephone number, including area code)
                              ---------------------


     Indicate by check mark whether the registrant (1) has filed all reports
     required to be filed by Section 13 or 15(d) of the Securities Exchange Act
     of 1934 during the preceding 12 months (or for such shorter period that the
     registrant was required to file such reports), and (2) has been subject to
     such filing requirements for the past 90 days.     Yes   x      No       
                                                            -----       -----

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

     Common stock outstanding as of July 31, 1996: 480,426,079 (adjusted to give
     effect to the three-for-two stock split paid on May 24, 1996)







<PAGE>

                                 Travelers Group Inc.

                                  TABLE OF CONTENTS
                                  -----------------

                            Part I - Financial Information


     Item 1. Financial Statements:                                 Page No.
                                                                   --------

         Condensed Consolidated Statement of Income (Unaudited) - 
           Three and Six Months Ended June 30, 1996 and 1995           3

         Condensed Consolidated Statement of Financial Position -
           June 30, 1996 (Unaudited) and December 31, 1995             4

         Condensed Consolidated Statement of Changes in Stockholders' 
            Equity (Unaudited) - Six Months Ended June 30, 1996        5

         Condensed Consolidated Statement of Cash Flows (Unaudited) - 
           Six Months Ended June 30, 1996 and 1995                     6

         Notes to Condensed Consolidated Financial Statements - 
           (Unaudited)                                                 7


     Item 2. Management's Discussion and Analysis of Financial
             Condition and Results of Operations                      13



                             Part II - Other Information


     Item 1. Legal Proceedings                                        35

     Item 6. Exhibits and Reports on Form 8-K                         35

     Exhibit Index                                                    36

     Signatures                                                       37






                                          2

<PAGE>



                        Travelers Group Inc. and Subsidiaries
                Condensed Consolidated Statement of Income (Unaudited)
                  (In millions of dollars, except per share amounts)


                                  Three Months Ended  Six Months Ended
                                       June 30,           June 30,
                                   1996      1995      1996    1995 
- ------------------------------------------------------------------------
Revenues
Insurance premiums               $2,060    $1,306    $3,316  $2,595 
Commissions and fees                878       722     1,766   1,290 
Interest and dividends            1,417     1,121     2,543   2,164 
Finance related interest and 
    other charges                   287       277       571     548 
Principal transactions              265       225       543     507 
Asset management fees               331       242       648     479 
Other income                        188       279       554     549 
- ------------------------------------------------------------------------
  Total revenues                  5,426     4,172     9,941   8,132 
- ------------------------------------------------------------------------
Expenses
Policyholder benefits and claims  2,319     1,329     3,590   2,663 
Non-insurance compensation and 
    benefits                        958       844     1,930   1,650 
Insurance underwriting, acquisition 
    and operating                   861       469     1,367     952 
Interest                            563       518     1,060     973 
Provision for credit losses          60        41       128      81 
Other operating                     449       389       850     761 
- ------------------------------------------------------------------------
   Total expenses                 5,210     3,590     8,925   7,080 
- ------------------------------------------------------------------------
Gain (loss) on sale of 
    subsidiaries and affiliates     397         -       397       -
- ------------------------------------------------------------------------
Income before income taxes and 
    minority interest               613       582     1,413   1,052 
Provision for income taxes          (81)     (205)     (361)   (370)
Minority interest, net of income taxes
                                     44         -        44       - 
- ------------------------------------------------------------------------

Income from continuing operations   576       377     1,096     682 
- ------------------------------------------------------------------------

Discontinued operations, net of 
    income taxes:
  Income from operations              -        29         -      44 
  Gain on disposition                 -         -         -      20 
- ------------------------------------------------------------------------
Net income                         $576      $406   $ 1,096   $ 746 
========================================================================

Net income per share of common stock
  and common stock equivalents (1):     
  Continuing operations           $1.17     $0.75      $2.20  $1.35 
  Discontinued operations             -      0.06          -   0.14 
- ------------------------------------------------------------------------
Net income                        $1.17     $0.81      $2.20  $1.49 
========================================================================

Weighted average number of common 
    shares outstanding and 
    common stock equivalents 
    (millions) (1)                476.0     475.2      477.0  474.1 
- ------------------------------------------------------------------------

       See Notes to Condensed Consolidated Financial Statements.

       (1)  Current and prior year information has been restated to reflect
            stock split (see Note 1 of Notes to Condensed Consolidated
            Financial Statements).


                                          3




<PAGE>


                        Travelers Group Inc. and Subsidiaries
               Condensed Consolidated Statement of Financial Position
                              (In millions of dollars)

                                                  June 30,    December 31,
                                                    1996          1995   
- -------------------------------------------------------------------------
Assets                                         (Unaudited)
Cash and cash equivalents
  (including $1,068 and $1,072 segregated 
    under federal and other regulations)          $ 1,635      $ 1,866 
Investments and real estate held for sale:
   Fixed maturities, primarily available 
     for sale at market value 
     (cost - $42,159 and $29,652)                  42,044       30,712 
   Equity securities, at market 
     (cost - $967 and $759)                         1,070          856 
   Mortgage loans                                   4,420        4,048 
   Real estate held for sale                          521          321 
   Policy loans                                     1,907        1,888 
   Short-term and other                             4,815        3,140 
- -----------------------------------------------------------------------
   Total investments and real estate held for sale 54,777       40,965 
- -----------------------------------------------------------------------
Securities borrowed or purchased under 
    agreements to resell                           21,246       19,601 
Brokerage receivables                               7,217        6,559 
Trading securities owned, at market value          10,851        8,984 
Net consumer finance receivables                    7,290        7,092 
Reinsurance recoverables                           11,119        6,461 
Value of insurance in force and deferred policy 
    acquisition costs                               2,452        2,172 
Cost of acquired businesses in excess of net assets 2,958        1,928 
Separate and variable accounts                      7,792        6,949 
Other receivables                                   5,866        3,564 
Other assets                                        8,871        7,775 
- -----------------------------------------------------------------------
Total assets                                     $142,074     $113,916 
=======================================================================
Liabilities
Investment banking and brokerage borrowings       $ 3,483     $  2,955 
Short-term borrowings                               2,368        1,468 
Long-term debt                                     10,161        9,190 
Securities loaned or sold under agreements to 
    repurchase                                     22,428       20,619 
Brokerage payables                                  3,493        4,403 
Trading securities sold not yet purchased, at 
    market value                                    6,282        4,563 
Contractholder funds                               14,164       14,535 
Insurance policy and claims reserves               45,012       26,920 
Separate and variable accounts                      7,748        6,916 
Accounts payable and other liabilities             14,148       10,469 
- -----------------------------------------------------------------------
  Total liabilities                               129,287      102,038 
- -----------------------------------------------------------------------
ESOP Preferred stock - Series C                       213          235 
Guaranteed ESOP obligation                            (51)         (67)
- -----------------------------------------------------------------------
                                                      162          168 
TAP-Obligated Mandatorily Redeemable Preferred 
    Securities of Subsidiary Trusts holding 
    solely Junior Subordinated Debt Securities        900            - 
- -----------------------------------------------------------------------
Stockholders' equity (1)                                  
Preferred stock at aggregate liquidation value        763          800 
Common stock ($.01 par value; authorized 
    shares: 1.5 billion; 
    issued shares: 1996 - 553,742,005 shares and 
    1995 - 552,241,886 shares)                          6            6 
Additional paid-in capital                          6,983        6,783 
Retained earnings                                   6,408        5,503 
Treasury stock, at cost (1996 - 77,884,913 
    shares, 1995 - 77,886,615 shares)              (2,102)      (1,835)
Unrealized gain (loss) on investment securities         1          756 
Other, principally deferred compensation and 
    minimum pension liability                        (334)        (303)
- -----------------------------------------------------------------------
  Total stockholders' equity                       11,725       11,710 
- -----------------------------------------------------------------------
Total liabilities and stockholders' equity       $142,074     $113,916 
=======================================================================
See Notes to Condensed Consolidated Financial Statements.
(1)   Current and prior year information has been restated to reflect 
      stock split (see Note 1 of Notes to Condensed Consolidated 
      Financial Statements).


                                         4



<PAGE>


                        Travelers Group Inc. and Subsidiaries
         Condensed Consolidated Statement of Changes in Stockholders' Equity
                                  (Unaudited)
                               (In millions of dollars)




Six months ended June 30, 1996                        Amount     Shares
- ----------------------------------------------------------------------
Preferred stock at aggregate liquidation value           (in thousands)
Balance, beginning of year                           $  800     11,200 
Conversion of Series B preferred stock 
   to common stock                                      (37)      (745)
- ----------------------------------------------------------------------
Balance, end of period                                  763     10,455 
======================================================================
Common stock and additional paid-in capital
Balance, beginning of year (1)                        6,789    552,242 
Conversion of Series B preferred stock to 
   common stock                                          37      1,520 
Issuance of shares pursuant to employee 
   benefit plans                                        188        (20)
Other                                                   (25)         - 
- ----------------------------------------------------------------------
Balance, end of period                                6,989    553,742 
- ----------------------------------------------------------------------
Retained earnings
Balance, beginning of year                            5,503
Net income                                            1,096
Common dividends                                       (143)
Preferred dividends                                     (48)
- -----------------------------------------------------------------------
Balance, end of period                                6,408
- -----------------------------------------------------------------------
Treasury stock (at cost)                         
Balance, beginning of year (1)                       (1,835)   (77,887)
Issuance of shares pursuant to employee benefit  
    plans, net of shares tendered for payment of  
    option exercise price and withholding taxes          50      7,583 
Treasury stock acquired                                (317)    (7,581)
- -----------------------------------------------------------------------
Balance, end of period                               (2,102)   (77,885)
- -----------------------------------------------------------------------
Unrealized gain (loss) on investment securities  
Balance, beginning of year                              756 
Net change in unrealized gains and losses on     
    investment securities, net of tax                  (755)
- ------------------------------------------------------------
Balance, end of period                                    1 
- ------------------------------------------------------------
Other, principally deferred compensation and     
    minimum pension liability                    
Balance, beginning of year                             (303)
Restricted stock activity, net of amortization         (119)
Other                                                    88 
- ------------------------------------------------------------
Balance, end of period                                 (334)
- ------------------------------------------------------------
Total common stockholders' equity and common     
    shares outstanding                              $10,962    475,857 
======================================================================
Total stockholders' equity                          $11,725 
======================================================================

See Notes to Condensed Consolidated Financial Statements.

(1)   Current and prior year information has been restated to reflect stock
      split (see Note 1 of Notes to Condensed Consolidated Financial
      Statements).
                                          5



<PAGE>
                   Travelers Group Inc. and Subsidiaries
         Condensed Consolidated Statement of Cash Flows (Unaudited)
                          (In millions of dollars)

Six months ended June 30,                                 1996        1995
- -----------------------------------------------------------------------------
Cash flows from operating activities
Income from continuing operations before income 
   taxes and minority interest                         $  1,413       $1,052 
Adjustments to reconcile income from continuing                      
   operations before income taxes, to net cash                       
   provided by (used in) operating activities:                       
    Amortization of deferred policy acquisition                      
       costs and value of insurance in force                499          407 
    Additions to deferred policy acquisition costs         (587)        (431)
    Depreciation and amortization                           167          152 
    Provision for credit losses                             128           81 
    Changes in:                                                      
       Trading securities, net                             (148)        (503) 
       Securities borrowed, loaned and repurchase                    
         agreements, net                                    164        5,037 
       Brokerage receivables net of brokerage payables   (1,568)      (3,138)
       Insurance policy and claims reserves                 511          414 
       Other, net                                         1,174          776 
Net cash flows provided by (used in) operating                       
   activities of discontinued operations                      -         (769)
- -----------------------------------------------------------------------------
Net cash provided by (used in) operations                 1,753        3,078 
Income taxes paid                                          (475)        (284)
- -----------------------------------------------------------------------------
  Net cash provided by (used in) operating activities     1,278        2,794 
- -----------------------------------------------------------------------------
Cash flows from investing activities                                   
Consumer loans originated or purchased                   (1,468)      (1,360)

Consumer loans repaid or sold                             1,266        1,069 

Purchases of fixed maturities and equity securities     (15,216)      (7,345)

Proceeds from sales of investments and real estate:
  Fixed maturities available for sale and equity 
  securities                                             12,584        6,605 
  Mortgage loans                                            133          319 
  Real estate and real estate joint ventures                 86          126 
Proceeds from maturities of investments:                             
  Fixed maturities                                        1,748        1,428 
  Mortgage loans                                            417          207 
Other investments, primarily short term, net               (537)      (2,004)
Business acquisition                                     (4,160)           - 
Other, net                                                  (15)        (216)
Net cash flows provided by (used in) investing                       
   activities of discontinued operations                      -        1,169 
- -----------------------------------------------------------------------------
  Net cash provided by (used in) investing activities    (5,162)          (2)
- -----------------------------------------------------------------------------

Cash flows from financing activities                       
Dividends paid                                             (191)        (171)
Subsidiary issuance of preferred stock                      900            - 
Subsidiary's sale of Class A common stock                 1,453            - 

Treasury stock acquired                                    (317)        (151)
Issuance of long-term debt                                1,350        2,625 

Payments and redemptions of long-term debt                 (360)      (1,069)
Net change in short-term borrowings (including 
   investment banking and brokerage borrowings)           1,428       (3,151)

Contractholder fund deposits                                899        1,534
Contractholder fund withdrawals                          (1,469)      (2,189)

Other, net                                                  (40)          (5)
- -------------------------------------------------------------------------------
  Net cash provided by (used in) financing activities     3,653       (2,577)
- -----------------------------------------------------------------------------
Change in cash and cash equivalents                        (231)         215 
Cash and cash equivalents at beginning of period          1,866        1,227 
- -------------------------------------------------------------------------------
Cash and cash equivalents at end of period              $ 1,635      $ 1,442
- -------------------------------------------------------------------------------
Supplemental disclosure of cash flow information:
Cash paid during the period for interest              $   1,033      $   925
==============================================================================
















Supplemental schedule of noncash investing and financing activities
Assets and liabilities of business acquired:
  Invested assets                                      $ 13,884

  Reinsurance recoverables and other assets              10,019 

  Insurance policy and claim reserves                   (18,235)

  Other liabilities                                      (1,508)
- -----------------------------------------------------------------------
  Cash payment                                         $  4,160  
=======================================================================

See Notes to Condensed Consolidated Financial Statements.








                                          6
<PAGE>


                        Travelers Group Inc. and Subsidiaries
           Notes to Condensed Consolidated Financial Statements (Unaudited)


     1. Basis of Presentation
        ---------------------

        The accompanying condensed consolidated financial statements as of June
        30, 1996 and for the three-month and six-month periods ended June 30,
        1996 and 1995 are unaudited and include the accounts of Travelers Group
        Inc. (TRV) and its subsidiaries (collectively, the Company).  In the
        opinion of management, all adjustments, consisting of normal recurring
        adjustments necessary for a fair presentation, have been reflected. 
        The accompanying condensed consolidated financial statements should be
        read in conjunction with the consolidated financial statements and
        related notes included in the Company's Annual Report to Stockholders
        for the year ended December 31, 1995.

