RJR NABISCO INC
10-Q, 1994-11-02
COOKIES & CRACKERS
Previous: PACIFICORP /OR/, 8-K, 1994-11-02
Next: AMERICAN STORES CO /NEW/, S-3/A, 1994-11-02





                                                               Draft of 10/31/94



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

                            SECURITIES AND EXCHANGE COMMISSION
                                  WASHINGTON, D.C. 20549

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



                                         FORM 10-Q

                  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                              SECURITIES EXCHANGE ACT OF 1934
                     For the Quarterly Period Ended September 30, 1994


<TABLE>
<S>                                          <C>            <C>                            <C>

                                                             RJR NABISCO HOLDINGS CORP.
                                             (Exact name of registrant as specified in its charter)

                            Delaware                                 1-10215                               13-3490602
                 (State or other jurisdiction of            (Commission file number)       (I.R.S. Employer Identification No.)
                 incorporation or organization)
                                                                RJR NABISCO, INC.
                                             (Exact name of registrant as specified in its charter)

                            Delaware                                 1-6388                                56-0950247
                 (State or other jurisdiction of            (Commission file number)       (I.R.S. Employer Identification No.)
                 incorporation or organization)
</TABLE>

                                1301 Avenue of the Americas
                              New York, New York  10019-6013
                                      (212) 258-5600
                    (Address, including zip code, and telephone number,
                including area code, of the principal executive offices of
                                RJR Nabisco Holdings Corp.
                                  and RJR Nabisco, Inc.)



          Indicate by  check mark  whether the  Registrants (1)  have 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  Registrants were  required  to  file  such
          reports), and (2)  have been subject  to such filing requirements  for
          the past 90 days. YES X , NO    .
                                --     ---

          Indicate the number of shares outstanding  of each of the Registrants'
          classes of common stock as of the latest practicable  date:  September
          30, 1994:

              RJR Nabisco Holdings Corp.:    1,147,648,192  shares of  common
              stock, par value $.01 per share
              RJR Nabisco,  Inc.:   3,021.86513 shares  of common stock,  par
              value $1,000 per share

          RJR Nabisco, Inc. meets the conditions set forth in General
          Instruction H(1)(a) and (b) of Form  10-Q and is therefore filing
          this form with the reduced disclosure format.
<PAGE>
                                                              INDEX


<TABLE>
<CAPTION>
        PART I - FINANCIAL INFORMATION                                                                             Page

        <S>         <C>                                                                                               <C>
        Item 1.     Financial Statements

                    Consolidated Condensed Statements of Income - Three Months
                        Ended September 30, 1994 and 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   1

                    Consolidated Condensed Statements of Income - Nine Months
                        Ended September 30, 1994 and 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   2

                    Consolidated Condensed Statements of Cash Flows - Nine Months
                        Ended September 30, 1994 and 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3

                    Consolidated Condensed Balance Sheets - September 30, 1994
                        and December 31, 1993 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   4

                    Notes to Consolidated Condensed Financial Statements  . . . . . . . . . . . . . . . . . . . . .   5-13

        Item 2.     Management's Discussion and Analysis of Financial
                        Condition and Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . .   14-24


        PART II - OTHER INFORMATION

        Item 1.     Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   25-28

        Item 6.     Exhibits and Reports on Form 8-K  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   29

        Signatures  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   30
</TABLE>
<PAGE>

           PART I
           ------
           Item 1.   Financial Statements.
                     RJR Nabisco Holdings Corp.
                     RJR Nabisco, Inc.


<TABLE>
<CAPTION>
                                               CONSOLIDATED CONDENSED STATEMENTS OF INCOME

                                              (Dollars in Millions Except Per Share Amounts)

                                                                           Three Months              Three  Months
                                                                              Ended                       Ended
                                                                         September 30, 1994         September 30, 1993
                                                                         -------------------        -------------------
                                                                         Holdings        RJRN       Holdings        RJRN
                                                                         ----------      ----       ---------       ----
<S>                                                                      <C>         <C>            <C>         <C>
Net sales*                                                               $    3,966  $   3,966       $   3,598  $   3,598
                                                                         ----------  ---------       ---------  ---------
Costs and expenses (Note 1) *:
   Cost of products sold                                                      1,815      1,815           1,649      1,649
   Selling, advertising, administrative and general expenses                  1,316      1,313           1,362      1,359
   Amortization of trademarks and goodwill                                      157        157             156        156
                                                                         ----------  ---------       ---------  ---------
       Operating income                                                         678        681             431        434
Interest and debt expense (Note 5)                                             (240)      (240)           (290)      (290)
Other income (expense), net                                                     (38)       (39)             (8)        (9)
                                                                         ----------  ---------       ---------  ---------
       Income before income taxes                                               400        402             133        135
Provision for income taxes                                                      184        185              59         60
                                                                         ----------  ---------       ---------  ---------
       Income before extraordinary item                                         216        217              74         75
Extraordinary item - gain on early extinguishments of
  debt, net of income taxes (Note 4)                                              -          -               2          2
                                                                         ----------  ---------       ---------  ---------
       Net income                                                               216        217              76         77
Less preferred stock dividends                                                   33          -              20          -
                                                                         ----------  ---------       ---------  ---------
       Net income applicable to common stock                             $      183  $     217       $      56  $      77
                                                                         ==========  =========       =========  =========

Net income per common and common equivalent share:
  Income before extraordinary item                                       $      .11                   $    .04
  Extraordinary item                                                              -                          -
                                                                         ----------                   --------
       Net income                                                        $      .11                   $    .04
                                                                         ==========                   ========
       
Dividends per share of Series A Preferred Stock (Note 8)                 $     .835                   $   .835
                                                                         ==========                   ========
Dividends per share of Series C Preferred Stock (Note 8)                 $    1.503                   $      -
                                                                         ==========                   ========

Average number of common and common equivalent
  shares outstanding (in thousands) (Note 2)                              1,632,590                  1,350,485
                                                                         ==========                  =========

_____________________
* Excludes excise taxes of $931 million and $914 million for the three months ended
  September 30, 1994 and 1993, respectively.
</TABLE>

                    See Notes to Consolidated Condensed Financial Statements




                                         - 1 -
<PAGE>

<TABLE>
<CAPTION>
                                               CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                                             (Dollars in Millions Except Per Share Amounts)


                                                                                Nine Months             Nine Months
                                                                                   Ended                   Ended
                                                                            September 30, 1994     September 30, 1993
                                                                           ------------------- ----------------------
                                                                           Holdings        RJRN    Holdings        RJRN
                                                                           --------        ----    --------        ----
<S>                                                                        <C>         <C>         <C>         <C>
           Net sales*  . . . . . . . . . . . . . . . . . . . . . . . .      $ 11,322   $ 11,322     $ 11,053   $ 11,053
                                                                            --------   --------     --------   --------
           Costs and expenses (Note 1)*:
              Cost of products sold  . . . . . . . . . . . . . . . . .         5,079      5,079        4,709      4,709
              Selling, advertising, administrative and general expenses        3,789      3,780        4,182      4,173
              Amortization of trademarks and goodwill  . . . . . . . .           469        469          466        466
                                                                          ---------- ----------    --------- ----------
                 Operating income  . . . . . . . . . . . . . . . . . .         1,985      1,994        1,696      1,705
           Interest and debt expense (Note 5)  . . . . . . . . . . . .          (828)      (828)        (910)      (887)
           Other income (expense), net . . . . . . . . . . . . . . . .           (81)       (92)          (4)       (27)
                                                                          ---------- ----------    --------- ----------
                 Income before income taxes  . . . . . . . . . . . . .         1,076      1,074          782        791
           Provision for income taxes  . . . . . . . . . . . . . . . .           474        474          356        360
                                                                          ---------- ----------    --------- ----------
                 Income before extraordinary item  . . . . . . . . . .           602        600          426        431
           Extraordinary item - loss on early extinguishments of
             debt, net of income taxes (Note 4)  . . . . . . . . . . .          (145)      (145)        (110)      (103)
                                                                          ---------- ----------    --------- ----------
                 Net income  . . . . . . . . . . . . . . . . . . . . .           457        455          316        328
           Less preferred stock dividends  . . . . . . . . . . . . . .            98          -           33          -
                                                                          ---------- ----------    --------- -----------
                 Net income applicable to common stock . . . . . . . .   $       359 $      455   $      283 $      328
                                                                         =========== ==========   ========== ==========
           Net income (loss) per common and common equivalent share:
             Income before extraordinary item  . . . . . . . . . . . .   $       .33              $      .29
             Extraordinary item  . . . . . . . . . . . . . . . . . . .          (.10)                 (  .08)
                                                                         -----------              ----------
                 Net income  . . . . . . . . . . . . . . . . . . . . .   $       .23              $      .21
                                                                         ===========              ==========

           Dividends per share of Series A Preferred Stock (Note 8)  .   $     2.505              $    2.505
                                                                         ===========              ==========

           Dividends per share of Series C Preferred Stock (Note 8)  .   $     2.438              $        -
                                                                         ===========              ==========

           Average number of common and common equivalent
             shares outstanding (in thousands) (Note 2)  . . . . . . .     1,505,837               1,353,638
                                                                           ---------               ---------

           ____________________
           *Excludes excise taxes of $2.670 billion and $2.695 billion for the nine months ended September 30, 1994 and
             1993, respectively.
</TABLE>

                      See Notes to Consolidated Condensed Financial Statements





                                         - 2 -
<PAGE>

<TABLE>
<CAPTION>
                                             CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

                                                          (Dollars in Millions)