        Certain financial information that is normally included in annual
        financial statements prepared in accordance with generally accepted
        accounting principles, but is not required for interim reporting
        purposes, has been condensed or omitted.  

        The Board of Directors on January 24, 1996, declared a three-for-two
        split in TRV's common stock, in the form of a 50% stock dividend, which
        was paid on May 24, 1996 to stockholders of record on May 6, 1996.  At
        TRV's Annual Meeting of Stockholders on April 24, 1996, stockholders
        approved an increase in the number of shares of common stock of TRV
        authorized for issuance from 500 million shares to 1.5 billion shares. 
        Current and prior year information has been restated to reflect the
        stock split.

        Certain reclassifications have been made to the prior year's financial
        statements to conform to the current year's presentation.

        Discontinued operations
        In January 1995 the sale of the group life and related businesses of
        The Travelers Insurance Group Inc. (TIGI) to Metropolitan Life
        Insurance Company (MetLife) was completed and also in January 1995, the
        group medical business was exchanged for a 50% interest in The
        MetraHealth Companies, Inc. (MetraHealth).  The Company's interest in
        MetraHealth was sold on October 2, 1995 and through that date had been
        accounted for on the equity method.  In 1995 the Company's discontinued
        operations reflect the results of the medical insurance business not
        transferred, plus its equity interest in the earnings of MetraHealth
        through the date of sale.  Revenues from discontinued operations for
        the three months and six months ended June 30, 1995 amounted to $377
        million and $716 million, respectively.  Included in net income from
        discontinued operations for the six months ended June 30, 1995 is the
        gain from the sale in January 1995 of the Company's group life
        insurance business.

        FAS 121.  Effective January 1, 1996 the Company adopted Statement of
        Financial Accounting Standards No. 121, "Accounting for the Impairment
        of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" (FAS
        121).  This statement establishes accounting standards for the
        impairment of long-lived assets and certain identifiable intangibles to
        be disposed of.  This statement requires a write down to fair value
        when long-lived assets to be held and used are impaired.  The statement
        also requires long-lived assets to be disposed of (e.g. real estate
        held for sale) be carried at the lower of cost or fair value less cost
        to sell, and does not allow such assets to be depreciated.  The
        adoption of this standard did not have a material impact on the
        Company's financial condition, results of operations or liquidity. 







                                          7



<PAGE>


        Notes to Condensed Consolidated Financial Statements (continued)


     2. Acquisition
        -----------

        On April 2, 1996, Travelers/Aetna Property Casualty Corp. (TAP), an
        indirect majority-owned subsidiary of the Company, purchased from Aetna
        Life and Casualty Company (Aetna) all of the outstanding capital stock
        of The Aetna Casualty and Surety Company (ACSC) and The Standard Fire
        Insurance Company (SFIC) (collectively, Aetna P&C) for approximately
        $4.16 billion in cash.  The acquisition was accounted for under the
        purchase method of accounting and, accordingly the condensed
        consolidated financial statements include the results of Aetna P&C's
        operations only from the date of acquisition.  TAP also owns The
        Travelers Indemnity Company (Travelers Indemnity), and is the primary
        vehicle through which the Company engages in the property and casualty
        insurance business.

        To finance the $4.16 billion purchase price and transaction costs, and
        capital contributions of $710 million to Aetna P&C, TAP borrowed $2.65
        billion from a syndicate of banks under a five-year revolving credit
        facility (the Credit Facility) and sold approximately 33 million shares
        of its Class A Common Stock representing approximately 9% of its
        outstanding common stock (at that time) to four private investors,
        including Aetna, for an aggregate of $525 million.  TIGI, a wholly
        owned subsidiary of the Company, acquired approximately 328 million
        shares of Class B Common Stock of TAP in exchange for contributing the
        outstanding capital stock of Travelers Indemnity and a capital
        contribution of approximately $1.14 billion.  In addition, TRV
        purchased from TAP $540 million of Series Z Preferred Stock of TAP. 
        Approximately $18 million of the purchase price was funded through the
        settlement of receivables from Aetna.

        TRV funded its purchase of Series Z Preferred Stock of TAP and the
        capital contribution made by TIGI from the issuance of $920 million of
        debt, and from $760 million of cash on hand.

        On April 23, 1996, TAP sold in a public offering approximately 39
        million shares of its Class A Common Stock, representing approximately
        9.75% of its outstanding common stock, for total proceeds of $928
        million.  On April 24, 1996, TAP sold in a public offering $500 million
        of 6 3/4% Notes due April 15, 2001 and $200 million of 7 3/4% Notes due
        April 15, 2026. On April 26, 1996, Travelers P&C Capital I, a subsidiary
        trust of TAP, issued $800 million of 8.08% Trust Preferred Securities
        in a public offering.  On May 10, 1996, Travelers P&C Capital II, a
        subsidiary trust of TAP, issued $100 million of 8.00% Trust Preferred
        Securities in a public offering.  These Trust Preferred Securities,
        which are fully and unconditionally guaranteed by TAP, have a
        liquidation value of $25 per Trust Preferred Security and are
        mandatorily redeemable under certain circumstances.  The aggregate
        proceeds from the above offerings of $2.528 billion together with the
        proceeds from the issuance by TAP of approximately $700 million of
        commercial paper were used to repay in full the borrowings under the
        credit facility and to redeem in full TAP's Series Z Preferred Stock.

        The assets and liabilities of Aetna P&C are reflected in the Condensed
        Consolidated Statement of Financial Position at June 30, 1996 on a
        fully consolidated basis at management's best estimate of their fair
        values, based on currently available information.  Evaluation and
        appraisal of assets and liabilities is continuing, including
        adjustments to investments, deferred acquisition costs, financial
        guarantee obligations which the Company expects to assume, designate
        as held for sale and actively market, claim reserves to conform the 
        accounting policy regarding discounting to that historically used by 
        the Company, liabilities for lease and severance costs relating to 
        a restructuring plan for the business acquired, other assets and 
        liabilities and related deferred income tax amounts; and allocation of 
        the purchase price may be 



                                          8



<PAGE>


        Notes to Condensed Consolidated Financial Statements (continued)

        adjusted.  The excess of the purchase price over the estimated fair
        value of net assets is approximately $1.14 billion and will be
        amortized over 40 years.

        During the second quarter of 1996 TAP recorded charges related to the
        acquisition and integration of Aetna P&C.  These charges resulted
        primarily from anticipated costs of the merger and the application of
        Travelers strategies, policies and practices to Aetna P&C reserves and
        include:  $301.9 million after tax and minority interest ($566.5
        million before tax and minority interest) in reserve increases, net of
        reinsurance, related primarily to cumulative injury claims other than
        asbestos (CIOTA); and an $18.7 million after tax and minority interest
        ($35 million before tax and minority interest) provision for lease and
        severance costs of Travelers Indemnity related to the restructuring
        plan for the merger.  In addition the Company recognized a gain of $363
        million (before and after tax) from the issuance of shares of Class A
        Common Stock by TAP and such gain is not reflected in the pro forma
        financial information below.

        The unaudited pro forma condensed results of operations presented below
        assume the above transactions had occurred at the beginning of each of
        the periods presented:
                                                      Six Months Ended June 30,
                                                     --------------------------
                           Pro Forma                   1996           1995
             ------------------------------------------------------------------
             Revenues                                 $11,541       $10,673
                                                       ======        ======
             Income from continuing operations        $   859      $    303
                                                       ======           ===

             Net income                               $   859      $    367
                                                       ======           ===

             Net income per share:                        

               Continuing operations                  $  1.70      $   0.55
                                                         ====          ====


               Net income                             $  1.70      $   0.69
                                                         ====          ====

        Excluding the charges discussed above associated with the acquisition
        of Aetna P&C, which total $320.6 million after tax and minority
        interest, pro forma income from continuing operations and net income
        would have been $1.18 billion or $2.38 per share for the six months
        ended June 30, 1996.  Historical results of Aetna P&C in the second
        quarter of 1995 include a charge of $750 million ($488 million after
        tax) representing an addition to environmental-related claims reserves.

        The unaudited pro forma condensed financial information is not
        necessarily indicative either of the results of operations that would
        have occurred had this transaction been consummated at the beginning of
        the periods presented or of future operations of the combined
        companies.

     3. Debt
        ----

        Investment banking and brokerage borrowings consisted of the following:

        (millions)                  June 30, 1996     December 31, 1995
        ---------                   -------------     -----------------
        Commercial paper              $3,205               $2,401
        Uncollateralized borrowings      278                  399
        Collateralized borrowings          -                  155
                                    --------               ------
                                      $3,483               $2,955
                                       =====                =====





                                          9



<PAGE>


        Notes to Condensed Consolidated Financial Statements (continued)


        Investment banking and brokerage borrowings are short-term and include
        commercial paper and collateralized and uncollateralized borrowings
        used to finance Smith Barney Holdings Inc.'s (Smith Barney) operations,
        including the securities settlement process.  The collateralized and
        uncollateralized borrowings bear interest at variable rates based
        primarily on the Federal Funds interest rate.  Smith Barney has a
        commercial paper program that consists of both discounted and
        interest-bearing paper.   In addition, Smith Barney has substantial
        borrowing arrangements consisting of facilities that it has been
        advised are available, but where no contractual lending obligation
        exists.

        Short-term borrowings consisted of commercial paper outstanding as
     follows:

<TABLE><CAPTION>
         (millions)                                   June 30, 1996      December 31, 1995
         ---------                                    -------------      -----------------
         <S>                                          <C>                <C>
          Travelers Group Inc.                        $    247             $      -
          Commercial Credit Company                      1,436                1,394
          Travelers/Aetna Property Casualty Corp.          631                    -
          The Travelers Insurance Company                   54                   74
                                                        ------               ------
                                                        $2,368               $1,468
                                                         =====                =====
</TABLE>

        TRV, Commercial Credit Company (CCC), TAP and The Travelers Insurance
        Company (TIC) issue commercial paper directly to investors.  Each
        maintains unused credit availability under its respective bank lines of
        credit at least equal to the amount of its outstanding commercial
        paper.  Each may borrow under its revolving credit facilities at
        various interest rate options and compensates the banks for the
        facilities through commitment fees.  

        TRV, CCC and TIC have an agreement with a syndicate of banks to provide
        $1.0 billion of revolving credit, to be allocated to any of TRV, CCC or
        TIC.  The participation of TIC in this agreement is limited to $250
        million.  The revolving credit facility consists of a five-year
        revolving credit facility which expires in 2001.  Currently, $400
        million is allocated to TRV, $475 million to CCC and $125 million to
        TIC.  Under this facility TRV is required to maintain a certain level
        of consolidated stockholders' equity (as defined in the agreement).  At
        June 30, 1996, this requirement was exceeded by approximately $3.7
        billion.  In addition to the five-year revolving credit facility, TRV,
        during the second quarter of 1996, entered into a 364-day revolving
        credit and bid loan agreement with a bank to provide $75 million of
        revolving credit.

        CCC also has a committed and available revolving credit facility on a
        stand-alone basis of $1.5 billion, which expires in 2001.

        CCC is limited by covenants in its revolving credit agreements as to
        the amount of dividends and advances that may be made to its parent or
        its affiliated companies.  At June 30, 1996, CCC would have been able
        to remit $273 million to its parent under its most restrictive
        covenants. 

        As discussed in Note 2, during the first quarter of 1996 TAP entered
        into a five-year revolving credit facility in the amount of $2.65
        billion with a syndicate of banks led by Citibank, N.A., Chemical Bank
        and Morgan Guaranty Trust Company.  This facility expires in March 2001
        and was used to finance the purchase of Aetna P&C.  All borrowings
        under this facility have been repaid in full and the amount of the
        facility was subsequently reduced to $1.2 billion, currently there are
        no borrowings outstanding under this facility.





                                          10



<PAGE>




        Notes to Condensed Consolidated Financial Statements (continued)

        Long-term debt, including its current portion, consisted of the
        following:

<TABLE><CAPTION>
        (millions)                                   June 30, 1996      December 31, 1995
        ---------                                    -------------      -----------------
        <S>                                          <C>                <C>
        Travelers Group Inc.                          $2,023               $2,042
        Commercial Credit Company                      5,400                5,200
        Smith Barney Holdings Inc.                     1,975                1,875
        Travelers/Aetna Property Casualty Corp.          700                    -
        The Travelers Insurance Group Inc.                63                   73
                                                      ------               ------
                                                     $10,161               $9,190
                                                      ======                =====
</TABLE>

        In December 1995, TRV, through a private placement, issued $100 million
        principal amount of 6 1/4% Notes due December 1, 2005, and $100 million
        principal amount of 7% Notes due December 1, 2025, substantially all of
        which was exchanged for registered debt in June 1996.

        During the first six months of 1996, CCC issued $400 million and Smith
        Barney issued $250 million of notes with varying interest rates and
        maturities.

        Smith Barney has a $1.0 billion revolving credit agreement with a bank
        syndicate that extends through May 1999.  In addition, Smith Barney has
        a $500 million 364-day revolving credit agreement that extends through
        May 1997.  As of June 30, 1996, there were no borrowings outstanding
        under either facility.  

        Smith Barney is limited by covenants in its revolving credit facility
        as to the amount of dividends that may be paid to TRV.  The amount of
        dividends varies based upon, among other things, levels of net income
        of Smith Barney.  At June 30, 1996, Smith Barney would have been able
        to remit approximately $532 million to TRV under its most restrictive
        covenants.

        TIGI is subject to various regulatory restrictions that limit the
        maximum amount of dividends available to its parent without prior
        approval of the Connecticut Insurance Department.  A maximum of $580
        million of statutory surplus is available in 1996 for such dividends
        without Department approval.

     4. TAP - Obligated Mandatorily Redeemable Preferred Securities of
        --------------------------------------------------------------
        Subsidiary Trusts
        -----------------

        The sole assets of Travelers P&C Capital I and Travelers P&C Capital II
        are Junior Subordinated Debt Securities.  These debt securities are
        eliminated in consolidation and at June 30, 1996 were as follows:

        (in millions)               Amount      Interest Rate   Maturity Date  
                                    ------      -------------   -------------

        Travelers P&C Capital I     $800            8.08%        April 30, 2036

        Travelers P&C Capital II    $100            8.00%        May 15, 2036



                                          11





<PAGE>

        Notes to Condensed Consolidated Financial Statements (continued)

     5. Contingencies
        -------------

        Certain subsidiaries of TIGI are in arbitration with underwriters at
        Lloyd's of London (Lloyd's) in New York State to enforce reinsurance
        contracts with respect to recoveries for certain asbestos claims.  The
        dispute involves the ability to aggregate asbestos claims under a
        market agreement between Lloyd's and those subsidiaries or under the
        applicable reinsurance treaties.  