                                                                                Nine Months             Nine Months
                                                                                   Ended                   Ended
                                                                            September 30, 1994     September 30, 1993
                                                                           ------------------- ----------------------
                                                                           Holdings        RJRN    Holdings        RJRN
                                                                           --------        ----    --------        ----
<S>                                                                        <C>         <C>         <C>         <C>
           Net cash flows from operating activities (Note 6) . . . . .     $    1,410  $   1,533   $      887  $     676
                                                                           ----------  ---------   ----------  ---------
           Cash flows from (used in) investing activities:
              Capital expenditures . . . . . . . . . . . . . . . . . .           (441)      (441)        (392)      (392)
              Proceeds from dispositions of businesses . . . . . . . .              -          -          451        451
              Acquisition of businesses  . . . . . . . . . . . . . . .  
                                                                                 (418)      (418)        (159)      (159)
              Other, net . . . . . . . . . . . . . . . . . . . . . . .             14         14           21         21
                                                                           ----------  ---------   ----------  ---------
                 Net cash flows used in investing activities . . . . .           (845)      (845)         (79)       (79)
                                                                           ----------  ---------   ----------  ---------
           Cash flows from (used in) financing activities:
              Net borrowings (repayments) under the Credit Agreements           1,141      1,141       (2,386)    (2,386)
              Net proceeds from the issuance (repayments) of
                 commercial paper  . . . . . . . . . . . . . . . . . .           (155)      (155)         651        651
              Proceeds from issuance of other long-term debt . . . . .             15         15        1,966      1,966
              Repayments of other long-term debt . . . . . . . . . . .         (2,526)    (2,526)      (1,825)    (1,277)
              Financing and advisory fees paid . . . . . . . . . . . .            (57)        (3)         (48)        (9)
              Increase (decrease) in notes payable . . . . . . . . . .            (63)       (63)          73         73
              Proceeds from issuance of common stock . . . . . . . . .             29          -            8          -
              Proceeds from issuance of Series B Preferred Stock . . .              -          -        1,250          -
              Proceeds from issuance of Series C Preferred Stock . . .          1,734          -            -          -
              Issuance of common stock to parent . . . . . . . . . . .              -      1,680            -          -
              Dividends paid on Series A and Series C Preferred Stock.           (176)         -         (132)         -
              Dividends paid on Series B Preferred Stock . . . . . . .            (87)         -            -          -
              Other dividends paid . . . . . . . .. . .  . . . . . . .            (19)         -          (28)         -
              Dividends paid to parent . . . . . . . . . . . . . . . .              -        (39)           -        (47)
              Other, net . . . . . . . . . . . . . . . . . . . . . . .             34       (297)          61        371
                                                                           ----------  ---------   ----------  ---------
                 Net cash flows used in financing activities . . . . .           (130)      (247)        (410)      (658)
                                                                           ----------  ---------   ----------  ---------
           Effect of exchange rate changes on cash and cash equivalents            (3)        (3)          (7)        (7)
                                                                           ----------  ---------   ----------  ---------
                 Net change in cash and cash equivalents . . . . . . .            432        438          391        (68)
           Cash and cash equivalents at beginning of period  . . . . .            215        205           99         96
                                                                           ----------  ---------   ----------  ---------
           Cash and cash equivalents at end of period  . . . . . . . .     $      647  $     643   $      490  $      28
                                                                           ==========  =========   ==========  =========
</TABLE>

                       See Notes to Consolidated Condensed Financial Statements





                                         - 3 -
<PAGE>


<TABLE>
<CAPTION>
                                                  CONSOLIDATED CONDENSED BALANCE SHEETS
                                                          (Dollars in Millions)

                                                                   September 30, 1994         December 31, 1993
                                                                  -------------------    ----------------------
                                                                  Holdings        RJRN      Holdings        RJRN
                                                                  --------        ----      --------        ----
<S>                                                               <C>            <C>         <C>         <C>
           ASSETS
           Current assets:
              Cash and cash equivalents  . . . . . . . . . . . . .$        647   $      643  $      215  $       205
              Accounts and notes receivable, net . . . . . . . . .       1,107        1,107         856          847
              Inventories (Note 3) . . . . . . . . . . . . . . . .       2,504        2,504       2,700        2,700
              Prepaid expenses and excise taxes  . . . . . . . . .         414          414         374          374
                                                                  ------------   ---------- -----------  -----------
                Total current assets . . . . . . . . . . . . . . .       4,672        4,668       4,145        4,126
                                                                  ------------   ---------- -----------  -----------
           Property, plant and equipment - at cost . . . . . . . .       7,710        7,710       7,166        7,166
           Less accumulated depreciation . . . . . . . . . . . . .      (2,281)      (2,281)     (1,998)      (1,998)
                                                                  ------------   ---------  ----------   ----------
              Net property, plant and equipment  . . . . . . . . .       5,429        5,429       5,168        5,168
           Trademarks, net . . . . . . . . . . . . . . . . . . . .       8,573        8,573       8,727        8,727
           Goodwill, net . . . . . . . . . . . . . . . . . . . . .      12,761       12,761      12,851       12,851
           Other assets and deferred charges . . . . . . . . . . .         416          415         404          400
                                                                  ------------   ----------  ----------  -----------
                                                                  $     31,851   $   31,846  $   31,295  $    31,272
                                                                  ============   ==========  ==========  ===========

           LIABILITIES AND STOCKHOLDERS' EQUITY
           Current liabilities:
              Notes payable  . . . . . . . . . . . . . . . . . . .$        229   $      229  $      301  $       301 
              Accounts payable . . . . . . . . . . . . . . . . . .         469          469         515          515
              Accrued liabilities  . . . . . . . . . . . . . . . .       2,646        2,588       2,751        2,705
              Current maturities of long-term debt (Notes 5) . . .         613          613         142          142
              Income taxes accrued . . . . . . . . . . . . . . . .         357          357         234          234
                                                                    ----------   ----------  ----------   ----------
                Total current liabilities  . . . . . . . . . . . .       4,314        4,256       3,943        3,897
                                                                  ------------   ----------  ----------   ----------
           Long-term debt (less current maturities) (Notes 5 and 9)     10,363       10,363      12,005       12,005
           Other noncurrent liabilities  . . . . . . . . . . . . .       2,534        2,218       2,503        2,353
           Deferred income taxes . . . . . . . . . . . . . . . . .       3,683        3,610       3,774        3,701
           Commitments and contingencies (Note 7)
           Stockholders' equity (Notes 8 and 9):
              ESOP convertible preferred stock (15,412,250 shares
                issued and outstanding at September 30, 1994)  . .         247            -         249            -
              Series A convertible preferred stock (52,500,000
                 shares issued and outstanding at September 30,
                 1994) . . . . . . . . . . . . . . . . . . . . . .           2            -           2            -
              Series B preferred stock (50,000 shares issued and
                outstanding at September 30, 1994) . . . . . . . .       1,250            -       1,250            -
              Series C convertible preferred stock (26,675,000
                   shares issued and outstanding at September 30,
                   1994) . . . . . . . . . . . . . . . . . . . . .           3            -           -            -
              Common stock (1,147,648,192 shares issued and
                outstanding at September 30, 1994) . . . . . . . .          11            -          11            -
              Paid-in capital  . . . . . . . . . . . . . . . . . .      10,214       11,519       8,778        9,877
              Retained earnings (accumulated deficit)  . . . . . .        (427)          (4)       (883)        (459)
              Receivable from ESOP . . . . . . . . . . . . . . . .        (190)            -       (211)            -
              Other stockholders' equity . . . . . . . . . . . . .        (153)        (116)       (126)        (102)
                                                                  ------------   ----------  ----------   ----------
                Total stockholders' equity . . . . . . . . . . . .      10,957       11,399       9,070        9,316
                                                                  ------------   ----------  ----------   ----------
                                                                    $   31,851    $  31,846   $  31,295   $   31,272
                                                                  ============   ==========  ==========  ===========
</TABLE>
                     See Notes to Consolidated Condensed Financial Statements





                                         - 4 -
<PAGE>

                          RJR Nabisco Holdings Corp.
                              RJR Nabisco, Inc.


             Notes to Consolidated Condensed Financial Statements


   Note 1 - Interim Reporting and Results of Operations

     For interim reporting purposes, certain costs and expenses are
   charged to operations in proportion to the estimated total annual amount
   expected to be incurred.

     Certain prior year amounts have been reclassified to conform to the
   1994 presentation.

     In management's opinion, the accompanying unaudited consolidated
   condensed financial statements (the "Consolidated Condensed Financial
   Statements") of RJR Nabisco Holdings Corp. ("Holdings") and RJR Nabisco,
   Inc. ("RJRN" and collectively with Holdings, the "Registrants") contain
   all adjustments, consisting only of normal recurring adjustments,
   necessary for a fair statement of the results for the interim periods
   presented.

     During the first quarter of 1994, Holdings' net income was increased
   by a $20 million after-tax net benefit consisting of a pre-tax credit of
   $43 million ($41 million after-tax) related to the return of excess
   assets held in a trust established to fund certain payments related to
   employee compensation arrangements and a pre-tax charge of $32 million
   ($21 million after-tax) related to the settlement of certain benefits
   under a Supplemental Executive Retirement Plan maintained by Holdings.

   Note 2 - Earnings Per Share

     Earnings per share is based on the weighted average number of shares
   of Holdings' common stock, par value $.01 per share, ("Common Stock"),
   $.835 Depositary Shares ("Series A Depositary Shares") and Series C
   Depositary Shares ("Series C Depositary Shares") outstanding during the
   period and Common Stock assumed to be outstanding to reflect the effect
   of dilutive options. Holdings' other potentially dilutive securities are
   not included in the earnings per share calculation because the effect of
   excluding interest and dividends on such securities for the period would
   exceed the earnings allocable to the Common Stock into which such
   securities would be converted. Accordingly, Holdings' earnings per share
   and fully diluted earnings per share are the same.


   Note 3 - Inventories

     The major classes of inventory are shown in the table below:

<TABLE>
<CAPTION>
                                                                                    September 30, 1994    December 31, 1993
                                                                                    ------------------    -----------------
                            <S>                                                     <C>                   <C>
                            Finished products . . . . . . . .                            $     835           $       771
                            Leaf tobacco  . . . . . . . . . .                                1,152                 1,458
                            Raw materials . . . . . . . . . .                                  197                   208
                            Other . . . . . . . . . . . . . .                                  320                   263
                                                                                       -----------           -----------
                                                                                         $   2,504           $     2,700
                                                                                         =========           ===========
</TABLE>


                                         - 5 -
<PAGE>

        Note 4 - Extraordinary Item

          The early  extinguishments of  debt of  Holdings and RJRN  resulted in
        the following extraordinary losses (gain):

<TABLE>
<CAPTION>
                                            Three Months Ended September 30,             Nine Months Ended September 30,    
                                         ---------------------------------------    ----------------------------------------
                                                      1994                  1993                  1994                  1993  
                                         -------------------  --------------------  --------------------  --------------------
                                         Holdings     RJRN    Holdings     RJRN     Holdings     RJRN     Holdings     RJRN
                                         --------     ----    --------     ----     --------     ----     --------     ----
<S>                                      <C>        <C>       <C>          <C>      <C>          <C>      <C>          <C>
       Cash paid in excess of the net
       carrying amount (book value)
       of debt extinguished              $      -   $      -  $      -     $   -    $ 206        $ 206    $ 160        $ 150
       Write-off of debt issuance
       costs                                    -          -         -         -       17           17        9            9
                                         --------   --------  ---------    ------   -----        -----    -----        -----
       Extraordinary item  -  loss  on
       early extinguishments
       of debt before income
       taxes                                    -          -         -         -      223          223      169          159
       Benefit for income taxes*                -          -        (2)       (2)     (78)         (78)     (59)         (56)
                                         --------   --------  ---------    ------   -----        -----    -----        -----
       Extraordinary item - loss  
       (gain) on early 
       extinguishments
       of debt,
       net of income taxes               $      -   $     -   $     (2)    $  (2)   $ 145        $ 145    $ 110        $ 103
                                         ========   ========  =========    ======   =====        =====    =====        =====
    __________________
        *The benefit for income taxes for the three months ended September 30, 1993 reflects the increase in federal
        corporate income tax rates to 35%  from 34% on the year-to-date extraordinary losses.
</TABLE>

          Note 5 - Long-term Debt and Interest and Debt Expense

            Long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                September 30, 1994   December 31, 1993
                                                ------------------   -----------------
        <S>                                     <C>                  <C>
        Debentures and notes                      $     8,056              $    8,095
        Foreign currency debt                             510                     595
        Revolving credit facility                         950                     328
        Commercial paper                                  758                     913
        Other indebtedness                                602                     266
        Subordinated debentures and notes:
           Subordinated debentures                          -                     280
           Subordinated discount debentures                 -                   1,393
           Other subordinated indebtedness                100                     277

        Less current maturities                          (613)                   (142)
                                                  ------------             ----------
                                                  $    10,363              $   12,005
                                                  ===========              ==========
</TABLE>

           Consolidated interest and debt expense for Holdings consisted
            of the following:

<TABLE>
<CAPTION>
                                                                                Three Months           Nine Months
                                                                                    Ended                Ended
                                                                               September 30,           September 30,
                                                                              ---------------          ---------------
                                                                              1994       1993          1994      1993
                                                                              ----       ----          ----      ----
    <S>                                                                       <C>        <C>           <C>       <C>
    Cash interest . . . . . . . . . . . . . . . . . . .                       $ 233      $ 225         $ 715     $ 679
    Non-cash interest and debt expense  . . . . . . . .                           7         65           113       231
                                                                              -----      -----         -----     -----
                                                                              $ 240      $ 290         $ 828     $ 910
                                                                              =====      =====         =====     =====
</TABLE>



                                         - 6 -
<PAGE>

        Note 5 - Long-term Debt and Interest and Debt Expense  (continued)

          Based on RJRN's intention and ability to continue to refinance, for
        more than one year, the amount of its domestic commercial paper
        borrowings outstanding either in the commercial paper market or with
        additional borrowings under RJRN's $6.5 billion revolving credit
        facility (as amended from time to time, the "1991 Credit Agreement"),
        commercial paper borrowings of $758 million have been included in "Long-
        term debt" as of September 30, 1994.

          On May 15, 1994, RJRN redeemed substantially all of its approximately
        $2 billion in outstanding subordinated debentures. The subordinated
        debentures redeemed consisted of the Subordinated Discount Debentures
        due May 15, 2001 (the "Subordinated Discount Debentures"), the 15%
        Payment-in-Kind Subordinated Debentures due May 15, 2001 (the "15%
        Subordinated Debentures") and the 13 1/2% Subordinated Debentures due
        May 15, 2001 (the "13 1/2% Subordinated Debentures") at redemption
        prices of 107 1/2%, 107 1/2% and 106 3/4%, respectively. Approximately
        $1.2 billion principal or accreted amount of such debentures was
        refinanced with proceeds of debt securities maturing after 1998 that
        were issued during 1993. Such proceeds had been used to temporarily
        reduce indebtedness under the 1991 Credit Agreement. In addition, the
        redemption of such debentures was funded with approximately $900
        million of net proceeds from the sale of 266,750,000 Series C
        Depositary Shares completed on May 6, 1994 in connection with the
        issuance of 26,675,000 shares of Series C Conversion Preferred Stock,
        par value $.01 per share ("Series C Preferred Stock").

          Certain financing agreements to which Holdings is a party and debt
        instruments of RJRN directly or indirectly restrict the payment of
        dividends by Holdings. The 1991 Credit Agreement, together with RJRN's
        $1 billion revolving credit facility (as amended from time to time, the
        "1993 Credit Agreement" and together with the 1991 Credit Agreement, the
        "Credit Agreements"), which contain restrictions on the payment of cash
        dividends or other distributions by Holdings in excess of certain
        specified amounts, and the indentures relating to certain of RJRN's debt
        securities, which contain restrictions on the payment of cash dividends
        or other distributions by RJRN to Holdings in excess of certain
        specified amounts or for certain specified purposes, effectively limit
        the payment of dividends on the Common Stock and preferred stock of
        Holdings. In addition, the declaration and payment of dividends is
        subject to the discretion of the board of directors of Holdings and to
        certain limitations under Delaware law. The Credit Agreements and the
        indentures under which certain debt securities of RJRN have been issued
        also impose certain operating and financial restrictions on Holdings and
        its subsidiaries. These restrictions limit the ability of Holdings and
        its subsidiaries to incur indebtedness, engage in transactions with
        stockholders and affiliates, create liens, sell certain assets and
        certain subsidiaries' stock, engage in certain mergers or consolidations
        and make investments in unrestricted subsidiaries. See Note 9 to the
        Consolidated Condensed Financial Statements for information on certain
        issues of debt securities that RJRN has called for redemption or plans 
        to redeem.







                                         - 7 -
<PAGE>

   Note 6 - Supplemental Cash Flows Information

     A reconciliation of net income to net cash flows from operating
   activities follows:

<TABLE>
<CAPTION>
                                                                       Nine Months             Nine Months
                                                                          Ended                   Ended
                                                                   September 30, 1994     September 30, 1993
                                                                  ------------------- ----------------------
                                                                  Holdings        RJRN    Holdings        RJRN
                                                                  --------        ----    --------        ----
<S>                                                               <C>          <C>       <C>         <C>      
    Cash flows from (used in) operating activities:
      Net income                                                  $     457    $   455    $     316  $     328
                                                                  ---------    ---------  ---------  ---------
      Adjustments to reconcile net income to cash flows
       from operating activities:
      Depreciation of property, plant and equipment . . . .             332        332          327        327
      Amortization (principally intangibles)  . . . . . . .             521        521          524        524
      Deferred income tax benefit . . . . . . . . . . . . .             (53)      (117)        (162)      (165)
      Non-cash interest and debt expense  . . . . . . . . .             113        113          231        208
      Extraordinary item - loss on early
      extinguishments of debt before income taxes . . . . .             223        223          169        159
      Changes in working capital items, net . . . . . . . .            (127)        67         (374)      (593)
      Other, net  . . . . . . . . . . . . . . . . . . . . .             (56)       (61)        (144)      (112)
                                                                  ---------    ---------  ---------  ---------
            Total adjustments . . . . . . . . . . . . . . .             953      1,078          571        348
                                                                  ---------    ---------  ---------  ---------
    Net cash flows from operating activities                      $   1,410    $ 1,533    $     887  $     676
                                                                  =========    =========  =========  =========
</TABLE>

   Note 7 - Contingencies

   Tobacco - Related Litigation

     Various legal actions, proceedings and claims are pending or may be
   instituted against R.J. Reynolds Tobacco Company ("RJRT") or its
   affiliates or indemnitees, including those claiming that lung cancer and
   other diseases have resulted from the use of or exposure to RJRT's
   tobacco products. During 1993, 16 new actions were filed or served
   against RJRT and/or its affiliates or indemnitees and 18 such actions
   were dismissed or otherwise resolved in favor of RJRT and/or its
   affiliates or indemnitees. A total of 35 such actions in the United
   States, one in Puerto Rico and one against RJRT's Canadian subsidiary
   were pending on December 31, 1993. As of October 31, 1994, 50 active
   cases were pending against RJRT and/or its affiliates or indemnitees, 49
   in the United States and one in Canada. Four of the 49 active cases in
   the United States involve alleged non-smokers claiming injuries
   resulting from exposure to environmental tobacco smoke. Seven of the
   active cases, which are described more specifically below, purport to be
   class actions on behalf of thousands of individuals. Purported classes
   include individuals claiming to be addicted to cigarettes, flight
   attendants alleging personal injury from exposure to environmental tobacco
   smoke in their workplace and parents claiming that the Joe Camel 
   advertising constitutes an unfair trade practice.