        On insurance contracts written many years ago, the Company continues to
        receive claims asserting alleged injuries and damages from asbestos and
        other hazardous and toxic substances.  In relation to these claims, the
        Company carries on a continuing review of its overall position, its
        reserving techniques and reinsurance recoverables.  In each of these
        areas of exposure, the Company has endeavored to litigate individual
        cases and settle claims on favorable terms.  Given the vagaries of
        court coverage decisions, plaintiffs' expanded theories of liability,
        the risks inherent in major litigation and other uncertainties, it is
        not presently possible to quantify the ultimate exposure or range of
        exposure represented by these claims to the Company's financial
        condition, results of operations or liquidity.  The Company believes
        that it is reasonably possible that the outcome of the uncertainties
        regarding environmental and asbestos claims could result in a liability
        exceeding  reserves by an amount that would be material to the
        Company's operating results in a future period.  However, it is not
        likely that these claims will have a material adverse effect on the
        Company's financial condition or liquidity.

        In the ordinary course of business TRV and/or its subsidiaries are also
        defendants or co-defendants in various litigation matters, other than
        environmental and asbestos claims.  Although there can be no
        assurances, the Company believes, based on information currently
        available, that the ultimate resolution of these legal proceedings
        would not be likely to have a material adverse effect on the Company's
        results of operations, financial condition or liquidity.






                                          12


<PAGE>
     Item 2. MANAGEMENT'S DISCUSSION and ANALYSIS of FINANCIAL CONDITION
                              and RESULTS of OPERATIONS
                                        
     Consolidated Results of Operations

                                                     
                                        Three Months Ended   Six Months Ended
                                            June 30,            June 30,
                                        -------------------------------------
          (In millions, except per          1996   1995       1996     1995
          share amounts)
          -------------------------------------------------------------------
          Revenues                        $5,426  $4,172     $9,941   $8,132
                                          ======  ======     ======   ======

          Income from continuing            
          operations                        $576    $377     $1,096   $  682
          Income from discontinued                                       
          operations                           -      29          -       64
                                            ----    ----      -----      ---
          Net income                        $576    $406     $1,096   $  746
                                            ====    ====     ======     ====
          Earnings per share*:
            Continuing operations          $1.17   $0.75     $ 2.20    $1.35
            Discontinued operations            -    0.06          -     0.14
                                           -----   -----      -----    -----
            Net income                     $1.17   $0.81     $ 2.20    $1.49
                                           =====   =====      =====    =====
          Weighted average number of
            common shares                  
            outstanding and common stock   476.0   475.2      477.0    474.1
            equivalents*                   =====   =====      =====    =====

(*) Adjusted for the three-for-two stock split.

     Acquisition
     As discussed in Note 2 of Notes to the Condensed Consolidated Financial
     Statements, on April 2, 1996,  Travelers/Aetna Property Casualty Corp.
     (TAP), an indirect majority-owned subsidiary of Travelers Group Inc. (TRV),
     completed the acquisition of the domestic property and casualty insurance
     subsidiaries of Aetna Life and Casualty Company (Aetna P&C) for
     approximately $4.16 billion in cash.  This acquisition was financed in part
     by the issuance by TAP of common stock resulting in a minority interest in
     TAP of approximately 18%.  The acquisition was accounted for under the
     purchase method of accounting and, accordingly the condensed consolidated
     financial statements include the results of Aetna P&C's operations only
     from the date of acquisition.  TAP also owns The Travelers Indemnity
     Company (Travelers Indemnity), and is the primary vehicle through which TRV
     and its subsidiaries (collectively, the Company) engage in the property and
     casualty insurance business.


                                          13





<PAGE>

     Results of Operations
     Consolidated income from continuing operations for the quarter ended June
     30, 1996 was $576 million, and includes the following:

        - Portfolio losses of $58.8 million after tax 

        - Adjustment of $301.9 million (after tax and minority interest) to
          loss reserves and other insurance accounts of Aetna's property
          casualty operations, related primarily to cumulative injury claims
          other than asbestos (CIOTA) 

        - Restructuring costs of $18.7 million (after tax and minority
          interest) incurred by Travelers Indemnity, associated with the
          acquisition of Aetna P&C

        - Gain of $363.0 million after tax recognized from the sale of shares
          of Class A Common Stock by TAP  

        - Net gain of $25.9  million after tax from disposition of investment
          advisory affiliates, including RCM Capital Management 

     This compares with income from continuing operations of $377 million in the
     1995 period, which included reported investment portfolio gains of $4
     million.  Excluding these items, income from continuing operations for the
     second quarter of 1996 was 52% above the comparable period in 1995,
     primarily reflecting improved performance at Smith Barney, Primerica
     Financial Services, Travelers Life and Annuity and the inclusion of the
     business acquired from Aetna.

     Income from continuing operations for the six months ended June 30, 1996,
     was $1.096 billion, compared to $682 million in the 1995 period.  Included
     in the 1996 six-month period are portfolio losses of $18.2 million and the
     other special items explained above, compared to $14.0 million in portfolio
     losses in the 1995 six-month period.  Excluding these items, income from
     continuing operations for the first six months of 1996 was 50% above the
     comparable period in 1995. 

     The effective income tax rate for the three months and six months ended
     June 30, 1996 is below the statutory rate of 35% due primarily to the
     nontaxability of the gain recognized from the sale of shares of Class A
     Common Stock by TAP.

     Discontinued Operations
     In January 1995 the sale of the group life and related businesses of The
     Travelers Insurance Group Inc. (TIGI) to Metropolitan Life Insurance
     Company (MetLife) was completed and also in January 1995, the group medical
     business was exchanged for a 50% interest in The MetraHealth Companies,
     Inc. (MetraHealth).  The Company's interest in MetraHealth was sold on
     October 2, 1995 and through that date had been accounted for on the equity
     method.  In 1995 the Company's discontinued operations reflect the results
     of the medical insurance business not transferred, plus its equity interest
     in the earnings of MetraHealth through the date of sale.  Revenues from
     discontinued operations for the three months and six months ended June 30,
     1995 amounted to $377 million and $716 million, respectively.  Included in
     net income from discontinued operations for the six months ended June 30,
     1995 is the gain from the sale in January 1995 of the Company's group life
     insurance business. 
                                          14





<PAGE>




     The following discussion presents in more detail each segment's
     performance. 

          Segment Results for the Three Months Ended June 30, 1996 and 1995
          -----------------------------------------------------------------

     Investment Services                             
                                           Three Months Ended June 30,
                                   ---------------------------------------------
           (millions)                      1996               1995
- --------------------------------------------------------------------------------
                                 Revenues     Net income  Revenues   Net income
- --------------------------------------------------------------------------------
           Smith Barney           $1,970         $230      $1,692        $135
================================================================================

     Smith Barney 
     Smith Barney reported record net income of $230 million for the three
     months ended June 30, 1996, compared to $135 million reported for the three
     months ended June 30, 1995.  

     Smith Barney Revenues                           
                                          Three Months Ended June 30,
                                          ---------------------------
                (millions)                      1996          1995
                -----------------------------------------------------
                Commissions                   $  577        $  491
                Investment banking               298           226
                Principal trading                265           225
                Asset management fees            331           242
                Interest income, net*            100            97
                Other income                      37            38
                -----------------------------------------------------
                Net revenues*                 $1,608        $1,319
                =====================================================

     *  Net of interest expense of $362 million and $373 million for the three-
        month period ended June 30, 1996 and 1995, respectively.  Revenues
        included in the condensed consolidated statement of income are before
        deductions for interest expense.

     Revenues, net of interest expense, increased 22% compared to 1995's second
     quarter, reflecting increases in several categories.  Commission revenues
     increased by 17% to $577 million in the 1996 second quarter compared to
     $491 million in the 1995 period.  The increase reflects strong activity in
     the over-the-counter and listed securities markets as well as increased
     mutual fund sales.  Investment banking revenues increased 32% to a record
     $298 million in the 1996 second quarter compared to $226 million in the
     1995 period, reflecting strong volume in equity, high yield and corporate
     debt and public finance underwritings as well as fee income from merger and
     acquisition advisory activity.  Principal trading revenues of $265 million
     for the 1996 second quarter increased 18% over the 1995 period with
     particular strength in over-the-counter equities and municipal trading. 
     Asset management fees were $331 million in the 1996 second quarter compared
     to $242 million in the 1995 period.  This increase reflects growth in
     assets under management, which at June 30, 1996 reached a record $103.7
     billion, up from $87.4 billion a year ago, and also reflects fees
     associated with bringing in-house all the administrative functions for
     proprietary mutual funds and money funds in the third quarter of 1995.  Net
     interest income was $100 million in the 1996 second quarter, up 3% from $97
     million in the 1995 period primarily due to increased margin lending to
     clients.



                                          15





<PAGE>




     Total expenses, excluding interest, increased 13% to $1.231 billion in the
     1996 second quarter as compared to $1.086 billion in the 1995 period.  This
     increase was driven by higher production-related compensation and benefits
     expense.  Expenses other than interest and employee compensation and
     benefits were $333 million in the 1996 period compared to $298 million in
     the 1995 period.  Smith Barney's ratio of non-compensation expenses to net
     revenues stood at 20.7% at the end of the second quarter of 1996 compared
     to 22.6% in the comparable 1995 period.  Smith Barney continues to maintain
     its focus on controlling fixed expenses.  

     Smith Barney's business is significantly affected by the levels of activity
     in the securities markets, which in turn are affected by the level and
     trend of interest rates, the general state of the economy and the national
     and worldwide political environments, among other factors.  An increasing
     interest rate environment could have an adverse impact on Smith Barney's
     businesses, including commissions (which are linked in part to the economic
     attractiveness of securities relative to time deposits) and investment
     banking (which is affected by the relative benefit to corporations and
     public entities of issuing public debt and/or equity versus other avenues
     for raising capital).  Such effects, however, could be at least partially
     offset by a strengthening U.S. economy that would include growth in the
     business sector -- accompanied by an increase in the demand for capital --
     and an increase in the capacity of individuals to invest.  A decline in
     interest rates could favorably impact Smith Barney's business.  Smith
     Barney will continue to concentrate on building its asset management
     business, which tends to provide a more predictable and steady income
     stream than its other businesses.  Smith Barney continues to maintain tight
     expense controls which management believes will help the firm weather
     periodic downturns in market conditions.

     Smith Barney's principal business activities are, by their nature, highly
     competitive and subject to various risks, particularly volatile trading
     markets and fluctuations in the volume of market activity.  While higher
     volatility can increase risk, it can also increase order flow, which drives
     many of Smith Barney's businesses.  Other market and economic conditions,
     and the size, number and timing of transactions may also impact net income.
     As a result, revenues and profitability can vary significantly from year to
     year, and from quarter to quarter.  

     Note 19 of Notes to the Consolidated Financial Statements included in the
     Company's 1995 Annual Report describes Smith Barney's activities in
     derivative financial instruments, which are used primarily to facilitate
     customer transactions.

     Assets Under Management            
                                                       At June 30,
                                                 ---------------------
                 (billions)                         1996          1995
                 -------------------------------------------------------
                 Smith Barney                     $103.7        $ 87.4 
                 Travelers Life and Annuity (1)     21.1          20.9
                 -------------------------------------------------------
                 Total Assets Under            
                 Management (2)                   $124.8        $108.3
                 =======================================================

     (1)  Part of the Life Insurance Services segment.
     (2)  Excludes assets under management at RCM Capital Management of $25.5
          billion in 1995 (sold in June 1996).







                                          16





<PAGE>




     Consumer Finance Services
                                   Three Months Ended June 30,
                         -----------------------------------------------
      (millions)                    1996                 1995
- ------------------------------------------------------------------------
                         Revenues   Net income   Revenues     Net income
- ------------------------------------------------------------------------
      Consumer Finance        
      Services(1)             $348        $61        $338      $60
========================================================================

     (1)  Net income in 1996 includes a portion of the gain ($.7 million) from
          the disposition of RCM Capital Management, a California Limited
          Partnership (RCM).

     Earnings before the gain on the disposition of RCM for the second quarter
     of 1996 were even with the second quarter of 1995.  The impact of a 5%
     higher level of receivables and improved margins was offset by higher loan
     losses as well as an increase in the loan loss reserve.  At June 30, 1996,
     consumer finance receivables totaled $7.463 billion.

     The average yield on the portfolio, at 15.40%, was lower than the 1995
     second quarter yield of 15.57%.  Net interest margin, at 8.82%, was up 13
     basis points compared with the prior year's second quarter, because of
     lower funding costs.

     Delinquencies in excess of 60 days were 2.18% as of June 30, 1996, slightly
     lower than 2.21% at the end of the first quarter of 1996, but higher than
     the 1.86% level at the end of the 1995 second quarter.  Despite the
     favorable delinquency rate comparison, the charge-off rate for the second
     quarter of 1996 was 2.92%, up from 2.14% in the comparable 1995 period and
     from 2.87% in the first quarter of 1996.  In part, these trends reflect the
     high level of personal bankruptcies affecting the credit industry.  As a
     result of the higher losses, reserves as a percentage of net receivables
     were increased in the second quarter of 1996 to 2.92%, up from 2.88% at
     March 31, 1996 and 2.64% at June 30, 1995.
                                               As of, and for, the
                                             Three Months Ended June 30,
                                          ------------------------------
                                                 1996         1995
                                          ------------------------------

                Allowance for credit
                losses as % of                   
                  net outstandings               2.92%       2.64%
                Charge-off rate for the          
                period                           2.92%       2.14%

                60 + days past due on a
                contractual basis as a % 
                  of gross consumer              
                  finance receivables            
                  at quarter end                 2.18%       1.86%

     The total number of offices at the end of the quarter stood at 860, which
     includes the addition of 10 offices from the March 31, 1996 acquisition of
     Hawaii-based Servco Financial Corp.  During the quarter, the Company
     completed its initial conversion of 28 existing retail offices into
     $.M.A.R.T.(SM) Solution Centers -- devoted exclusively to servicing the
     segment's growing business of underwriting real estate loans for Primerica
     Financial Services (PFS).

     The Consumer Finance segment results for the second quarter of 1996
     continued to be influenced by a higher level of loan losses, which the
     Company now believes should continue throughout this year, as a result of a
     higher level of personal bankruptcies.  Also, near-term earnings for this
     segment are expected to be affected by a higher level of expenses, as the
     Company implements additional investments in marketing, training and
     systems enhancements in order to capitalize on future growth opportunities.
     Consequently, the Company believes that the segment's operating earnings in
     the second half of 1996 




                                          17





<PAGE>


     could be 15% or more below comparable 1995 levels.  The Company expects
     improvement in the second half of 1997 results, however, which would make 
     year-over-year, 1997 to 1996, comparisons favorable.