     The plaintiffs in these actions seek recovery on a variety of legal
   theories, including strict liability in tort, design defect, negligence,
   breach of warranty, failure to warn, fraud, misrepresentation, unfair
   trade practices, conspiracy, unjust enrichment, indemnity and common law
   public nuisance. Punitive damages, often in amounts totaling many
   millions of dollars, are specifically pleaded in 23 cases in addition to
   compensatory and other damages. The defenses raised by RJRT and/or its
   affiliates, where applicable, include preemption by the Federal
   Cigarette Labeling and Advertising Act, as amended (the "Cigarette Act"),
   of some or all such claims arising after 1969; the lack of any defect in
   the product; assumption of the risk; comparative fault; lack of
   proximate cause; and statutes of limitations or repose. Juries have
   found for plaintiffs in two smoking and health cases in which RJRT was
   not a defendant, but in one such case, which has been appealed by both
   parties, no damages were awarded. The jury awarded plaintiffs $400,000
   in the other such case, Cipollone v. Liggett Group, Inc., et. al., which
                           -----------------------------------------
   award was overturned on appeal and the case was subsequently dismissed.







                                    - 8 -
<PAGE>

        Note 7 - Contingencies (continued)

          On June 24, 1992, the United States Supreme Court in Cipollone held
                                                               ---------
        that claims that tobacco companies failed to adequately warn of the
        risks of smoking after 1969 and claims that their advertising and
        promotional practices undermined the effect of warnings after that date
        were preempted by the Cigarette Act. The Court also held that claims of
        breach of express warranty, fraud, misrepresentation and conspiracy were
        not preempted. The Supreme Court's decision was announced through a
        plurality opinion, and further definition of how Cipollone will apply to
                                                         ---------
        other cases must await rulings in those cases.

          Certain legislation proposed in recent years in Congress, among other
        things, would eliminate any such preemptive effect on common law damage
        actions for personal injuries. RJRT is unable to predict whether such
        legislation will be enacted and, if so, in what form, or whether such
        legislation would be intended by Congress to apply retroactively. The
        passage of such legislation could increase the number of cases filed
        against cigarette manufacturers, including RJRT.

          RJRT understands that a grand jury investigation being conducted in
        the Eastern District of New York is examining possible violations of
        criminal law in connection with activities relating to the Council for
        Tobacco Research-USA, Inc., of which RJRT is a sponsor. RJRT is unable
        to predict the outcome of this investigation.

          RJRT has received a civil investigative demand from the U.S.
        Department of Justice requesting broad documentary information from
        RJRT. Although the request appears to focus on tobacco industry
        activities in connection with product development efforts, it also
        requests general information concerning contacts with competitors. RJRT
        is unable to predict the outcome of this investigation.

          In March 1994, in Broin v. Philip Morris Companies Inc., et al., a
                            ---------------------------------------------
        purported class action against certain tobacco industry defendants,
        including RJRT, in which flight attendants, claiming to represent a
        class of 60,000 individuals allege personal injury caused by exposure to
        environmental tobacco smoke in their workplace, a Florida state
        intermediate appellate court reversed a lower court ruling and
        reinstated plaintiffs' class action allegations.  The appellate court
        also ordered the trial court to hold further hearings on the class
        allegations.  The defendants' request for review of this ruling by a
        full panel of judges was denied and the defendants are seeking review by
        the Florida Supreme Court.

          In March 1994, Lacey v. Lorillard Tobacco Company, Inc., et al., a
                         ------------------------------------------------
        purported class action, was filed in Circuit Court, Fayette County,
        Alabama against three cigarette manufacturers, including RJRT. 
        Plaintiff, who claims to represent all smokers who have smoked or are
        smoking cigarettes manufactured and sold by defendants in the state of
        Alabama, seeks compensatory and punitive damages not to exceed $48,500
        per each class member and injunctive relief arising from defendants'
        alleged failure to disclose additives used in their cigarettes.  In
        April 1994, defendants removed the case to the United States District
        Court for the Northern District of Alabama.

          In March 1994, Castano v. The American Tobacco Company, et al., a
                         -----------------------------------------------
        purported class action, was filed in the United States District Court
        for the Eastern District of Louisiana against tobacco industry
        defendants, including RJRT, seeking certification of a class action on
        behalf of all United States residents who allegedly are or claim to be
        addicted, or are the legal survivors of persons who allegedly were
        addicted, to tobacco products manufactured by defendants.  The complaint
        alleges that cigarette manufacturers manipulated the levels of nicotine
        in their tobacco products to induce addiction in smokers.  Plaintiffs'
        motion for certification of the class will be argued on November 16,
        1994.

          In March 1994, Allman v. Philip Morris, Inc., et al. and Higley v.
                         -------------------------------------     ---------
        Philip Morris, Inc., et al. were filed in the United States District
        ---------------------------
        Court for the Southern District of California against industry members
        and others, including RJRT, on behalf of a purported class of persons
        claiming to be addicted to cigarettes who had been prescribed treatment
        using the nicotine transdermal system.  Plaintiffs assert a violation of
        the Racketeer Influenced and Corrupt Organizations Act and claim
        unspecified actual and treble damages.  In April 1994, the two cases
        were combined into 

                                    - 9 -
<PAGE>
        a single amended complaint and plaintiffs' counsel agreed to dismiss the
        Higley case.  On September 28, 1994, the court granted the defendants'
        ------
        motion to dismiss the remaining case with prejudice.  Plaintiffs have 
        filed a notice of appeal.

          In April 1994, Sparks v. R.J. Reynolds Tobacco Company, et al. was
                         -----------------------------------------------
        brought in Washington state court on behalf of a purported class of
        "parents with a conscience" alleging that an RJRT advertising campaign
        targets minors and constitutes an unfair trade practice under Washington
        state law.  In May 1994, the case was removed to the United States
        District Court for the Western District of Washington. Defendants'
        motion to dismiss the case on preemption grounds is scheduled for
        November 3, 1994.

          In May 1994, Engle v. R.J. Reynolds Tobacco Company, et al. was filed
                       ----------------------------------------------
        in Circuit Court, Eleventh Judicial District, Dade County, Florida
        against tobacco manufacturers, including RJRT, and other members of the
        industry, by plaintiffs who allege injury and purport to represent a
        class of all United States citizens and residents who claim to be
        addicted, or who claim to be legal survivors of persons who allegedly
        were addicted, to tobacco products.  Plaintiffs cite the Florida
        appellate court reversal in Broin in support of their allegations of
                                    -----
        class action status.  On October 28, 1994, a state court judge in
        Miami granted plaintiffs' motion to certify the class. The
        defendants will appeal that ruling to the Florida District Court of
        Appeals.

          In June 1994, in Moore v. The American Tobacco Company, et al., RJRN
                           ---------------------------------------------
        and RJRT were named along with other industry members as defendants in
        an action brought by the Mississippi state attorney general on behalf of
        the state to recover state funds paid for health care and medical and
        other assistance to state citizens suffering from diseases and
        conditions allegedly related to tobacco use.  This suit, which was
        brought in Chancery (equity) Court, Jackson County, Mississippi also
        seeks an injunction from "promoting" or "aiding and abetting" the sale
        of cigarettes to minors.  Both actual and punitive damages are sought in
        unspecified amounts. Motions by the defendants to dismiss the case or to
        transfer it to circuit (jury) court and plaintiff's motion to strike
        certain defenses are scheduled for December 19, 1994.

          In June 1994, in Mangini v. R.J. Reynolds Tobacco Company, et al., a
                           ------------------------------------------------
        lawsuit similar to Sparks pending in California, which is not a class
                           ------
        action but which is a suit brought by plaintiffs acting as private
        attorneys general alleging that an RJRT advertising campaign constitutes
        unfair competition under the California Business and Professions Code,
        the California Supreme Court ruled that plaintiffs' claim was not
        preempted by the Cigarette Act.  This opinion allows plaintiffs to
        pursue their lawsuit which had been dismissed at the trial court level. 
        On September 28, 1994, the defendants in this case filed a Petition for
        Certiorari to the United States Supreme Court.

          In August 1994, RJRT and other U.S. cigarette manufacturers were
        named as defendants in an action instituted on behalf of the state of
        Minnesota and on behalf of Blue Cross and Blue Shield of Minnesota to
        recover the costs of medical expenses paid by the state and by Blue
        Cross/Blue Shield incurred in the treatment of diseases allegedly caused
        by cigarette smoking.  The suit, Minnesota v. Philip Morris, et al.,
                                         ----------------------------------
        alleges consumer fraud, unlawful and deceptive trade practices, false
        advertising and restraint of trade, and seeks injunctive relief and 
        money damages, trebled for violations of the state antitrust law.

          In September 1994, the Attorney General of West Virginia filed suit
        against RJRT, RJRN, and twenty-one additional defendants in state court
        in West Virginia.  The lawsuit, McGraw v. American Tobacco Company,
                                        -----------------------------------
        et al., is similar to those previously filed in Mississippi and
        ------
        Minnesota.  It seeks recovery for medical expenses incurred by the
        state in the treatment of diseases statistically associated with
        cigarette smoking and requests an injunction against the promotion
        and sale of cigarettes and tobacco products to minors.  The lawsuit
        also seeks a declaration that the state of West Virginia, as plaintiff,
        is not subject to the defenses of statute of repose, statute of
        limitations, contributory negligence, comparative negligence, or
        assumption of the risk. As of October 31, 1994, RJRT and RJRN had not
        yet been served with a copy of the complaint.

          In September 1994, Granier v. American Tobacco Company, et al., a
                             -------------------------------------------
        purported class action apparently patterned after the Castano case, was
                                                              -------
        filed in the United States District Court for the Eastern District of
        Louisiana against tobacco industry defendants, including RJRT. 
        Plaintiffs seek certification of a class action on behalf of all
        residents of the United States who have used and purportedly became
        addicted to tobacco products manufactured by 

                                    - 10 -
<PAGE>
     defendants.  The complaint alleges that cigarette manufacturers
     manipulated the levels of nicotine in tobacco products for the purpose
     of addicting consumers.