     The statements contained in the foregoing paragraph may be deemed to be
     forward-looking statements within the meaning of Section 27A of the
     Securities Act of 1933, as amended, and Section 21E of the Securities
     Exchange Act of 1934, as amended.  Forward-looking statements are typically
     identified by the words "believe," "expect," "anticipate," "intend,"
     "estimate" and similar expressions.  These forward-looking statements are
     based largely on the Company's expectations and are subject to a number of
     risks and uncertainties, certain of which are beyond the Company's control.
     Actual results could differ materially from these forward-looking
     statements as a result of a number of factors, including (i) changes in the
     consumer lending industry as a result of economic or regulatory influences,
     (ii) changes in the interest rate environment and general economic
     conditions, (iii) the composition of the Company's receivables portfolio
     (i.e. product mix) and (iv) the level of business competition.  The Company
     undertakes no obligation to update publicly or revise any forward-looking
     statements.

     Life Insurance Services
                                          Three Months Ended June 30,
                                   ---------------------------------------------
           (millions)                      1996                 1995
           ---------------------------------------------------------------------
                                   Revenues    Net income   Revenues  Net income
           ---------------------------------------------------------------------
           Primerica Financial       
           Services (1)              $354        $ 70        $343        $ 66

           Travelers Life and         
           Annuity (2)(3)             549          78         614          70
           ---------------------------------------------------------------------
           Total Life Insurance      
           Services                  $903        $148        $957        $136
           =====================================================================

     (1)  Net income in 1996 includes a portion of the gain ($4 million) from
          the disposition of RCM and net income in 1995 includes $7 million of
          reported investment portfolio gains. 
     (2)  Net income includes $12 million of reported investment portfolio
          losses in 1996.
     (3)  On September 29, 1995, the Company made a pro rata distribution to its
          stockholders of Transport Holdings Inc., which, at the time of
          distribution, was the indirect owner of the business of Transport Life
          Insurance Company (Transport Life).  Revenues and net income of
          Transport Life in the 1995 quarter amounted to $66 million and $7
          million, respectively.   

     Primerica Financial Services
     Earnings before portfolio gains and the gain on disposition of RCM for the
     second quarter of 1996 increased 13% to $66 million compared to $59 million
     in the 1995 second quarter, reflecting increased mutual fund sales as well
     as continued growth in life insurance in force.

     Face amount of new term life insurance sales was $14.0 billion in the
     second quarter of 1996, up from $13.5 billion in the prior year period. 
     Life insurance in force reached $354.8 billion at June 30, 1996, up from
     $341.8 billion at June 30, 1995, and continued to reflect good policy
     persistency.  

     Sales of mutual funds (at net asset value) were $636.7 million for the
     second quarter of 1996, a 73% increase over second quarter 1995 sales of
     $369 million, reflecting strong customer demand in the U.S. and Canada. 
     Nearly 28% of 1996 quarterly mutual fund sales were from the Smith Barney
     Concert Series(SM), which PFS first introduced to its market in March 1996.
     Net receivables from $.M.A.R.T.(SM) and $.A.F.E.(SM) consumer loans 
     continued to advance to $1.326 billion at the end of the second quarter of 
     1996, up 11% from $1.198 billion in the comparable 1995 period.  Earnings 
     from these consumer loans are included in the Consumer Finance segment.





                                          18





<PAGE>




     Travelers Life and Annuity
     Travelers Life and Annuity consists of annuity, life and health products
     marketed by The Travelers Insurance Company (TIC) under the Travelers name
     and, during 1995, the individual accident and health operations of
     Transport Life (through the date of the spin-off).  Among the range of
     products offered are individual universal and term life and long-term care
     insurance, payout annuities and fixed and variable deferred annuities to
     individuals and small businesses and group pension deposit products,
     including guaranteed investment contracts and annuities for
     employer-sponsored retirement and savings plans.  These products are
     primarily marketed through a core group of over 500 independent agencies,
     the Copeland Companies (Copeland), an indirect wholly owned subsidiary of
     TIC and Smith Barney Financial Consultants.  

     Earnings before portfolio losses increased 29% to $90 million in the second
     quarter of 1996, compared to $70 million in the second quarter of 1995. 
     The earnings growth was driven by strong investment portfolio performance
     and a higher capital base which benefited from the reinvestment of the
     proceeds from the sale of the Company's interest in MetraHealth in the 1995
     fourth quarter, offset somewhat by the loss of earnings from Transport
     Life, which was spun-off to TRV stockholders in September 1995.  
     
     The majority of the annuity business and a substantial portion of the life
     business written by Travelers Life and Annuity is accounted for as
     investment contracts, with the result that the premium deposits collected
     are not included in revenues.  The decrease in revenues from 1995 reflects
     the spin-off of Transport Life. 

     For deferred annuities, net written premiums and deposits were $509.5
     million in the second quarter of 1996, up 34% from $380.6 million in the
     1995 second quarter.  Total deferred annuity policyholder account balances
     and benefit reserves at June 30, 1996 were $12.2 billion compared to $10.4
     billion at June 30, 1995.  Sales continue to be strengthened by the success
     of Vintage(R), the single premium variable annuity product distributed
     exclusively by Smith Barney Financial Consultants, now accounting for
     nearly 36% of all deferred annuity production at Travelers Life and
     Annuity.  

     Payout annuity policyholder account balances and reserves totaled $4.4
     billion at June 30, 1996, level with the prior year's balance.  Net
     premiums and deposits of $25.3 million for the second quarter of 1996 were
     11% higher than the second quarter 1995 amount of $22.8 million.  Group
     annuity policyholder account balances and benefit reserves totaled $7.1
     billion at June 30, 1996, down from $8.2 billion at June 30, 1995,
     primarily reflecting management's decision not to renew low margin, fixed
     rate guaranteed investment contracts.  Since 1994, guaranteed investment
     contracts have been written on a more selective basis, resulting in
     fluctuations in deposits from period to period.  Group annuity net written
     premiums and deposits for the second quarter of 1996 were $175 million,
     compared to $246 million in the second quarter of 1995.

     Face amount of individual life insurance issued during the second quarter
     of 1996 was $1.7 billion, up from $1.5 billion in the second quarter of
     1995, excluding Transport Life, bringing total life insurance in force to
     $49.6 billion at June 30, 1996.  Net written premiums and deposits for
     individual life insurance were $69.8 million, up 13% in the second quarter
     of 1996, compared to $61.9 million in the second quarter of 1995 excluding
     Transport Life.  This increase reflects sales of Vintage Life(SM), a new
     single premium universal life product introduced to Smith Barney Financial
     Consultants in September 1995.

     Net written premiums for the growing long-term care insurance line,
     excluding Transport Life, were $30.8 million in the second quarter of 1996,
     compared to $21.7 million in the second quarter of 1995, largely as a
     result of a 62% increase in sales of new policies.  


                                          19





<PAGE>





     Property & Casualty Insurance Services
                                             Three Months Ended June 30,
                                   -------------------------------------------
       (millions)                              1996                1995
- ------------------------------------------------------------------------------
                                                    Net                 Net
                                        Revenues  income    Revenues   income
                                                   (loss)              (loss)
- ------------------------------------------------------------------------------
       Commercial (1) (2)            $  1,445    $ (237)   $  813       $74

       Personal (1) (3)                   750        51       361        26

       Financing costs and other (1)        7       (30)        -         -

       Minority interest                    -        44         -         -
- ------------------------------------------------------------------------------
       Total Property & Casualty       
       Insurance Services              $2,202     $(172)   $1,174      $100
==============================================================================

     (1)  Before minority interest.
     (2)  Net income includes $32 million and $2 million of reported investment
          portfolio losses in 1996 and 1995, respectively, and $383 million of
          charges in 1996 related to the acquisition of Aetna P&C.
     (3)  Net income includes $6 million and $1 million of reported investment
          portfolio losses in 1996 and 1995, respectively, and $8 million of
          charges in 1996 related to the acquisition of Aetna P&C. 

     The following segment earnings include the property and casualty operations
     of Travelers Indemnity and its parent TIGI for periods prior to April 2, 
     1996. Certain production statistics related to Aetna P&C operations are 
     provided for comparative purposes for periods prior to April 2, 1996 and 
     are not reflected in such prior period revenues or operating results.  

     As previously indicated, TAP incurred charges during the second quarter of
     1996 related to the acquisition and integration of Aetna P&C.  These
     charges resulted primarily from anticipated costs of the merger and the
     application of Travelers strategies, policies and practices to Aetna P&C
     reserves.  The charges include:

       -  $301.9 million after tax and minority interest ($566.5 million before
          tax and minority interest) in reserve increases, net of reinsurance,
          related primarily to cumulative injury claims other than asbestos
          (CIOTA)

       -  $18.7 million after tax and minority interest ($35 million before tax
          and minority interest) provision for lease and severance costs of
          Travelers Indemnity related to the restructuring plan for the merger

     Commercial Lines
     Earnings before portfolio gains/losses and acquisition-related charges
     increased 134% to $178 million in the second quarter of 1996 compared to
     $76 million in the second quarter of 1995, primarily reflecting the
     acquisition of Aetna P&C, the emerging benefits of expense reduction
     initiatives associated with the merger and strong investment income.

     Catastrophe losses in the 1996 second quarter, after taxes and reinsurance
     were insignificant, compared with $6.2 million in the 1995 second quarter.

     Commercial Lines net written premiums for the second quarter of 1996
     totaled $1.100 billion (excluding a one-time adjustment associated with a
     reinsurance transaction), up $561 million compared to $539 





                                          20





<PAGE>
     million for the second quarter of 1995, reflecting the acquisition of Aetna
     P&C, offset in small part by the highly competitive conditions in the
     marketplace and the Company's continuing focus on profitability.  Premium
     equivalents for the second quarter of 1996 totaled $752 million, up $78
     million compared to $674 million for the second quarter of 1995, reflecting
     the acquisition of Aetna P&C.  Premium equivalents, which are associated
     largely with National Accounts, represent estimates of premiums that
     customers would have been charged under a fully insured arrangement and do
     not represent actual premium revenues.

     On a combined total basis including Aetna P&C (for periods prior to April
     2, 1996 for comparative purposes only), and excluding a one-time adjustment
     associated with a reinsurance transaction in 1996, Commercial Lines net
     written premiums for the second quarter of 1996 totaled $1.100 billion,
     down $192 million compared to $1.292 billion for the second quarter of
     1995, reflecting the highly competitive conditions in the Commercial Lines
     marketplace and the Company's continuing focus on profitability.  On a
     combined total basis including Aetna P&C, premium equivalents for the
     second quarter of 1996 totaled $752 million, down $120 million compared to
     $872 million for the second quarter of 1995.  The decrease in premium
     equivalents reflects a depopulation of involuntary pools as the loss
     experience of workers' compensation improves and insureds move to voluntary
     markets, as well as the Company's efforts to help customers control their
     loss costs.

     A significant component of Commercial Lines is National Accounts, which
     works with national brokers and regional agents providing insurance
     coverages and services, primarily workers' compensation, mainly to large
     corporations.  National Accounts net written premiums of $179.6 million
     excluding a one-time adjustment associated with a reinsurance transaction
     for the second quarter of 1996 increased $25.1 million from the second
     quarter of 1995.  This increase reflects the acquisition of Aetna P&C,
     partially offset by an ongoing shift from risk-bearing business into non
     risk-bearing business and efforts to help customers control their loss
     costs.  National Accounts premium equivalents of $735.7 million for the
     second quarter of 1996 were $70.8 million above the second quarter of 1995.
     The increase in premium equivalents reflects the acquisition of Aetna P&C,
     partially offset by a depopulation of involuntary pools as the loss
     experience of workers' compensation improves and insureds move to voluntary
     markets.  

     For the 1996 second quarter, National Accounts new business, including both
     premiums and premium equivalents, was $180 million compared to $88 million
     for the second quarter of 1995.  This increase primarily reflects the
     addition of one large account in the second quarter of 1996.  National
     Accounts renewed business for the second quarter of 1996 of $612 million
     increased $109 million above the 1995 levels, reflecting the acquisition of
     Aetna P&C, partially offset by the National Accounts policy of maintaining
     its product pricing and underwriting standards in a highly competitive
     pricing environment as insurers compete to retain business.  The National
     Accounts business retention ratio was 91% for the second quarter of 1996
     and 93% for the second quarter of 1995.

     Commercial Accounts serves mid-sized businesses through a network of
     independent agencies and brokers.  Commercial Accounts net written premiums
     were $380.5 million in the 1996 second quarter compared to $162.7 million
     in the 1995 second quarter and premium equivalents were $16.5 million in
     the 1996 second quarter, $7.7 million above the 1995 second quarter.  These
     increases reflect the acquisition of Aetna P&C, marginally offset by the
     highly competitive market, where Commercial Accounts has continued to be
     more selective in renewal activity.  Programs designed to leverage
     underwriting experience in specific industries have demonstrated continued
     growth.  For the second quarter of 1996, new premium and premium equivalent
     business in Commercial Accounts was $65 million compared to $39 million in
     the 1995 second quarter.  The Commercial Accounts business retention ratio
     was 70% in the 1996 second quarter compared to 71% in the 1995 second
     quarter.  Commercial Accounts continues to focus on the retention of
     existing business while maintaining its product pricing standards and its
     selective underwriting policy.






                                          21





<PAGE>




     Select Accounts serves small businesses through a network of independent
     agencies.  Select Accounts net written premiums of $368.6 million for the
     second quarter of 1996 were $226.9 million above the second quarter 1995
     premium levels, reflecting the acquisition of Aetna P&C.  New premium
     business in Select Accounts was $75 million in the 1996 second quarter
     compared to $33 million in the 1995 second quarter.  The Select Accounts
     business retention ratio was 78% in the 1996 second quarter compared to 74%
     in the comparable 1995 period.

     Specialty Accounts addresses unique risks that typically require
     specialized underwriting.  Specialty Accounts net written premiums were
     $171.7 million in the 1996 second quarter compared to $80.9 million in the
     1995 second quarter.  This growth is primarily attributable to the
     acquisition of the Aetna P&C Bond Specialty Business.  

     The statutory combined ratio for Commercial Lines in the second quarter of
     1996 was 171.1% compared to 109.3% in the second quarter of 1995.  The GAAP
     combined ratio for Commercial Lines in the second quarter of 1996 was
     162.2% compared to 107.9% in the second quarter of 1995.  

     The GAAP combined ratio for Commercial Lines differs from the statutory
     combined ratio primarily due to the gross up for GAAP reporting purposes of
     revenues and expenses related to service business, including servicing of
     residual market pools and deductible policies.  In addition, in the 1996
     period, purchase accounting adjustments recorded for GAAP in connection
     with the Aetna P&C acquisition resulted in a statutory charge.