        Litigation is subject to many uncertainties, and it is possible that 
     some of the legal actions, proceedings or claims could be decided against
     RJRT or its affiliates or indemnitees. Determinations of liability or
     adverse rulings against other cigarette manufacturers that are defendants 
     in similar actions, even if such rulings are not final, could adversely
     affect the litigation against RJRT and its affiliates or indemnitees and 
     increase the number of such claims. Although it is impossible to predict 
     the outcome of such events or their effect on RJRT, a significant increase
     in litigation activities could have an adverse effect on RJRT. RJRT 
     believes that it has a number of valid defenses to any such actions, 
     including but not limited to those defenses based on preemption under the 
     Cipollone decision, and RJRT intends to defend vigorously all such actions.
     ---------

     Other Litigation

        In September 1994, six putative class and derivative actions were filed
     by purported Holdings' stockholders in the Court of Chancery of the State 
     of Delaware in and for New Castle County against members of Holdings' 
     Board of Directors, KKR and Holdings, as nominal defendant, challenging
     the proposed acquisition by Holdings of an interest in Borden, Inc.
     ("Borden").  These actions, entitled Mushala v. Greeniaus, et al., C.A.
                                          ----------------------------
     No. 13738; Leffler v. Greeniaus, et al., C.A. No. 13751; Schreiber
                ----------------------------                  ---------
     v. Greeniaus, et al., C.A. No. 13749; Malloy v. Greeniaus, et al.,
     --------------------                  ---------------------------
     C.A. No. 13748; Alessi v. Greeniaus, et al., C.A. No. 13750; and 
                     ---------------------------
     Schwartz v. Greeniaus, et al., C.A. No. 13758 (collectively, the 
     -----------------------------
     "Class and Derivative Complaints"), allege, among other things, that 
     the agreement in principle for Holdings to purchase a 20% stake in Borden 
     constitutes a breach of fiduciary duty and waste of corporate assets in 
     that the price paid by Holdings for its Borden stake is inflated because it
     includes a control premium and that the issuance of new Holdings'
     Common Stock will substantially dilute the cash value and shareholdings 
     of the noncontrolling public stockholders of Holdings.  The Class and 
     Derivative Complaints seek preliminary and permanent relief, including
     declaratory relief, a preliminary injunction, rescission, damages and 
     attorneys' fees and costs.  The plaintiff in the Mushala case has filed 
                                                      -------
     a First Request for Production of Documents.

        On or about September 20, 1994, an additional putative class and 
     derivative action, entitled Debora v. Greeniaus, et al., C.A. No. 
                                 ---------------------------
     13755, was brought in the Court of Chancery of the State of Delaware 
     in and for New Castle County by a purported holder of Series A Depositary 
     Shares of Holdings. The Debora action names the same defendants and 
                             ------
     contains the same allegations and prayers for relief as the Class and 
     Derivative Complaints.

        On or about September 13, 1994, a putative shareholder's derivative 
     complaint, entitled Shingala v. Harper, et al., C.A. No. 13739, was filed 
                         --------------------------
     in the Court of Chancery of the State of Delaware in and for New Castle 
     County by a putative Holdings shareholder against Borden, Holdings and 
     members of the Board of Directors of Holdings alleging, among other things,
     that the proposed acquisition by Holdings of a stake in Borden constitutes
     a breach of the fiduciary duty of loyalty of Holdings' Board of Directors
     and waste of corporate assets because the purpose of the Borden transaction
     is solely to benefit KKR and serves no legitimate business purpose of
     Holdings, and that Holdings has been required to participate in the
     trasaction due to KKR's domination and effective control of the
     Holdings' Board.  The Shingala complaint seeks an injunction of the Borden
                           --------
     transaction, damages, and attorneys' fees.

        On or about September 26, 1994, an additional putative shareholder's 
     derivative complaint, entitled Kahn v. Kohlberg Kravis Roberts & Co.,
                                    --------------------------------------
     et al., C.A. No. 13767, was filed in the Court of Chancery for the State 
     ------
     of Delaware in and for New Castle County by a purported holder of Common
     Stock and Series A Depositary Shares of Holdings.  This action is against 
     KKR, KKR Associates, Holdings and members of the Holdings Board of 
     Directors who are also partners or associates of KKR and alleges, among 
     other things, breach of an investment banking services contract between 
     KKR and Holdings, breach of fiduciary duty based on a violation of the 
     corporate opportunity doctrine and waste of corporate assets. The 
     complaint seeks declaratory relief, damages, expenses and attorneys' fees.

        On October 24, 1994, counsel for plaintiffs in the nine actions
     described above submitted a proposed order to the Court of Chancery that, 
     if approved, would consolidate the actions.

        See Note 9 to the Consolidated Condensed Financial Statements for 
     information concerning the termination of the agreement in principle 
     between Holdings and KKR relating to a proposed investment in Borden.

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

                                        - 11 -
<PAGE>
     The Registrants believe that the ultimate outcome of all pending
  litigation matters should not have a material adverse effect on either
  of the Registrant's financial position; however, it is possible that the
  results of operations or cash flows of the Registrants in particular
  quarterly or annual periods or the financial condition of the
  Registrants could be materially affected by the ultimate outcome of
  certain pending litigation matters. Management is unable to derive a
  meaningful estimate of the amount or range of any possible loss in any
  particular quarterly or annual period or in the aggregate.

Note 8 - Stockholders' Equity

  Retained earnings (accumulated deficit) at September 30, 1994 includes
non-cash expenses related to accumulated trademark and goodwill
amortization of approximately $3.485 billion.

  Dividends per Series A Depositary Share are equal to one-fourth of the
amount of dividends per share of Series A Conversion Preferred Stock,
par value $.01 per share, ("Series A Preferred Stock") of Holdings. 
Dividends per Series C Depositary Share are equal to one-tenth of the
amount of dividends per share of Series C Preferred Stock of Holdings. 
Because Series A Preferred Stock and Series C Preferred Stock
mandatorily convert into Common Stock of Holdings, dividends on shares
of Series A Preferred Stock and Series C Preferred Stock are reported
similar to common equity dividends.

  On May 6, 1994, Holdings completed the issuance of 26,675,000 shares
of Series C Preferred Stock in connection with the sale of 266,750,000
Series C Depositary Shares at $6.50 per depositary share.  Approximately
$900 million of the net proceeds from the sale of the Series C
Depositary Shares was applied to the redemption of RJRN's subordinated
debentures on May 15, 1994 discussed in Note 5 to the Consolidated
Condensed Financial Statements. The remaining net proceeds are expected
to be used to fund the redemption of certain debt issues as discussed in Note 9
to the Consolidated Condensed Financial Statements.  Pending such use, 
proceeds are being used to repay indebtedness under the 1991 Credit 
Agreement and for short-term liquid investments.

Note 9 - Subsequent Events

  On October 5, 1994, Holdings filed a registration statement on Form
S-4 with the Securities and Exchange Commission (the "Comission") with 
respect to 353,680,264 shares of Common Stock held by certain partnerships 
affiliated with Kohlberg Kravis Roberts & Co., L.P. ("KKR"), pursuant to 
the terms of a Registration Rights Agreement between Holdings and one of 
such partnerships dated as of July 15, 1990 and a Registration Rights 
Agreement among Holdings, certain affiliates of KKR and others dated as of 
February 9, 1989. The registration statement relates to a proposed offer to 
exchange shares of Holdings Common Stock for all of the outstanding shares 
of Borden.

  On October 28, 1994, Nabisco Holdings Corp. (hereinafter referred to in 
this Note 9 as "Nabisco") filed a registration statement with the Commission
for the initial public offering of 45 million shares of its Class A Common 
Stock (51.75 million shares if the underwriters' over-allotment options are 
exercised in full). For purposes of the filing, the initial offering price 
was estimated to be between $23 and $26 per share. Upon completion of the 
proposed public offering, Holdings would beneficially own 100% of Nabisco's 
outstanding Class B Common Stock, which would represent approximately 82.6% 
of the economic interest in Nabisco (80.5% if the underwriters' 
over-allotment options are exercised in full). Holders of Class A Common 
Stock of Nabisco generally would have identical rights to holders of Class B
Common Stock except that holders of Class A Common Stock would be entitled to
one vote per share while holders of Class B Common Stock would be entitled to
ten votes per share on all matters submitted to a vote of stockholders. The 
registration statement has not become effective and there can be no 
assurance that such offering will be consummated.

  The initial public offering of shares of Nabisco is part of a broader
proposed initiative of Holdings designed to reduce consolidated debt of 
Holdings by approximately $1 billion and establish a separately traded 
common stock for Nabisco. After completion of the proposed public offering, 
Holdings would anticipate commencing a quarterly cash dividend on its common
stock of $.075 per share or $.30 per share on an annualized basis. The 
proposed transactions are subject to the approval of lenders under RJRN's 
bank credit facilities.

  At the time of the proposed public offering, Nabisco is expected to have
approximately $4.2 billion of intercompany debt and approximately $1.3 
billion of borrowings under a short-term bank credit agreement. The net 
proceeds of the proposed public offering will be used by Nabisco to repay a 
portion of the borrowings under its bank facility.