     The increase in the 1996 second quarter statutory and GAAP combined ratios
     for Commercial Lines was primarily attributable to the charges related to
     the acquisition and integration of Aetna P&C.  Excluding these amounts
     the statutory and GAAP combined ratios for the three months ended June 30, 
     1996 would have been 113.4% and 110.7%, respectively.  The increase in the 
     1996 second quarter statutory and GAAP combined ratios excluding 
     acquisition-related charges compared to the 1995 second quarter statutory 
     and GAAP combined ratios is generally due to the inclusion in 1996 of 
     Aetna P&C.  Aetna P&C has historically had a higher underwriting expense 
     ratio, partially offset by a lower loss ratio, which reflects the mix of 
     business including the favorable effect of the lower loss ratio of the 
     Bond business.

     Personal Lines
     Earnings before portfolio gains/losses and acquisition-related charges
     increased 144% to $65 million in the second quarter of 1996 compared to $27
     million in the second quarter of 1995.  Operating earnings included the
     impact of catastrophe losses, after taxes and reinsurance, of $14.0 million
     in the second quarter of 1996 compared to $1.9 million in the comparable
     1995 period.  The improvement in operating earnings reflects the
     acquisition of Aetna P&C and the emerging benefits of expense reductions
     associated with the merger, strong net investment income, and continued
     favorable prior year loss reserve development in personal auto lines.

     Net written premiums in the 1996 second quarter were $675.8 million,
     compared to $318.9 million in the second quarter of 1995.  This improvement
     reflects the acquisition of Aetna P&C.  

     On a combined total basis including Aetna P&C (for periods prior to April
     2, 1996 for comparative purposes only), Personal Lines net written premiums
     for the second quarter of 1996 totaled $676 million, up $35 million
     compared to $641 million for the second quarter of 1995.  Excluding the
     effect of a 1995 change in reinsurance coverage, both automobile and
     homeowners lines grew modestly.  This underlying strength reflected growth
     in target markets, partially offset by reductions due to catastrophe
     management strategies.



                                          22





<PAGE>




     The statutory combined ratio for Personal Lines in the second quarter of
     1996 was 100.1% compared to 103.7% in the 1995 second quarter.  The GAAP
     combined ratio for Personal Lines in the second quarter of 1996 was 100.7%
     compared to 103.4% in the 1995 second quarter.  The decrease in the
     combined ratios in 1996 was due to the favorable loss experience in
     personal auto lines, partially offset by the higher level of catastrophe
     losses.

     Financing Costs and Other
     The primary component for the 1996 second quarter was interest expense of
     $25 million after tax, reflecting financing costs associated with the
     acquisition of Aetna P&C.

     Corporate and Other
                                            Three Months Ended June 30,
                                    -------------------------------------------
      (millions)                            1996                  1995
- -------------------------------------------------------------------------------
                                              Net income            Net income
                                    Revenues   (expense)  Revenues   (expense)
- -------------------------------------------------------------------------------
      Net expenses (1)                  -        $(75)        -         $(54)

      Net gain (loss) on sale of         
      subsidiaries and affiliates       -         384         -            -
- -------------------------------------------------------------------------------
      Total Corporate and Other        $3        $309       $11         $(54)
===============================================================================

     (1)  Net income (expense) includes $15 million of reported investment
     portfolio losses in 1996.

     Lower staff expenses in the second quarter of 1996 compared to the second
     quarter of 1995 were offset by a higher level of corporate borrowings in
     the second quarter of 1996.

           Segment Results for the Six Months Ended June 30, 1996 and 1995
           ---------------------------------------------------------------

     The overall operating trends for the six months ended June 30, 1996 and
     1995 were substantially the same as those of the second quarter periods
     except as noted below.

     Investment Services
                                            Six Months Ended June 30,
                                   -------------------------------------------
       (millions)                          1996                   1995
- ------------------------------------------------------------------------------
                                   Revenues   Net income  Revenues  Net income
- ------------------------------------------------------------------------------
       Smith Barney                  $3,927         $454    $3,216        $235
==============================================================================






                                          23





<PAGE>



     Smith Barney Revenues                  
                                           Six Months Ended June 30,
                                         ---------------------------
                    (millions)               1996         1995
                  --------------------------------------------------
                    Commissions            $1,182       $  939
                    Investment banking        576          342
                    Principal trading         543          507
                    Asset management fees     648          479
                    Interest income, net*     195          189
                    Other income               71           72
                  --------------------------------------------------
                    Net revenues*          $3,215       $2,528
                  ==================================================

     * Net of interest expense of $712 million and $688 million for the six-
       month period ended June 30, 1996 and 1995, respectively.  Revenues
       included in the condensed consolidated statement of income are before
       deductions for interest expense.

     Revenues, net of interest expense, increased 27% compared to 1995's first
     six months.  Commission revenues increased by 26% to $1.182 billion in the
     1996 first half compared to $939 million in the 1995 period.  The increase
     reflects strong activity in the over-the-counter and listed securities
     markets as well as increased mutual fund sales.  Investment banking
     revenues increased 68% to $576 million in the 1996 first half compared to
     $342 million in the 1995 period, reflecting strong volume in equity, high
     yield, corporate debt and public finance underwritings as well as fee
     income from merger and acquisition advisory activity.  Principal trading
     revenues of $543 million for the 1996 first half increased 7% over the 1995
     period and showed particular strength in over-the-counter equities and was
     offset by a decline in municipal trading.  Asset management fees were $648
     million in the 1996 first half compared to $479 million in the 1995 period.
     Net interest income was $195 million in the 1996 first half, up 3% from
     $189 million in the 1995 period.

     Total expenses, excluding interest, increased 17% to $2.471 billion in the
     1996 first half as compared to $2.119 billion in the 1995 period.  This
     increase was driven by higher production-related compensation and benefits
     expense.  Expenses other than interest and employee compensation and
     benefits were $660 million in the 1996 period compared to $589 million in
     the 1995 period.  Smith Barney's ratio of non-compensation expenses to net
     revenues stood at 20.5% for the first half of 1996 compared to 23.3% in the
     comparable 1995 period.    

     Consumer Finance Services
                                        Six Months Ended June 30,
                              -----------------------------------------
      (millions)                         1996               1995
- -----------------------------------------------------------------------------
                                 Revenues  Net income   Revenues   Net income
- -----------------------------------------------------------------------------
      Consumer Finance             
      Services(1)                  $696      $117         $662        $116
=============================================================================
     (1) Net income in 1996 includes a portion of the gain ($.7 million) from
         the disposition of RCM. 

     The average yield on the portfolio for the first half of 1996 was 15.41%,
     lower than the 1995 yield of 15.50%.  Net interest margin, at 8.78%, was up
     11 basis points compared with the prior year's first half, because of lower
     funding costs.  The charge-off rate was 2.89% for the first half of 1996,
     compared to 2.15% for the first half of 1995.

                                          24




<PAGE>




     Life Insurance Services
                                           Six Months Ended June 30,
                                  -----------------------------------------
           (millions)                      1996                 1995
           -----------------------------------------------------------------
                                  Revenues  Net income  Revenues  Net income
           -----------------------------------------------------------------
           Primerica Financial     
           Services (1)            $  709     $141       $  675      $125

           Travelers Life and       
           Annuity (2)(3)           1,126      163        1,205       119
           -----------------------------------------------------------------
           Total Life Insurance    
           Services                $1,835     $304       $1,880      $244
           =================================================================

     (1)  Net income includes $6 million and $12 million of reported investment
          portfolio gains in 1996 and 1995, respectively, and in 1996 a portion
          of the gain ($4 million) from the disposition of RCM. 
     (2)  Net income includes $9 million and $20 million of reported investment
          portfolio losses in 1996 and 1995, respectively.
     (3)  On September 29, 1995, the Company made a pro rata distribution to its
          stockholders of Transport Holdings Inc., which, at the time of
          distribution, was the indirect owner of the business of Transport
          Life.  Revenues and net income of Transport Life in the 1995 period
          amounted to $134 million and $14 million, respectively.   


     Primerica Financial Services
     Face amount of new term life insurance sales was $26.3 billion in the first
     half of 1996, compared to $26.9 billion in the prior year period.  Sales of
     mutual funds (at net asset value) were $1.204 billion for the first half of
     1996, up from sales of $731 million in the first half of 1995.

     Travelers Life and Annuity
     For deferred annuities, net written premiums and deposits were $997.2
     million in the first half of 1996, up 36% from $735.9 million in the 1995
     period.  

     In the guaranteed investment contract and other group annuity business, net
     written premiums and deposits were $621.5 million in the 1996 first half,
     compared to $576.9 million in the 1995 first half (which excludes deposits
     of $200 million related to the first quarter 1995 transfer in-house of
     pension fund assets of an affiliate, previously managed externally).

     Payout annuity net premiums and deposits of $42.2 million for the first
     half of 1996 were 4% higher than the 1995 amount of $40.5 million.

     Face amount of individual life insurance issued during the first half of
     1996 was $3.2 billion, up from $3.0 billion in the first half of 1995,
     excluding Transport Life.  Net written premiums and deposits for individual
     life insurance were $144.3 million, up 19% in the first half of 1996,
     compared to $121.2 million in the first half of 1995 excluding Transport
     Life.

     Net written premiums for the growing long-term care insurance line,
     excluding Transport Life, were $58.5 million in the first half of 1996,
     compared to $40.3 million in the first half of 1995.








                                          25





<PAGE>




     Property & Casualty Insurance Services
                                              Six Months Ended June 30,
                                      -----------------------------------------
        (millions)                             1996               1995
        -----------------------------------------------------------------------
                                                    Net                 Net
                                        Revenues  income    Revenues  income
                                                   (loss)              (loss)
        -----------------------------------------------------------------------
        Commercial (1) (2)             $2,250     $(143)     $1,626     $142

        Personal (1) (3)                1,123        73         721       48

        Financing costs and other (1)       7       (30)          -        -

        Minority interest                   -        44           -        -
        -----------------------------------------------------------------------
        Total Property & Casualty      
        Insurance Services             $3,380      $(56)   $2,347     $190
        =======================================================================

     (1)  Before minority interest.
     (2)  Net income includes $11 million and $3 million of reported investment
          portfolio losses in 1996 and 1995, respectively and $383 million of
          charges in 1996 related to the acquisition of Aetna P&C.
     (3)  Net income includes $6 million and $3 million of reported investment
          portfolio losses in 1996 and 1995, respectively and $8 million of
          charges in 1996 related to the acquisition of Aetna P&C. 

     Commercial Lines
     Commercial Lines net written premiums for the first six months of 1996
     totaled $1.740 billion (excluding a one-time adjustment associated with a
     reinsurance transaction), up $594 million compared to $1.146 billion for
     the first six months of 1995, reflecting the acquisition of Aetna P&C,
     partially offset by the highly competitive conditions in the Commercial
     Lines marketplace and the Company's continuing focus on profitability. 
     Premium equivalents for the first six months of 1996 totaled $1.516
     billion, down $42 million compared to $1.558 billion for the first six
     months of 1995, reflecting the competitive environment.

     On a combined total basis including Aetna P&C (for periods prior to April
     2, 1996 for comparative purposes only), Commercial Lines net written
     premiums for the first six months of 1996 totaled $2.331 billion, down $352
     million compared to $2.683 billion for the first six months of 1995,
     reflecting the highly competitive conditions in the Commercial Lines
     marketplace and the Company's continuing focus on profitability.  On a
     combined total basis including Aetna P&C, premium equivalents for the first
     six months of 1996 totaled $1.632 billion, down $274 million compared to
     $1.906 billion for the first six months of 1995.  The decrease in premium
     equivalents reflects a depopulation of involuntary pools as the loss
     experience of workers' compensation improves and insureds move to voluntary
     markets.

     National Accounts net written premiums for the 1996 first half were $375.5
     million (excluding a one-time adjustment associated with a reinsurance
     transaction) compared to $321.4 million in the 1995 first half.  National
     Accounts premium equivalents of $1.488 billion for the 1996 first half were
     $49 million below the first half of 1995.  In the 1996 first half, National
     Accounts new business, including both premiums and premium equivalents, was
     $229 million compared to $260 million in the 1995 period.  National
     Accounts renewed business including both premiums and premium equivalents
     for the first six months of 1996 was $1.334 billion compared to $1.179
     billion in the 1995 period.  National Accounts business retention ratio was
     83% for the first six months of 1996 compared to 81% for the first six
     months of 1995. 




                                          26





<PAGE>




     Commercial Accounts net written premiums were $582.1 million in the 1996
     first half compared to $369.4 million in the 1995 first half and premium
     equivalents were $27.9 million, compared to $20.8 million in the 1995
     period.  For the first half of 1996, new premium and equivalent business in
     Commercial Accounts was $102 million compared to $89 million in the 1995
     period.  The Commercial Accounts business retention ratio was 71% in the
     1996 first half, down slightly from the comparable 1995 period.

     Select Accounts net written premiums of $509.5 million for the first half
     of 1996 were $232.7 million above the first half of 1995 premium levels. 
     New premium business in Select Accounts was $116 million in the 1996 first
     half compared to $60 million in the 1995 period.  The Select Accounts
     business retention ratio was 78% in the 1996 first half compared to 74% in
     the comparable 1995 period.

     Specialty Accounts net written premiums of $273.3 million in the 1996 first
     half compared to $178.8 million in the 1995 first half.

     The statutory combined ratio for Commercial Lines for the first half of
     1996 was 149.2% compared to 109.6% in the first half of 1995.  The GAAP
     combined ratio for Commercial Lines for the first half of 1996 was 141.3%
     compared to 107.2% in the comparable 1995 period.

     The increase in the first six months of 1996 statutory and GAAP combined
     ratios for Commercial Lines compared to the first six months of 1995 is
     primarily attributable to the charges related to the acquisition and
     integration of Aetna P&C.  Excluding these amounts the statutory and GAAP 
     combined ratios for the six months ended June 30, 1996 would have been 
     111.7% and 108.7%, respectively.  The increase in the first six months of 
     1996 statutory and GAAP combined ratios excluding acquisition-related 
     charges compared to the first six months of 1995 statutory and GAAP 
     combined ratios is generally due to the inclusion in 1996 of Aetna P&C. 
     Aetna P&C has historically had a higher underwriting expense ratio, 
     partially offset by a lower loss ratio, which reflects the mix of business
     including the favorable effect of the lower loss ratio of the Bond
     business.

     Personal Lines
     Net written premiums in the first six months of 1996 were $1.017 billion,
     compared to $673 million in the first six months of 1995.  This improvement
     primarily reflects the acquisition of Aetna P&C and, to a lesser extent,
     growth in target markets, marginally offset by reductions due to
     catastrophe management strategies.  

     On a combined total basis including Aetna P&C (for periods prior to April
     2, 1996 for comparative purposes only), Personal Lines net written premium
     for the first six months of 1996 totaled $1.333 billion, up $102 million
     compared to $1.231 billion for the first six months of 1995.  Excluding the
     effect of a 1995 change in reinsurance coverage, both automobile and
     homeowners lines grew modestly.  This underlying strength reflected growth
     in target markets, partially offset by reductions due to catastrophe
     management strategies.

     The statutory combined ratio for Personal Lines for the first half of 1996
     was 101.9% compared to 103.1% in the 1995 first half.  The GAAP combined
     ratio for Personal Lines in the first half of 1996 was 101.9% compared to
     102.2% in the comparable 1995 period.

     The decrease in the combined ratios in 1996 was due to the favorable loss
     experience in personal auto lines, partially offset by the higher level of
     catastrophe losses which after tax and reinsurance were $32 million for the
     first half of 1996 compared to $4 million in the 1995 period.



                                          27





<PAGE>





     Financing Costs and Other
     The primary component for the 1996 second quarter was interest expense of
     $25 million after tax, reflecting financing costs associated with the
     acquisition of Aetna P&C.

     Environmental Claims
     The Company's reserves for environmental claims are not established on a
     claim-by-claim basis.  An aggregate bulk reserve is carried for all of the
     Company's environmental claims that are in the dispute process.  This bulk
     reserve is established and adjusted based upon the aggregate volume of
     in-process environmental claims and the Company's experience in resolving
     such claims.  Until the dispute is resolved, the estimated amounts for
     disputed coverage claims are carried in bulk reserve.  At June 30, 1996,
     approximately 16% of the net environmental loss reserve (i.e.,
     approximately $216 million) is case reserves.  The balance, approximately
     84% of the net aggregate reserve (i.e. approximately $1.095 billion), is
     carried in a bulk reserve together with incurred but not yet reported
     environmental claims for which the Company has not received any specific
     claims.  

     The following table displays activity for environmental losses and loss
     expenses and reserves for the six  months ended June 30, 1996 and 1995.

     Environmental Losses                Six Months Ended   Six Months Ended
     (millions)                            June 30, 1996     June 30, 1995    
                                        ------------------ ------------------

     Beginning reserves:
       Direct                               $  454               $482 
       Ceded                                   (50)               (11)
                                              ----               ----
       Net                                     404                471 
     Acquisition of Aetna P&C:  
       Direct                                  938                  - 
       Ceded                                   (24)                 - 
     Incurred losses and loss expenses:
       Direct                                   38                 31 
       Ceded                                    (2)                (1) 
     Losses paid:                        
       Direct                                   63                 52 
       Ceded                                   (20)                (1)
     Ending reserves:                    
       Direct                                1,367                461 
       Ceded                                   (56)               (11)
                                            ------               ----
       Net                                  $1,311              $ 450 
                                             =====               ====

     Asbestos Claims
     At June 30, 1996, approximately 26% of the net aggregate reserve (i.e.,
     approximately $285 million) is case reserves.  The balance, approximately
     74% (i.e., approximately $813 million) of the net asbestos reserves,
     represents incurred but not yet reported losses.  

     The following table displays activity for asbestos losses and loss expenses
     and reserves for the six months ended June 30, 1996 and 1995.




                                          28





<PAGE>





     Asbestos Losses            Six Months Ended   Six Months Ended
     (millions)                   June 30, 1996      June 30, 1995 
                               ------------------ ------------------

     Beginning reserves:
       Direct                             $695               $702 
       Ceded                              (293)              (319)
                                          ----               ----
       Net                                 402                383 
     Acquisition of Aetna P&C:   
       Direct                              776                  - 
       Ceded                              (116)                 - 
     Incurred losses and loss expenses:
       Direct                               49                 71 
       Ceded                                16                (51)
     Losses paid:             
       Direct                               65                 50 
       Ceded                               (36)               (72)
     Ending reserves:         
       Direct                            1,455                723 
       Ceded                              (357)              (298)
                                          ----               ----
       Net                              $1,098               $425 
                                         =====                ===

     In relation to these asbestos and environmental-related claims, the Company
     carries on a continuing review of its overall position, its reserving
     techniques and reinsurance recoverables.  In each of these areas of
     exposure, the Company has endeavored to litigate individual cases and
     settle claims on favorable terms.  Given the vagaries of court coverage
     decisions, plaintiffs' expanded theories of liability, the risks inherent
     in major litigation and other uncertainties, it is not presently possible
     to quantify the ultimate exposure or range of exposure represented by these
     claims to the Company's financial condition, results of operations or
     liquidity.  The Company believes that it is reasonably possible that the
     outcome of the uncertainties regarding environmental and asbestos claims
     could result in a liability exceeding the reserves by an amount that would
     be material to operating results in a future period.  However, it is not
     likely these claims will have a material adverse effect on the Company's
     financial condition or liquidity.

     Cumulative Injury Other Than Asbestos (CIOTA)
     Cumulative injury other than asbestos (CIOTA) claims are generally
     submitted to the Company under general liability policies and often involve
     an allegation by a claimant against an insured that the claimant has
     suffered injuries as a result of long-term or continuous exposure to
     harmful products or substances.  Such harmful products or substances
     include, but are not limited to, lead paint, pesticides, pharmaceutical
     products, silicone-based personal products, solvents and other deleterious
     substances.

     Due to claimants' allegations of long-term bodily injury in CIOTA claims,
     numerous complex issues regarding such claims are presented.  The
     claimant's theories of liability must be evaluated, evidence pertaining to
     a causal link between injury and exposure to a substance must be reviewed,
     the potential role of other causes of injury must be analyzed, the
     liability of other defendants must be explored, and assessment of a
     claimant's damages must be made and the law of the jurisdiction must be
     applied.  In addition, the Company must review the number of policies
     issued by the Company to the insured and whether such policies are
     triggered by the allegations, the terms and limits of liability of such
     policies, the obligations of other insurers to respond to the claim, and
     the applicable law in each jurisdiction.

     For these reasons, the Company has long considered CIOTA to be a separate
     and distinct type of claim which requires special handling.  Approximately
     10 years ago the Company established a separate


                                          29





<PAGE>




     department to focus on CIOTA claims that has enabled it to better estimate
     CIOTA liabilities based on historical data.

     To the extent disputes exist between the Company and a policyholder
     regarding the coverage available for CIOTA claims, the Company resolves the
     disputes, where feasible, through settlements with the policyholder or
     through coverage litigation.  Generally, the terms of a settlement
     agreement set forth the nature of the Company's participation in resolving
     CIOTA claims and the scope of coverage to be provided by the Company and
     contain the appropriate indemnities and hold harmless provisions to protect
     the Company.  These settlements generally eliminate uncertainties for the
     Company regarding the risks extinguished, including the risk that losses
     would be greater than anticipated due to evolving theories of tort
     liability or unfavorable coverage determinations.  This approach also has
     the effect of determining losses at a date earlier than would have occurred
     in the absence of such settlement agreements.  On the other hand, in cases
     where future developments are favorable to insurers, this approach could
     have the effect of resolving claims for amounts in excess of those that
     would ultimately have been paid had the claims not been settled in this
     manner.  No inference should be drawn that because of the Company's method
     of dealing with CIOTA claims, its reserves for such claims are more
     conservatively stated than those of other insurers. 

     Aetna P&C did not distinguish CIOTA from other general liability claims or
     treat CIOTA claims as a special class of claims.  In addition, there were
     substantial differences in claims approach and resolution between the
     Company and Aetna P&C regarding CIOTA claims.  

     During the second quarter, the Company completed its review of Aetna P&C's
     exposure to CIOTA claims in order to determine an appropriate level of
     reserves using the Company's approach as described above.  Based on the
     results of that review, the Company's general liability insurance reserves
     were increased $360 million, net of reinsurance ($191.9 million after tax
     and minority interest).  

     Corporate and Other
                                             Six Months Ended June 30,
                                    ------------------------------------------
      (millions)                            1996                  1995
     -------------------------------------------------------------------------
                                              Net income            Net income
                                    Revenues   (expense)  Revenues   (expense)
     -------------------------------------------------------------------------
      Net expenses (1)                  -       $(107)        -        $(103)

      Net gain (loss) on sale of        
      subsidiaries and affiliates       -         384         -            -
     -------------------------------------------------------------------------
      Total Corporate and Other      $103        $277       $27        $(103)
     =========================================================================

     (1)  Net income (expense) includes $5 million of reported investment
     portfolio losses in 1996.

     Lower staff expenses in the first half of 1996 compared to the first half
     of 1995 were offset by a higher level of corporate borrowings in the second
     quarter of 1996.

     Liquidity and Capital Resources

     TRV services its obligations primarily with dividends and other advances
     that it receives from subsidiaries.  The subsidiaries' dividend-paying
     abilities are limited by certain covenant restrictions in bank and/or
     credit agreements and/or by regulatory requirements.  TRV believes it will
     have sufficient 

                                          30





<PAGE>




     funds to meet current and future commitments.  Each of TRV's major
     operating subsidiaries finances its operations on a stand-alone basis
     consistent with its capitalization and ratings.

     Travelers Group Inc. (TRV)
     TRV issues commercial paper directly to investors and maintains unused
     credit availability under committed revolving credit agreements at least
     equal to the amount of commercial paper outstanding.  

     TRV, Commercial Credit Company (CCC) and TIC have an agreement with a
     syndicate of banks to provide $1.0 billion of revolving credit, to be
     allocated to any of TRV, CCC or TIC.  The participation of TIC in this
     agreement is limited to $250 million.  The revolving credit facility
     consists of a five-year revolving credit facility which expires in 2001. 
     Currently $400 million is allocated to TRV, $475 million to CCC and $125
     million to TIC.  Under this facility TRV is required to maintain a certain
     level of consolidated stockholders' equity (as defined in the agreement). 
     At June 30, 1996 this requirement was exceeded by approximately $3.7
     billion.  In addition to the five-year revolving credit facility, during
     the second quarter of 1996, TRV entered into a 364-day revolving credit and
     bid loan agreement with a bank to provide $75 million of revolving credit.

     Currently, TRV has unused credit availability of $475 million.  TRV may
     borrow under its revolving credit facilities at various interest rate
     options and compensates the banks for the facilities through commitment
     fees.  

     TRV as of August 6, 1996, had $1.0 billion available for debt offerings
     under its shelf registration statements. 

     In December 1995, TRV, through a private placement, issued $100 million
     principal amount of 6 1/4% Notes due December 1, 2005, and $100 million
     principal amount of 7% Notes due December 1, 2025, substantially all of
     which was exchanged for registered debt in June 1996.

     During the second quarter of 1996, $37 million of liquidation value of the 
     5.50% Convertible Preferred Stock Series B (Series B Preferred)  
     representing 744,851 shares of Series B Preferred was converted into 
     1,520,089 shares of common stock.  During July 1996, the remaining $88 
     million of liquidation value representing 1,755,094 shares of Series B 
     Preferred was converted into 3,581,735 shares of common stock.  Each share
     of the Series B Preferred Stock was converted into 2.04082 shares of TRV 
     common stock at a conversion price of $24.50 per share. The remaining 55 
     shares were redeemed for cash at $51.925 per share plus accrued and unpaid
     dividends.  

     Travelers/Aetna Property Casualty Corp. (TAP)
     On April 2, 1996, Travelers/Aetna Property Casualty Corp. (TAP), an
     indirect majority-owned subsidiary of the Company, purchased from Aetna
     Life and Casualty Company (Aetna) all of the outstanding capital stock of
     The Aetna Casualty and Surety Company (ACSC) and The Standard Fire
     Insurance Company (SFIC) (collectively, Aetna P&C) for approximately $4.16
     billion in cash.  TAP also owns The Travelers Indemnity Company (Travelers
     Indemnity), and is the primary vehicle through which the Company engages in
     the property and casualty insurance business.

     To finance the $4.16 billion purchase price and transaction costs, and
     capital contributions of $710 million to Aetna P&C, TAP borrowed $2.65
     billion from a syndicate of banks under a five-year revolving credit
     facility that expires on March 15, 2001 (the Credit Facility) and sold
     approximately 33 million shares of its Class A Common Stock representing
     approximately 9% of its outstanding common stock (at that time) to four
     private investors, including Aetna, for an aggregate of $525 million.  The
     Travelers Insurance Group Inc. (TIGI), a wholly owned subsidiary of the
     Company, acquired approximately 328 million shares of Class B Common Stock
     of TAP in exchange for contributing the outstanding capital stock of
     Travelers Indemnity and a capital contribution of approximately $1.14
     billion.  In addition, TRV 

                                          31





<PAGE>




     purchased from TAP $540 million of Series Z Preferred Stock of TAP. 
     Approximately $18 million of the purchase price was funded through the
     settlement of receivables from Aetna.

     TRV funded its purchase of Series Z Preferred Stock of TAP and the capital
     contribution made by TIGI from the issuance of $920 million of debt, and
     from $760 million of cash on hand.

     On April 23, 1996, TAP sold in a public offering approximately 39 million
     shares of its Class A Common Stock, representing approximately 9.75% of its
     outstanding common stock, for total proceeds of $928 million.  On April 24,
     1996, TAP sold in a public offering $500 million of 6 3/4% Notes due April 
     15, 2001 and $200 million of 7 3/4% Notes due April 15, 2026.  On April 26,
     1996, Travelers P&C Capital I, a subsidiary trust of TAP, issued $800 
     million of 8.08% Trust Preferred Securities in a public offering.  On May
     10, 1996, Travelers P&C Capital II, a subsidiary trust of TAP, issued $100
     million of 8.00% Trust Preferred Securities in a public offering.  These
     Trust Preferred Securities, which are fully and unconditionally guaranteed
     by TAP, have a liquidation value of $25 per Trust Preferred Security and
     are mandatorily redeemable under certain circumstances.  The aggregate 
     proceeds from the above offerings of $2.528 billion together with the 
     proceeds from the issuance by TAP of approximately $700 million of 
     commercial paper were used to repay in full the borrowings under the credit
     facility and to redeem in full TAP's Series Z Preferred Stock.

     All borrowings under the credit facility have been repaid in full and the
     amount of the facility was subsequently reduced to $1.2 billion, currently
     there are no borrowings outstanding under this facility.

     TAP also issues commercial paper directly to investors and maintains unused
     credit availability under the committed revolving credit agreement at least
     equal to the amount of commercial paper outstanding.

     TAP as of August 6, 1996, had $1.3 billion available for debt offerings
     under its shelf registration statement. 

     Commercial Credit Company (CCC)
     CCC also issues commercial paper directly to investors and maintains unused
     credit availability under committed revolving credit agreements at least
     equal to the amount of commercial paper outstanding.  Currently CCC has
     unused credit availability of $1.975 billion.  CCC may borrow under its
     revolving credit facilities at various interest rate options and
     compensates the banks for the facilities through commitment fees.

     CCC is limited by covenants in its revolving credit agreements as to the
     amount of dividends and advances that may be made to its parent or its
     affiliated companies.  At June 30, 1996, CCC would have been able to remit
     $273 million to its parent under its most restrictive covenants.