                                         - 12 -
<PAGE>


  As part of the initiative, RJRN has called for redemption four issues of
debt securities. The securities are $1.5 billion of 10 1/2% Senior Notes due
1998; $373.5 million of 8 3/8% Sinking Fund Debentures due 2017; approximately 
$24.8 million of 7 3/8% Sinking Fund Debentures due 2001; and $100 million 
of 13 1/2% Subordinated Debentures. The redemption date for the 10 1/2% 
Senior Notes due 1998, the 8 3/8 % Sinking Fund Debentures due 2017 and 
the 7 3/8% Sinking Fund Debentures due 2001 is November 30, 1994. The 
redemption date for the 13 1/2% Subordinated Debentures is December 2, 1994.
The redemption price for the 10 1/2% Senior Notes due 1998 is 100 percent of 
the principal amount of each note, plus accrued interest and an applicable 
premium. The premium is equal to the excess of the present value of the 
required interest and principal payments due on each note, computed using a 
discount rate equal to a defined treasury rate plus 50 basis points, over the 
outstanding principal amount of such note. The amount of the premium will be 
set no later than November 28, 1994. The redemption price for the 8 3/8% 
Sinking Fund Debentures due 2017 is equal to $1,054.44 plus accrued interest 
for each $1,000 principal amount of debentures. The redemption price for the 
7 3/8% Sinking Fund Debentures due 2001 is equal to $1,005.60 plus accrued 
interest for each $1,000 principal amount of debentures. The redemption price 
for the 13 1/2% Subordinated Debentures is equal to $1,067.50 plus accrued 
interest for each $1,000 principal amount of debentures. RJRN expects to fund 
these redemptions with borrowings under its existing credit facilities, 
proceeds from Holdings' Series C Preferred Stock offering completed on May 6, 
1994 and internally generated cash flow. 

  Upon completion of the proposed public offering of Nabisco, RJRN may seek 
to restructure approximately $6 billion of its domestic publicly held debt 
which currently limits the ability of Nabisco to incur long-term debt other 
than intercompany debt. The restructuring, which would require consent of 
public debtholders and lenders under bank facilities, may include one or 
more offers to exchange Nabisco debt securities for a portion of such debt. 
The goal of the exchange offers would be to permit Nabisco to establish 
long-term borrowing capacity independent of its parent and to reduce 
intercompany debt. No assurance can be given that RJRN will seek to 
restructure its debt or that any such restructuring will be consummated.

  The Board of Directors of Holdings has adopted, or is expected to adopt,
certain polices which would become effective upon the closing of the Nabisco 
initial public offering. One policy would provide that Holdings would limit, 
until December 31, 1998, the aggregate amount of cash dividends on its capital 
stock. Under this policy, during that period Holdings would not pay any 
extraordinary cash dividends and would limit the amount of its cash dividends, 
cash distributions and repurchases for cash of capital stock and subordinated 
debt to an amount equal to the sum of $500 million plus (i) 65% of Holdings' 
cumulative consolidated net income before extraordinary gains or losses and 
restructuring charges and (ii) net cash proceeds from the sale of capital 
stock of Holdings or its subsidiaries (other than proceeds from the Nabisco 
initial public offering) to the extent used to repay, purchase or redeem debt 
or preferred stock. The Board is expected to adopt a policy limiting the amount
by which such net cash proceeds from sales of capital stock may increase 
the amount available for cash dividends by Holdings to up to $250 million in 
any year. Another policy would provide that Holdings would not declare a 
dividend or distribution to its stockholders of the shares of capital stock of 
a subsidiary before December 31, 1996. The Board of Directors of Holdings is 
also expected to adopt a policy that it would not make such a distribution 
prior to December 31, 1998 if that distribution would cause the ratings of the 
senior indebtedness of RJRN to be reduced from investment grade to 
non-investment grade or if, after giving effect to such distribution, any 
publicly held senior indebtedness of the distributed company would not be 
rated investment grade. There is no assurance that any such distribution will 
take place. The Board of Directors of Holdings is also expected to adopt 
policies providing that an amount equal to the net cash proceeds from any 
issuance and sale of equity by Holdings or from any sale outside the ordinary 
course of business of material assets owned or used by subsidiaries in the 
tobacco business, in each case before December 31, 1998, will be used either to
repay, purchase or redeem consolidated indebtedness or to acquire properties, 
assets or businesses to be used in existing or new lines of business. In 
addition, the Board of Directors of Holdings is expected to adopt a policy 
that an amount equal to the net cash proceeds of any secondary sale of shares 
of Nabisco before December 31, 1998 will be used to repay, purchase or 
redeem consolidated debt. No assurance can be given that Holdings will issue 
or sell any equity or sell any material assets outside the ordinary course 
of business.  

  Holdings has been unable to reach a definitive agreement for the 
transaction contemplated by its agreement in principle with KKR to acquire 
a minority interest in Borden, as announced on September 12, 1994. That 
announcement indicated that, following KKR's successful acquisition of 
Borden, Holdings would issue to Borden approximately $500 million of newly 
issued common shares of Holdings for newly issued Borden shares representing
a 20% pro forma interest in Borden and a warrant to acquire an additional 
10% pro forma interest in Borden. The inability to reach agreement resulted 
from various complexities affecting the transaction, including certain 
accounting issues. Holdings may in the future explore a basis on which it 
or its Nabisco subsidiary may acquire a minority equity interest in Borden 
in exchange for common stock of Holdings. However, Holdings is not currently
engaged in any such negotiations, and there is no assurance that Holdings 
will seek to pursue any such negotiations or that any such negotiations 
will be successful.

                                 - 13 -
<PAGE>

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

          The following discussion and analysis of Holdings' financial
        condition and results of operations should be read in conjunction with
        the historical financial information included in the Consolidated
        Condensed Financial Statements.

        Results of Operations

          Summarized financial data for Holdings is as follows:

<TABLE>
<CAPTION>
                                                        Three Months                                 Nine Months
                                                           Ended                                       Ended
                                                        September 30,                              September 30, 
                                                 ----------------------------              ----------------------------------
         (Dollars in Millions)                    1994        1993       % Change           1994          1993        % Change 
                                                  ----        ----       --------           ----          ----        ---------
<S>                                              <C>        <C>          <C>                <C>        <C>            <C>
        Net Sales:

        RJRT  . . . . . . . . . . . . . . .      $ 1,179    $ 1,122          5%             $  3,495   $   3,858         (9)%
        Tobacco International . . . . . . .          836        748         12                 2,275       2,146          6
                                                 -------    -------                          -------    --------
        Total Tobacco . . . . . . . . . . .        2,015      1,870          8                 5,770       6,004         (4)
        Total Food  . . . . . . . . . . . .        1,951      1,728         13                 5,552       5,049         10
                                                 -------    -------                          -------    --------
                                                 $ 3,966    $ 3,598         10               $11,322    $ 11,053          2
                                                 =======    =======                          =======    ========


        Operating Company Contribution*:

        RJRT  . . . . . . . . . . . . . . .      $   382    $   201         90%              $ 1,175    $  1,070         10%
        Tobacco International . . . . . . .          205        181         14                   557         486         15
                                                 -------    -------                          -------    --------
        Total Tobacco . . . . . . . . . . .          587        382         54                 1,732       1,556         11
        Total Food  . . . . . . . . . . . .          285        230         24                   797         687         16
        Headquarters  . . . . . . . . . . .          (37)       (25)       (48)                  (75)        (81)         7
                                                 -------    -------                          -------    --------
                                                 $   835    $   587         42               $ 2,454    $  2,162         14
                                                 =======    =======                          =======    ========
        Operating Income:

        RJRT  . . . . . . . . . . . . . . .      $   291    $   110       165%               $   901    $    796         13%
        Tobacco International . . . . . . .          195        171        14                    528         457         16
                                                 -------    -------                          -------    --------
        Total Tobacco . . . . . . . . . . .          486        281        73                  1,429       1,253         14
        Total Food  . . . . . . . . . . . .          229        175        31                    631         524         20
        Headquarters  . . . . . . . . . . .          (37)       (25)      (48)                   (75)        (81)         7
                                                 -------    -------                          -------    --------
                                                 $   678    $   431        57                $ 1,985    $  1,696         17
                                                 =======    =======                          =======    ========
</TABLE>
        ____________________
        * Operating income before amortization of trademarks and goodwill.





                                         - 14 -
<PAGE>

     -  Tobacco

        The tobacco line of business is conducted by RJRT and R.J. Reynolds
     Tobacco International, Inc. ("Tobacco International").

       The worldwide tobacco business experienced continued net sales
     growth in its international business  conducted by Tobacco
     International for both the third quarter of 1994 and the first nine
     months of 1994.  The domestic side of the worldwide tobacco
     business conducted by RJRT experienced net sales growth for the third
     quarter of 1994 and a net sales decline for the first nine months of
     1994. Net sales from the worldwide tobacco business amounted to $2.02
     billion in the third quarter of 1994, an increase of 8% from the third
     quarter of 1993 level of $1.87 billion, and $5.77 billion in the first
     nine months of 1994, a decline of 4% from the first nine months of
     1993 level of $6.00 billion. Worldwide volume increased by 6% for both
     the third quarter of 1994 and the first nine months of 1994 compared
     to the corresponding periods of the prior year. Operating company
     contribution for the worldwide tobacco business amounted to $587
     million in the third quarter of 1994, an increase of 54% from the
     third quarter of 1993 level of $382 million, as a result of gains in
     both the domestic and international businesses.  Operating company
     contribution for the worldwide tobacco business amounted to $1.73
     billion in the first nine months of 1994, an increase of 11% from the
     first nine months of 1993 level of $1.56 billion, also as a result of
     gains in both the domestic and international businesses. Operating
     income for the worldwide tobacco business amounted to $486 million in
     the third quarter of 1994, an increase of 73% from the third quarter
     of 1993 level of $281 million, and $1.43 billion in the first nine
     months of 1994, an increase of 14% from the first nine months of 1993
     level of $1.25 billion, reflecting the change in operating company
     contribution.