     CCC completed the following long-term debt offerings in 1996 and, as of
     August 6, 1996, had $950 million available for debt offerings under its
     shelf registration statement:

          -  5 7/8% Notes due January 15, 2003  . . . . . . . $200 million
          -  5.55% Notes due February 15, 2001  . . . . . . . $200 million

     Smith Barney Holdings Inc. (Smith Barney)
     Smith Barney funds its day-to-day operations through the use of commercial
     paper, collateralized and uncollateralized bank borrowings (both committed
     and uncommitted), internally generated funds, repurchase transactions, and
     securities lending arrangements.  The volume of Smith Barney's borrowings
     generally fluctuates in response to changes in the amount of reverse
     repurchase transactions outstanding, the level of securities inventories,
     customer balances and securities borrowing transactions.  Smith Barney 


                                          32





<PAGE>




     has a $1.0 billion revolving credit agreement with a bank syndicate that
     extends through May 1999.  In addition, Smith Barney has a $500 million
     364-day revolving credit agreement with a bank syndicate that extends
     through May 1997.  As of June 30, 1996, there were no borrowings
     outstanding under either facility.  In addition, Smith Barney has
     substantial borrowing arrangements consisting of facilities that it has
     been advised are available, but where no contractual lending obligation
     exists.

     Smith Barney, through its subsidiary Smith Barney Inc., issues commercial
     paper directly to investors.  As a policy, Smith Barney attempts to
     maintain sufficient capital and funding sources in order to have the
     capacity to finance itself on a fully collateralized basis at all times,
     including periods of financial stress.  In addition, Smith Barney monitors
     its leverage and capital ratios on a daily basis.

     Smith Barney is limited by covenants in its revolving credit facility as to
     the amount of dividends that may be paid to TRV.  The amount of dividends
     varies based upon, among other things, levels of net income of Smith
     Barney.  At June 30, 1996, Smith Barney would have been able to remit
     approximately $532 million to TRV under its most restrictive covenants.

     Smith Barney completed the following long-term debt offering in 1996 and,
     as of August 6, 1996, had $725 million available for debt offerings under
     its shelf registration statement: 

          -  5 7/8% Notes due February 1, 2001  . . . . . . . . $250 million

     Securities Borrowed, Loaned and Subject to Repurchase Agreements
     Smith Barney engages in "matched book" transactions in government and
     mortgage-backed securities as well as "conduit" transactions in corporate
     equity and debt securities.  These transactions are similar in nature.  A
     "matched book" transaction involves a security purchased under an agreement
     to resell (i.e., reverse repurchase transaction) and simultaneously sold
     under an agreement to repurchase (i.e., repurchase transaction).  A
     "conduit" transaction involves the borrowing of a security from a 
     counterparty and the simultaneous lending of the security to another
     counterparty.  These transactions are reported gross in the Condensed
     Consolidated Statement of Financial Position and typically yield interest
     spreads generally ranging from 10 to 30 basis points.  The interest spread
     results from the net of interest received on the reverse repurchase or
     security borrowed transaction and the interest paid on the corresponding
     repurchase or security loaned transaction.  Interest rates charged or
     credited in these activities are usually based on current Federal Funds
     rates but can fluctuate based on security availability and other market
     conditions.  The size of balance sheet positions resulting from these
     activities can vary significantly depending primarily on levels of activity
     in the bond markets, but would have a relatively smaller impact on net
     income.

     The Travelers Insurance Company (TIC)
     At June 30, 1996, TIC had $22.4 billion of life and annuity product deposit
     funds and reserves.  Of that total, $11.9 billion is not subject to
     discretionary withdrawal based on contract terms.  The remaining $10.5
     billion is for life and annuity products that are subject to discretionary
     withdrawal by the contractholder.  Included in the amount that is subject
     to discretionary withdrawal is $1.0 billion of liabilities that are
     surrenderable with market value adjustments.  Also included are an
     additional $5.5 billion of the life insurance and individual annuity
     liabilities, which are subject to discretionary withdrawal and have an
     average surrender charge of 5.1%, and $0.8 billion of liabilities, which
     are surrenderable at book value over 5 to 10 years.  In the payout phase,
     these funds are credited at significantly reduced interest rates.  The
     remaining $3.2 billion of liabilities is surrenderable without charge. 
     More than 20% of these relate to individual life products.  These risks
     would have to be underwritten again if transferred to another carrier,
     which is considered a significant deterrent against withdrawal by long-term
     policyholders.  Insurance liabilities that are surrendered or withdrawn are
     reduced by outstanding policy loans and related accrued interest prior to
     payout.





                                          33





<PAGE>




     TIC, a direct subsidiary of TIGI, issues commercial paper to investors and
     maintains unused committed revolving credit facilities at least equal to
     the amount of commercial paper outstanding.  Currently, TIC has unused
     credit availability of $125 million.

     The Travelers Insurance Group Inc. (TIGI)
     TIGI is subject to various regulatory restrictions that limit the maximum
     amount of dividends available to its parent without prior approval of the
     Connecticut Insurance Department.  A maximum of $580 million of statutory
     surplus is available in 1996 for such dividends without Department
     approval.

     Future Application of Accounting Standards 
     Financial Accounting Standard No. 123, "Accounting for Stock-Based
     Compensation" (FAS 123), is effective for 1996 reporting.  This statement
     addresses the accounting for the cost of stock-based compensation, such as
     stock options and restricted stock.  FAS 123 permits either expensing the
     value of stock-based compensation over the period earned or disclosing in
     the financial statement footnotes the pro forma impact to net income as if
     the value of stock-based compensation awards had been expensed.  The value
     of awards would be measured at the grant date based upon estimated fair
     value, using option pricing models.  The Company has selected the
     disclosure alternative that requires such pro forma disclosures to be
     included in annual financial statements.

     In June 1996, the Financial Accounting Standards Board issued statement of
     Financial Accounting Standards No. 125, "Accounting for Transfers and
     Servicing of Financial Assets and Extinguishments of Liabilities" (FAS
     125).  FAS 125 provides accounting and reporting standards for transfers
     and servicing of financial assets and extinguishments of liabilities. 
     These standards are based on consistent application of a financial-
     components approach that focuses on control.  Under that approach, after a
     transfer of financial assets, an entity recognizes the financial and
     servicing assets it controls and the liabilities it has incurred,
     derecognizes financial assets when control has been surrended, and
     derecognizes liabilities when extinguished.  FAS 125 provides consistent
     standards for distinguishing transfers of financial assets that are sales
     from transfers that are secured borrowings.  The requirements of FAS 125
     would be effective for transfers and servicing of financial assets and
     extinguishments of liabilities occurring after December 31, 1996, and is to
     be applied prospectively.  Earlier or retroactive application is not
     permitted.  The Company is currently evaluating the impact of this
     statement.





                                          34

<PAGE>
                           PART II.  OTHER INFORMATION


Item 1.  Legal Proceedings.

          In July 1996, a complaint seeking equitable relief was filed in the
U.S. District Court for the Southern District of New York by the U.S. Department
of Justice, naming twenty-four major brokerage firms, including the Company's
subsidiary, Smith Barney Inc., as defendants.  A proposed settlement has been
agreed to by the parties, subject to approval of the court.  Pursuant to this
settlement, the defendants, without admitting any liability, would agree not to
engage in certain practices relating to the quoting of Nasdaq securities and
would further agree to implement a program to ensure compliance with federal
antitrust laws and with the terms of the settlement.  No monetary fines or
penalties are imposed as part of the settlement.

          For information concerning actions filed against several insurance
companies and industry organizations relating to service fee charges and premium
calculations on certain workers' compensation insurance, see the description
that appears in the paragraph beginning on page 90 and continuing on page 91 of
the Prospectus dated April 22, 1996 of Travelers/Aetna Property Casualty Corp.,
a majority-owned subsidiary of the Company, which description is incorporated by
reference herein.  A copy of the pertinent paragraph of such filing is included
as an exhibit to this Form 10-Q.  Two of such actions, Four Way Plant Farm v.
NCCI and Weatherford Roofing Company v. Employees National Insurance Company,
have been settled, subject to approval of the court.  In NC Steel, Inc. v. NCCI,
the North Carolina Court of Appeals affirmed the trial court's dismissal in
part, reversed in part and remanded for further proceedings.

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

          (a)  Exhibits:

                 See Exhibit Index.

          (b)  Reports on Form 8-K:

                 On April 12, 1996, the Company filed a Current Report on Form
8-K, dated April 2, 1996 (which was amended by a Form 8-K/A-1 filed April 23,
1996), reporting under Item 2 thereof its acquisition from Aetna Life and
Casualty Company ("Aetna") of all of the outstanding capital stock of The Aetna
Casualty and Surety Company ("ACSC") and The Standard Fire Insurance Company
("SFIC") and including certain financial information relating thereto.

                 On April 22, 1996, the Company filed a Current Report on Form
8-K, dated April 15, 1996, reporting under Item 5 thereof the results of its
operations for the three months ended March 31, 1996, and certain other selected
financial data.

                 On June 7, 1996, the Company filed a Current Report on Form 8-
K, dated June 7, 1996, reporting under Item 5 thereof certain additional
financial information related to the businesses of ACSC and SFIC and their
subsidiaries.

                 No other reports on Form 8-K were filed during the quarter
ended June 30, 1996.




                                       35


<PAGE>
                                  EXHIBIT INDEX
                                  -------------


 Exhibit                                                       Filing
 Number     Description of Exhibit                             Method
 ------     ----------------------                             ------

 3.01       Restated Certificate of Incorporation of
            Travelers Group Inc. (formerly The Travelers
            Inc.), (the "Company") and Certificate of
            Designation of Cumulative Adjustable Rate
            Preferred Stock, Series Y, and Certificate 
            of Amendment to the Restated Certificate of
            Incorporation, incorporated by reference to 
            Exhibit 3.01 to Amendment No. 1 to 
            Registration Statement on Form S-4 of the 
            Company (No. 333-00737).

 3.02       By-Laws of the Company as amended through
            January 24, 1996, incorporated by reference to
            Exhibit 3.02 to the Company's Annual Report on
            Form 10-K for the fiscal year ended December
            31, 1995 (File No. 1-9924) (the "Company's
            1995 10-K").

 10.01      Amendment No. 13 to the Stock Option Plan of       Electronic
            the Company, effective April 24, 1996.

 11.01      Computation of Earnings Per Share.                 Electronic

 12.01      Computation of Ratio of Earnings to Fixed          Electronic
            Charges.

 27.01      Financial Data Schedule.                           Electronic

 99.01      The paragraph beginning on page 90 and             Electronic
            continuing on page 91 of the Prospectus dated
            April 22, 1996 of Travelers/Aetna Property
            Casualty Corp. (File No. 333-2254).


     The total amount of securities authorized pursuant to any instrument
     defining rights of holders of long-term debt of the Company does not
     exceed 10% of the total assets of the Company and its consolidated
     subsidiaries.  The Company will furnish copies of such instrument to
     the Commission upon request.



                                        36




<PAGE>

                                      SIGNATURES

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



                                 Travelers Group Inc.




     Date:  August 13, 1996                  By        /s/ Heidi Miller         
                                                --------------------------------
                                                           Heidi Miller         
                                                      Senior Vice President and 
                                                       Chief Financial Officer  
                                                  (Principal Financial Officer) 








     Date:  August 13, 1996                   By        /s/ Irwin Ettinger      
                                                 -------------------------------
                                                            Irwin Ettinger      
                                                      Executive Vice President  
                                                      (Chief Accounting Officer)



                                          37


<PAGE>

                                  EXHIBIT INDEX
                                  -------------


 Exhibit                                                       Filing
 Number     Description of Exhibit                             Method
 ------     ----------------------                             ------

 3.01       Restated Certificate of Incorporation of
            Travelers Group Inc. (formerly The Travelers
            Inc.), (the "Company") and Certificate of
            Designation of Cumulative Adjustable Rate
            Preferred Stock, Series Y, and Certificate of
            Amendment to the Restated Certificate of
            Incorporation, incorporated by reference to 
            Exhibit 3.01 to Amendment No. 1 to 
            Registration Statement on Form S-4 of the 
            Company (No. 333-00737).

 3.02       By-Laws of the Company as amended through
            January 24, 1996, incorporated by reference to
            Exhibit 3.02 to the Company's Annual Report on
            Form 10-K for the fiscal year ended December
            31, 1995 (File No. 1-9924) (the "Company's
            1995 10-K").

 10.01      Amendment No. 13 to the Stock Option Plan of       Electronic
            the Company, effective April 24, 1996.

 11.01      Computation of Earnings Per Share.                 Electronic

 12.01      Computation of Ratio of Earnings to Fixed          Electronic
            Charges.

 27.01      Financial Data Schedule.                           Electronic

 99.01      The paragraph beginning on page 90 and             Electronic
            continuing on page 91 of the Prospectus dated
            April 22, 1996 of Travelers/Aetna Property
            Casualty Corp. (File No. 333-2254).


     The total amount of securities authorized pursuant to any instrument
     defining rights of holders of long-term debt of the Company does not
     exceed 10% of the total assets of the Company and its consolidated
     subsidiaries.  The Company will furnish copies of such instrument to
     the Commission upon request.







                                                    EXHIBIT 10.01

                          AMENDMENT NO.13 to the
                     TRAVELERS GROUP STOCK OPTION PLAN
                      (effective as of April 24, 1996)

The Travelers Group Stock Option Plan is hereby amended in the following
respects:

1.   Section 5(d)(i) is hereby amended by deleting the words "and one
month" appearing in subsection (c) thereof.

2.   Section 5(d)(iv)(B) is hereby amended by deleting the words "or on
account of voluntary termination of employment (other than pursuant to
retirement as described in Section 5(d)(iv)(D))" from the first sentence
thereof, by inserting a period after the words "on the date he or she
terminated employment" and by deleting the words "except that the Committee
may in its sole discretion refuse to permit a person who has voluntarily
terminated his employment or who has been involuntarily terminated from
employment for gross misconduct to exercise any Options after the date of
termination; and".  The following two sentences are hereby added to the end
of such section:

     "Unless the Committee determines otherwise, if such person shall cease
     to be such officer or employee on account of a voluntary termination
     of employment or an involuntary termination for Cause, while holding
     an Option that has not expired and has not been fully exercised, such
     Option shall not be exercisable after the date of termination.  For
     purposes of the Plan, "Cause" shall mean (a) failure by an Optionee to
     perform substantially his or her duties with the Company or a
     subsidiary, after reasonable notice to the Optionee of such failure;
     (b) conduct by a Optionee that is in material competition with the
     Company or a subsidiary or (c) conduct by an Optionee that breaches
     his or her duty of loyalty to the Company or a subsidiary, or that is
     materially injurious to the Company or a subsidiary, monetarily or
     otherwise, which conduct shall include, but not be limited to (i)
     disclosing or misusing any confidential information pertaining to the
     Company or a subsidiary; (ii) any attempt, directly or indirectly to
     induce any employee, agent, insurance agent, insurance broker or
     broker-dealer of the Company or any subsidiary to be employed or
     perform services elsewhere or (iii) any attempt by an Optionee
     directly or indirectly to solicit the trade of any customer or
     supplier or prospective customer or supplier of the Company or any
     subsidiary or (iv) disparaging the Company, any subsidiary or any of
     their respective officers or directors.  The determination of whether
     any conduct, action or failure to act constitutes "Cause" shall be
     made by the Committee."

3.   Section 5(d)(iv)(E) is hereby amended by deleting the words "his
termination of employment for any reason" and replacing them with the words
"an involuntary termination of employment (other than for Cause)".



<PAGE>



4.   Section 9(l) is hereby amended by inserting the words "Plan and/or
the" before the words "participant's award agreement" appearing in the
first sentence of such section and by deleting the words "and shall be
otherwise unrestricted" at the end of such sentence.

5.   Section 9(m) is hereby amended by deleting the word "unrestricted"
from clause (i) of the first sentence thereof and adding the following
language after the words "issuable upon the Option exercise" and before the
words "and no reload Option":

     "which incremental shares will be subject to restrictions on
     transferability for a period of one (1) year, or such other shorter or
     longer period as may be determined by the Committee"

6.   Section 9(m) is hereby further amended by replacing the words "subject
to a period of restriction on transferability (running from the date of the
Option exercise and determined by the Committee in its discretion from time
to time)" with the following language:

          "subject to restrictions on transferability for a period of two
          (2) years, or such other shorter or longer period as may be
          determined by the Committee"

7.   Section 9(m) is further amended by adding the words "authorizing the
Company to sell the appropriate number of Common Shares to cover the
exercise price, and/or by" immediately before the words "surrendering
previously owned Common Shares" appearing in the second to last sentence of
such section.

8.   Section 9(m) is further amended to add the words "or sold on behalf of
the Optionee" immediately before the words "to pay for such exercise", and
by replacing the word "used" with the words "tendered or withheld" in the
last sentence of such section.

9.   The following new Section 9(n) is hereby added:

          "(n) The incremental shares issued as a result of the exercise of
          an Option may not be sold, assigned, pledged, hypothecated or
          otherwise transferred by the participant, except as specifically
          permitted pursuant to subsection (m) above, for a period of one
          (1) year following the date of exercise if no reload Option is
          granted in connection with such exercise, or for a period of two
          (2) years if a reload Option is granted in connection with such
          exercise, or such other shorter or longer restricted periods as
          may be determined by the Committee."

10.  The following new Sections 13, 14, 15 and 16 are hereby added:


     "13.      Forfeiture of Awards.
               ---------------------

          (a)  Options.  In any instance where the vesting and/or
               --------
          exercisability of an Option or reload Option extends past the
          date of termination of a participant's employment, either
          pursuant to the terms of the Plan or by action of the



<PAGE>



          Committee, the rights of the participant to continued vesting and
          exercisability shall be forfeited if, in the determination of the
          Committee, the participant, at any time within such remaining
          period of continued vesting or exercisability engages in any of
          the conduct described in subparagraphs (b) or (c) of the
          definition of "Cause" appearing in Section 5(d)(iv)(B) of this
          Plan.


          (b)  Incremental Shares.  If during any period following the
                 -------------------
          exercise of an Option or reload Option and prior to the
          expiration of the restricted period on any incremental shares
          issued upon such exercise, the participant, in the determination
          of the Committee, engages in any of the conduct described in
          subparagraph (c) of the definition of Cause appearing in Section
          5(d)(iv)(B) of this Plan, at the option of the Committee, the
          participant shall forfeit such incremental shares and shall
          receive instead, a cash payment, without interest, equal to the
          original exercise price for the Option or reload Option under
          which the incremental shares were issued, multiplied by the
          number of incremental shares forfeited."

     "14.      Arbitration.  All claims and disputes between a participant
               ------------
     and the Company or any subsidiary arising out of the Plan or any
     Option granted hereunder shall be submitted to arbitration in
     accordance with the then current arbitration policy of the Company or
     the subsidiary with whom the participant is employed.  Notice of
     demand for arbitration shall be given in writing to the other party
     and shall be made within a reasonable time after the claim or dispute
     has arisen.  The award rendered by the arbitrator shall be made in
     accordance with the provisions of the Plan, shall be final, and
     judgment may be entered upon it in accordance with applicable law in
     any court having jurisdiction thereof.  The provisions of this Section
     14 shall be specifically enforceable under applicable law in any court
     having jurisdiction thereof."

     "15.      Governing Law.  The validity, construction, interpretation,
               --------------
     administration and effect of the Plan and of its rules and
     regulations, and rights relating to the Plan, shall be determined
     solely in accordance with the laws of the State of Delaware."

     "16.      Severability.  If any term or provision of this Plan or the
               -------------
     application thereof to any person or circumstances shall, to any
     extent, be invalid or unenforceable, then the remainder of the Plan,
     or the application of such term or provision to persons or
     circumstances other than those as to which it is held invalid or
     unenforceable, shall not be affected thereby, and each term and
     provision hereof shall be valid and be enforced to the fullest extent
     permitted by applicable law."








                                                                   EXHIBIT 11.01




                        Travelers Group Inc. and Subsidiaries
                          Computation of Earnings Per Share
                     (In millions, except for per share amounts)

<TABLE><CAPTION>
                                           Three Months Ended      Six Months Ended
                                                June 30,              June 30, 
                                               -----------           ------------
                                             1996       1995        1996       1995
                                             ----       ----        ----       ----
     <S>                                    <C>        <C>       <C>           <C>
     Earnings:
       Income from continuing operations     $576       $377      $1,096        $682 
       Discontinued operations                 -          29           -          64
                                              ---        ---       -----        ----
       Net income                             576        406       1,096         746

       Preferred dividends:
         8.125% Cumulative 
          Preferred Stock - Series A           (6)        (6)        (12)        (12)
         5.5% Convertible 
          Preferred Stock - Series B           (2)        (2)         (4)         (3)
         $4.53 Convertible 
          Preferred Stock - Series C           (4)        (4)        (14)         (9)
         9 1/4% Preferred Stock - Series D     (8)        (9)        (17)        (18)
                                               ---       ----        ----        ---
                                              (20)       (21)        (47)        (42)
                                              ---        ---       -----         ---
       Income applicable to common stock     $556       $385      $1,049        $704
                                             ====        ===       =====         ===

     Average shares:
       Common                               457.2      461.1       457.5       461.7
       Warrants                               2.1         .4         2.2          .1
       Assumed exercise of dilutive 
         stock options                        7.2        5.9         8.0         5.3 
       Incremental shares - Stock based 
         incentive plans                      9.5        7.8         9.2         7.0 
                                            -----      -----       -----       ----- 
                                            476.0      475.2       477.0       474.1 
                                            =====      =====       ======      =====
     Earnings per share:
       Continuing operating                 $1.17      $0.75       $2.20       $1.35 
       Discontinued operations                 -        0.06          -         0.14 
                                            ----        ----      ------        ---- 

       Net Income                           $1.17      $0.81       $2.20       $1.49 
                                             ====       ====        ====        ====
</TABLE>

     Earnings per common share is computed after recognition of preferred stock
     dividend requirements and is based on the weighted average number of common
     shares outstanding during the period after consideration of the dilutive
     effect of common stock warrants and stock options and the incremental
     shares assumed issued under the Capital Accumulation Plan and other
     restricted stock plans.  Fully diluted earnings per common share, assuming
     conversion of all outstanding dilutive convertible preferred stock and the
     maximum dilutive effect of common stock equivalents, have not been
     presented because the effects are not material.  The fully diluted earnings
     per common share calculation for the three and six months ended June 30,
     1996 would entail adding the number of shares issuable on conversion of the
     dilutive convertible preferred stock (8.4 and 8.4 million, respectively)
     and the incremental dilutive effect of common stock equivalents (2.0 and
     2.5 million, respectively) to the number of shares included in the earnings
     per common share calculation (resulting in 486.4 and 487.9 million shares,
     respectively) and eliminating the dividend requirements of the dilutive
     convertible preferred stock ($5 and $10 million, respectively). The fully
     diluted earnings per common share calculation for the three and six months
     ended June 30, 1995 would entail adding the number of shares issuable on
     conversion of the dilutive convertible preferred stock (10.4 and 10.4
     million, respectively) and the incremental dilutive effect of common stock
     equivalents (1.8 and 3.9 million, respectively) to the number of shares
     included in the earnings per common share calculation (resulting in 487.4
     and 488.4 million shares, respectively) and eliminating the dividend
     requirements of the dilutive convertible preferred stock ($5 and $10
     million, respectively). 

     All current and prior year information has been restated to reflect the
     three-for-two stock split paid on May 24, 1996 to stockholders of record on
     May 6, 1996. 







                                                                EXHIBIT 12.01   


                        Travelers Group Inc. and Subsidiaries
                  Computation of Ratio of Earnings to Fixed Charges
                      (In millions of dollars, except for ratio)




                                                       Six months ended 
                                                           June 30,        
                                                     ------------------

                                                     1996          1995 
                                                     ----          ----

     Income from continuing operations 
        before income taxes and minority interest  $1,413        $1,052 
     Interest                                       1,060           973 
     Portion of rentals deemed to be interest          53            54 
                                                     ----          ----
       Earnings available for fixed charges        $2,526        $2,079 
                                                    =====        ======
     Fixed charges
     -------------
     Interest                                      $1,060          $973 
     Portion of rentals deemed to be interest          53            54 
                                                     ----          ----
       Fixed charges                               $1,113        $1,027 
                                                    =====         =====

     Ratio of earnings to fixed charges              2.27x         2.02x
                                                     =====        =====





     The ratio of earnings to fixed charges has been computed by dividing
     earnings from continuing operations before income taxes and fixed charges
     by the fixed charges.  For purposes of these ratios, fixed charges consist
     of interest expense and that portion of rentals deemed representative of
     the appropriate interest factor.



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>

                           TRAVELERS GROUP, INC.
                           FINANCIAL DATA SCHEDULE

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
June 30, 1996 CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF TRAVELERS GROUP 
INC. AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                          $1,635
<SECURITIES>                                    86,874<F1>
<RECEIVABLES>                                   20,373<F2>
<ALLOWANCES>                                         0<F3>
<INVENTORY>                                          0<F3>
<CURRENT-ASSETS>                                     0<F3>
<PP&E>                                               0<F3>
<DEPRECIATION>                                       0<F3>
<TOTAL-ASSETS>                                 142,074
<CURRENT-LIABILITIES>                                0<F3>
<BONDS>                                         16,012<F4>
                              213
                                        763
<COMMON>                                             6
<OTHER-SE>                                      10,956<F5>
<TOTAL-LIABILITY-AND-EQUITY>                   142,074
<SALES>                                              0<F3>
<TOTAL-REVENUES>                                 9,941
<CGS>                                                0<F3>
<TOTAL-COSTS>                                    8,925
<OTHER-EXPENSES>                                     0<F3>
<LOSS-PROVISION>                                   128<F6>
<INTEREST-EXPENSE>                               1,060<F6>
<INCOME-PRETAX>                                  1,413
<INCOME-TAX>                                       361
<INCOME-CONTINUING>                              1,096
<DISCONTINUED>                                       0<F3>
<EXTRAORDINARY>                                      0<F3>
<CHANGES>                                            0<F3>
<NET-INCOME>                                     1,096
<EPS-PRIMARY>                                    $2.20
<EPS-DILUTED>                                        0<F3>
<FN>
<F1>Includes the following items from the financial statements: total 
investments $54,777; securities borrowed or purchased under agreements to resell 
$21,246; and trading securities owned, at market value $10,851.
<F2>Includes the following items from the financial statements: brokerage
receivables $7,217; net consumer finance receivables $7,290 and other
receivables $5,866.
<F3>Items which are inapplicable relative to the underlying financial statements
are indicated with a zero as required.
<F4>Includes the following items from the financial statements: investment 
banking and brokerage borrowings $3,483; short-term borrowings $2,368 and 
long-term debt $10,161.
<F5>Includes the following items from the financial statements: additional 
paid-in capital $6,983; retained earnings $6,408; treasury stock $(2,102); 
unrealized gain (loss) on investment securities $1; and other $(334).
<F6>Included in total costs and expenses applicable to sales and revenues.
</FN>
        

</TABLE>




                                                  EXHIBIT 99.01


                                                  PROSPECTUS OF TRAVERLERS/AETNA
                                                  PROPERTY CASUALTY CORP.
                                                  APRIL 22, 1996
                                                  PAGES 90-91



              A number  of cases  have  been  filed  against  several  insurance
companies and industry organizations relating to service fee charges and premium
calculations on certain workers' compensation insurance. Certain subsidiaries of
the Company are defendants in South Carolina ex rel. Medlock v. National Council
on Compensation  Insurance ("NCCI"),  an action filed by the Attorney General of
South  Carolina  in  August  1994  in the  Court  of  Common  Pleas,  County  of
Greenville,  South  Carolina;  Four Way Plant Farm v. NCCI,  a  purported  class
action filed in September 1994 in the Circuit Court for Bullock County, Alabama,
and NC Steel,  Inc. v. NCCI, a purported  class action filed in November 1993 in
the Superior Court Division of the General Court of Justice,  Wake County, North
Carolina.   In  these  cases,   the   plaintiffs   generally   allege  that  the
administration  of  each  state's  workers'   compensation  assigned  risk  pool
conspired  with  servicing  carriers for the pool to collect  excessive  fees in
violation of state  antitrust  and/or unfair trade practice laws. The plaintiffs
seek  unspecified  compensatory,  treble and/or punitive  damages and injunctive
relief. The Company believes it has meritorious  defenses and intends to contest
the allegations.  In NC Steel,  Inc. v. NCCI, the defendants'  motion to dismiss
was granted in February  1995,  and the  plaintiffs  have  appealed to the North
Carolina Court of Appeals.  In April 1994, certain subsidiaries of [the Company]
were named as additional  defendants in a purported  class action pending in the
116th District of Dallas County,  Texas, entitled Weatherford Roofing Company v.
Employers National  Insurance  Company.  The plaintiffs in this case allege that
the workers'  compensation carriers in Texas have conspired to collect excessive
or improper premiums in violation of state insurance laws, antitrust laws and/or
state unfair trade  practices  laws. The plaintiffs  seek  compensatory,  treble
and/or  punitive  damages as well as  declaratory  and injunctive  relief.  In a
statutory  demand  letter,  plaintiffs'  counsel allege  classwide  compensatory
damages, including interest through October 1994, of approximately $572 million.
Since that time,  court-approved  settlements  with certain other  insurers have
been based on single  damage,  or alleged  overcharge,  calculations  which,  if
applied to Company-issued policies of class  members, would yield single damages
of $50 million or less. The Company believes it has meritorious defenses and 
intends to contest the allegations unless an attractive settlement opportunity 
arises.






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