        Net sales for RJRT amounted to $1.18 billion in the third quarter
     of 1994, an increase of 5% from the third quarter of 1993 level of
     $1.12 billion, and $3.50 billion in the first nine months of 1994, a
     decline of 9% from the first nine months of 1993 level of $3.86
     billion. The third quarter increase is due to higher volume in the
     full price segment (excluding the impact on volume from a special
     promotion in 1993 which had no impact on net sales for the third
     quarter of 1993), a higher proportion of sales from full price brands
     and higher pricing in the savings segment of approximately $17
     million, offset in part by lower volume in the savings segment
     primarily due to RJRT's decision to be more selective in its
     participation in that segment. The nine month decrease reflects the
     impact of industry-wide price reductions on full price brands
     (approximately $500 million) which went into effect during the second
     half of 1993 and lower volume in the savings segment primarily due to 
     RJRT's decision to be more selective in its participation in that
     segment that more than offset the impact of a higher proportion of
     sales from full price brands, higher volume in the full price segment
     and higher selling prices in the savings segment. RJRT's operating
     company contribution was $382 million in the third quarter of 1994, a
     90% increase from the third quarter of 1993 level of $201 million, as
     a result of the increase in net sales, including the increased
     proportion of sales from the higher margin full price segment, as well
     as reduced promotional and selling expenses. RJRT's operating company
     contribution was $1.18 billion in the first nine months of 1994, a 10%
     increase from the first nine months of 1993 level of $1.07 billion, as
     reduced promotional and selling expenses more than offset the decline
     in net sales.  RJRT's operating income was $291 million in the third
     quarter of 1994, an increase of 165% from the third quarter of 1993
     level of $110 million, and $901 million in the first nine months of
     1994, an increase of 13% from the first nine months of 1993 level of
     $796 million. The change in operating income for the third quarter of
     1994 and the first nine months of 1994 from the corresponding periods
     of the prior year reflect the changes in RJRT's operating company
     contribution as discussed above.









                                    - 15 -
<PAGE>

          -  Tobacco  (continued)

             During recent years, the lower price segment of the domestic
          cigarette market has grown significantly and the full price segment
          has declined. This overall trend was mitigated by the reduction in
          price in the full price segment and the increased list prices on lower
          priced brands during the second half of 1993 but consumers remain
          sensitive to price changes. Although not the case in the first three
          quarters of 1994, RJRT has experienced substantial increased volume in
          recent years in the lower price segment, but the earnings attributable
          to these sales have not been sufficient to offset decreased earnings
          resulting from declining sales of RJRT's full price brands. During the
          third quarter of 1994 and the first nine months of 1994, RJRT's
          margins improved compared to the fourth quarter of 1993 due to more
          efficient marketing and cost savings achieved from the previously
          established restructuring programs. RJRT's domestic cigarette volume
          of non-full price brands as a percentage of its total domestic volume
          was 41% in the third quarter of 1994 versus 32% for the domestic
          cigarette market, and 41% in the first nine months of 1994 versus 33%
          for the domestic cigarette market.  For the full year, RJRT's domestic
          cigarette volume of non-full price brands as a percentage of its total
          domestic volume was 44% in 1993, 35% in 1992 and 25% in 1991 versus
          37%, 30% and 25%, respectively, for the domestic cigarette market.

             In March 1994, the U.S. Occupational Safety and Health
          Administration ("OSHA") announced proposed regulations that would
          restrict smoking in the workplace to designated smoking rooms that are
          separately exhausted to the outside.  Although RJRT cannot predict the
          form of any regulations that may be finally adopted by OSHA, if the
          proposed regulations are adopted, RJRT expects that many employers who
          have not already done so would prohibit smoking in the workplace
          rather than make expenditures necessary to establish designated
          smoking areas to accommodate smokers. Because many employers currently
          do not permit smoking in the workplace, RJRT cannot predict the effect
          of any regulations that may be adopted, but incremental restrictions
          on smokers could have an adverse effect on cigarette sales and RJRT.

             In February 1994, the Commissioner of the U.S. Food and Drug
          Administration (the "FDA"), which historically has refrained from
          asserting jurisdiction over most cigarette products, stated that he
          intended to cause the FDA to work with the U.S. Congress to resolve
          the regulatory status of cigarettes under the Food, Drug and Cosmetic
          Act. During the second quarter of 1994, hearings were held in this
          regard and RJRT, along with other members of the U.S. cigarette
          industry, were asked to provide voluntarily certain documents and
          other information to Congress and the FDA. RJRT is unable to predict
          the outcome of any Congressional deliberations or the likelihood that
          the FDA will assert jurisdiction over cigarettes in some manner.  Were
          the FDA to assert jurisdiction in a manner that materially restricts
          the availability of cigarettes to consumers, it would likely have a
          significant adverse effect on RJRT.

             In July 1994, an amendment to a Florida statute became effective,
          which allows the state of Florida to bring an action in its own name
          against the tobacco industry to recover amounts paid by the state
          under its Medicaid program to treat illnesses statistically associated
          with cigarette smoking.  The amended statute does not require the
          state to identify the individual who received medical care and permits
          a lawsuit to be filed as a class action.  The statute, which has been
          challenged on state and federal constitutional grounds in a lawsuit
          brought by Philip Morris Companies Inc., Associated Industries of
          Florida, Publix Supermarkets, and National Association of Convenience
          Stores on June 30, 1994, eliminates the comparative negligence and
          assumption of risk defenses.  RJRT is unable to predict whether a
          lawsuit will be filed under the Florida statute, or if filed, the
          outcome thereof.

             In addition, in June 1994, legislation was introduced in the U.S.
          Senate which would authorize the Attorney General of the United States
          to seek to recover from tobacco product manufacturers funds paid out
          in the form of Medicaid and Medicare payments to treat illnesses
          allegedly related to the use of tobacco products.  It is not possible
          to predict whether such legislation will be enacted or any resulting
          effect thereof on RJRT.


                                         - 16 -
<PAGE>



     -  Tobacco  (continued)

        It is not possible to determine what additional federal, state or
     local legislation or regulations relating to smoking or cigarettes
     will be enacted or to predict any resulting effect thereof on RJRT,
     Tobacco International or the cigarette industry generally but such
     legislation or regulations could have an adverse effect on RJRT,
     Tobacco International or the cigarette industry generally.

        For a description of certain litigation affecting RJRT and its
     affiliates, see Note 7 to the Consolidated Condensed Financial
     Statements.

        Tobacco International recorded net sales of $836 million in the
     third quarter of 1994, an increase of 12% from the third quarter of
     1993 level of $748 million, and $2.28 billion in the first nine months
     of 1994, an increase of 6% from the first nine months of 1993 level of
     $2.15 billion. The net sales increase for the third quarter of 1994
     was due to volume gains in the former Soviet Union, Eastern and
     Central Europe (particularly Poland and Turkey), Malaysia and Spain
     which more than offset the unfavorable impact of product mix
     differences across markets. The net sales increase for the first nine 
     months of 1994 resulted from volume gains in the former Soviet Union, 
     Poland, Turkey, Malaysia and Spain and increased pricing which more than 
     offset the unfavorable product mix differences across markets and 
     unfavorable foreign exchange developments. Tobacco International's 
     operating company contribution rose to $205 million in the third quarter 
     of 1994, an increase of 14% compared to the third quarter of 1993 level 
     of $181 million, and $557 million in the first nine months of 1994, an 
     increase of 15% from the first nine months of 1993 level of $486 million. 
     The increase in operating company contribution for the third quarter of 
     1994 was due to the increase in net sales which more than offset the  
     unfavorable product mix differences across markets and higher support 
     costs directed at start-up operations in the former Soviet Union and 
     Eastern and Central Europe (particularly Turkey, Poland and Hungary). 
     The increase in operating company contribution for the first nine months 
     of 1994 was due to the volume gains, pricing gains and reduced promotional
     spending which more than offset unfavorable product mix differences across
     markets, and the higher support costs directed at the start-up operations
     and unfavorable foreign exchange developments. Tobacco International's 
     operating income was $195 million in the third quarter of 1994, an 
     increase of 14% from the third quarter of 1993 level of $171 million,
     and $528 million in the first nine months of 1994, an increase of 16%
     from the first nine months of 1993 level of $457 million. The
     increases in operating income reflect the increase in Tobacco
     International's operating company contribution, as discussed above.
















                                    - 17 -
<PAGE>



          -  Food

             The food business is conducted by Nabisco, Inc. ("Nabisco"), which
          is comprised of the Nabisco Biscuit Company, the Specialty Products
          Company, the LifeSavers Company, the Planters Company, the Food
          Service Company, the Fleischmann's Company, and Nabisco Brands Ltd
          (collectively the "North American Group") and by Nabisco 
          International.

             Nabisco reported net sales of $1.95 billion in the third quarter of
          1994, an increase of 13% from the third quarter of 1993 level of $1.73
          billion, and $5.55 billion in the first nine months of 1994, an
          increase of 10% from the first nine months of 1993 level of $5.05
          billion, with the North American Group up 3% and 4%, respectively, and
          Nabisco International up 80% and 47%, respectively. The North American
          Group increases are primarily attributable to significant volume gains
          at the Nabisco Biscuit Company reflecting the success of new product
          introductions and product line extensions in the U.S. biscuit market
          and volume increases from the Specialty Products Company. The Nabisco
          International increases were primarily the result of the favorable
          impact of recent acquisitions and continued strong results in Spain
          which more than offset unfavorable business conditions in Mexico.

             Nabisco's operating company contribution was $285 million in the
          third quarter of 1994, an increase of 24% from the third quarter of
          1993 level of $230 million, and $797 million in the first nine months
          of 1994, an increase of 16% from the first nine months of 1993 level
          of $687 million, with the North American Group up 16% and 15%,
          respectively, and Nabisco International up 91% and 23%,
          respectively. The North American Group increases for the third quarter
          of 1994 and the first nine months of 1994 were primarily due to the
          increases in net sales and savings from productivity programs,
          including previously established restructuring programs. The Nabisco
          International increases in operating company contribution for the
          third quarter of 1994 and first nine months of 1994 were primarily due
          to the profit contribution from recent acquisitions and strong results
          in Spain, partially offset by declines in volume resulting from
          unfavorable business conditions in Mexico in both periods and
          unfavorable business conditions in Brazil with respect to only the
          first six months of 1994.

             Nabisco's operating income was $229 million in the third quarter of
          1994, an increase of 31% from the third quarter of 1993 level of $175
          million, and $631 million in the first nine months of 1994, an
          increase of 20% from the first nine months of 1993 level of $524
          million, as a result of the increases in operating company
          contribution as compared to the corresponding periods of the prior
          year.

             During April 1994, Nabisco International acquired 71% of
          Establecimiento Modelo Terrabusi S.A., an Argentine biscuit and pasta
          company. In October 1994, Nabisco International commenced a tender
          offer to acquire the remaining 29%. During May 1994, Nabisco
          International acquired the remaining 50% interest in each of Royal
          Brands S.A. in Spain and Royal Brands Portugal.

















                                         - 18 -
<PAGE>




     Interest and Debt Expense

        Consolidated interest and debt expense of $240 million in the third
     quarter of 1994 and $828 million in the first nine months of 1994
     decreased 17% and 9%, respectively, from the corresponding 1993
     periods, primarily as a result of refinancings of debt during 1993 and
     1994, lower debt levels from the application of proceeds from the
     issuances of preferred stock and lower effective interest rates which
     more than offset the impact of higher market interest rates in 1994.

     Net Income

        Holdings' net  income of $457 million in the first nine months of
     1994 includes an after-tax extraordinary loss of $145 million, related
     to the repurchase of debt during such period. Excluding the
     extraordinary loss in the first nine months of 1994, as well as a
     similar extraordinary item which resulted in a $110 million after-tax 
     loss in the first nine months of 1993, Holdings would have reported
     net income of $602 million for the first nine months of 1994, an
     increase of $176 million, from the comparable period last year.
     Holdings reported net income of $216 million for the third quarter of
     1994, an increase of $142 million (excluding the $2 million after-tax
     extraordinary gain in the third quarter of 1993) from the comparable
     period last year. Such increases result primarily from higher
     consolidated operating income and the impact of lower interest expense
     for both periods, offset in part by unfavorable foreign currency
     developments and, with respect to the nine-month period of 1994, a $20
     million after-tax net benefit reported in the first quarter of 1994
     (primarily reflected at Headquarters) related to certain employee
     compensation arrangements.

































                                    - 19 -
<PAGE>


          Liquidity and Financial Condition

          -  September 30, 1994

             Free cash flow, which represents cash available for the repayment
          of debt and certain other corporate purposes before the consideration
          of any debt and equity financing transactions, acquisition
          expenditures and divestiture proceeds, for the first nine months of
          1994 and 1993 was $735 million and $465 million, respectively. 

             The components of free cash flow are as follows:

<TABLE>
<CAPTION>
                                                                                          Nine Months
                                                                                             Ended
                                                                                         September 30,   
                                                                                       ------------------
                                                                                      1994           1993
                                                                                      ----           ----
        (In Millions)
<S>                                                                            <C>             <C>
        Operating income  . . . . . . . . . . . . . . . . . . . . . . .          $   1,985       $  1,696
            Amortization of intangibles . . . . . . . . . . . . . . . .                469            466
                                                                                ----------      ---------

        Operating company contributions . . . . . . . . . . . . . . . .              2,454          2,162
            Depreciation and other amortization . . . . . . . . . . . .                383            385
            Increase in operating working capital . . . . . . . . . . .              (227)          (522)
            Capital expenditures  . . . . . . . . . . . . . . . . . . .              (441)          (392)
            Change in other assets and liabilities  . . . . . . . . . .                 21          (113)
                                                                                  --------     ---------
        Operating cash flow*  . . . . . . . . . . . . . . . . . . . . .              2,190          1,520
            Taxes paid  . . . . . . . . . . . . . . . . . . . . . . . .              (372)          (277)
            Interest paid . . . . . . . . . . . . . . . . . . . . . . .              (704)          (640)
            Dividends paid  . . . . . . . . . . . . . . . . . . . . . .              (282)          (160)
            Other, net  . . . . . . . . . . . . . . . . . . . . . . . .               (97)             22
                                                                              -----------        --------

        Free cash  flow . . . . . . . . . . . . . . . . . . . . . . . .         $      735       $    465
                                                                                ==========       ========
</TABLE>


                                   ____________________

          * Operating cash flow, which is used as an internal measurement for
          evaluating business performance, includes, in addition to net cash
          flows from operating activities as recorded in the Consolidated
          Condensed Statements of Cash Flows, proceeds from the sale of capital
          assets less capital expenditures, and is adjusted to exclude income
          taxes paid and items of a financial nature (such as interest paid,
          interest income, and other miscellaneous financial income or expense
          items).

                                   ____________________





















                                         - 20 -
<PAGE>


     Liquidity and Financial Condition (continued)

        At September 30, 1994, Holdings had an outstanding total debt level
     (notes payable and long-term debt, including current maturities) of
     approximately $11.2 billion and a total capital level (total debt and
     total stockholders' equity) of approximately $22.2 billion, a decrease
     of $1.2 billion and an increase of $644 million respectively, when
     compared to the corresponding amounts at December 31, 1993. The
     decrease in the outstanding debt level is primarily due to the
     application of approximately $900 million of net proceeds from the
     sale of the Series C Depositary Shares to redeem a portion of RJRN's
     subordinated debentures as discussed below.  The increase in the total
     capital level is primarily due to the sale of the Series C Depositary
     Shares, offset in part by the use of a portion of the funds provided
     therefrom for the redemption of a portion of RJRN's subordinated
     debentures. Holdings' ratio of total debt to total stockholders'
     equity improved to 1.0-to-1 at September 30, 1994 versus 1.4-to-1 at
     December 31, 1993. RJRN's ratio of total debt to common equity
     improved to 1.0-to-1 at September 30, 1994 versus 1.3-to-1 at December
     31, 1993. In addition, total current liabilities and long-term debt of
     RJRN's subsidiaries as of September 30, 1994 was approximately $3.5
     billion.

        Holdings' effective interest rate on its consolidated long-term
     debt decreased from 8.4% at December 31, 1993 to 7.8% at September 30,
     1994 primarily as a result of the redemption of RJRN's subordinated
     debentures described below. Future effective interest rates may vary
     as a result of RJRN's ongoing management of interest rate exposure and
     changing market interest rates as well as refinancing activities and
     changes in the ratings assigned to RJRN's debt securities by
     independent rating agencies.

        Management expects to consider opportunities to improve Holdings'
     and its subsidiaries' capital and/or cost structure as they arise.
     Such opportunities, if pursued, could involve further acquisitions
     from time to time of substantial amounts of securities of Holdings or
     its subsidiaries through open market purchases, redemptions, privately
     negotiated transactions, tender or exchange offers or otherwise and/or
     the issuance from time to time of additional securities by Holdings or
     its subsidiaries. Acquisitions of securities at prices above their
     book value, together with the accelerated amortization of deferred
     financing fees attributable to the acquired securities, as applicable,
     would reduce reported net income and/or stockholders' equity,
     depending upon the extent of such acquisitions. Nonetheless, Holdings'
     and its subsidiaries' ability to take advantage of such opportunities
     is subject to restrictions in the Credit Agreements and in certain of
     their debt indentures. See "Subsequent Events" below for information
     on certain issues of debt securities that RJRN has called for redemption 
     or plans to redeem. In addition to the transactions described in 
     "Subsequent Events" below, management expects to continue to review 
     various corporate transactions, including, but not limited to, joint 
     ventures, mergers, acquisitions, divestitures, asset swaps, spin-offs 
     and recapitalizations. It is possible that the tobacco and food 
     businesses would be separated should certain of the foregoing 
     transactions be consummated.

        On May 6, 1994, Holdings completed the issuance of 26,675,000
     shares of Series C Preferred Stock in connection with the sale of
     266,750,000 Series C Depositary Shares at $6.50 per depositary share.
     Approximately $900 million of the net proceeds from the sale of the
     Series C Depositary Shares was applied to the redemption of RJRN's
     subordinated debentures discussed below. The remaining net proceeds
















                                    - 21 -
<PAGE>


      Liquidity and Financial Condition (continued)

      will be used to fund the redemption of certain debt issues. See 
      "Subsequent Events" below for information on certain issues of debt 
      securities that RJRN has called for redemption or plans to redeem. 
      Pending such use, proceeds are being used to repay indebtedness 
      under the 1991 Credit Agreement and for short-term liquid investments.

         The 1991 Credit Agreement is a $6.5 billion revolving bank credit
      facility that provides for the issuance of up to $800 million of
      irrevocable letters of credit. Availability under the 1991 Credit
      Agreement is reduced by an amount equal to the stated amount of such
      letters of credit outstanding, by commercial paper borrowings in
      excess of $1 billion and by amounts borrowed under such facility. At
      September 30, 1994, approximately $373 million stated amount of
      letters of credit was outstanding and $950 million was borrowed under
      the 1991 Credit Agreement. Accordingly, the amount available under the
      1991 Credit Agreement at September 30, 1994 was $5.18 billion.

         Availability under the 1993 Credit Agreement, which matures on
      April 3, 1995 and provides a back-up line of credit to support
      domestic commercial paper issuances of up to $1 billion, is reduced by
      an amount equal to the aggregate amount of domestic commercial paper
      outstanding. At September 30, 1994, approximately $758 million of
      domestic commercial paper was outstanding. Accordingly, $242 million
      was available under the 1993 Credit Agreement at September 30, 1994.

         The aggregate of consolidated indebtedness and interest rate
      arrangements subject to fluctuating interest rates approximated $3.5
      billion at September 30, 1994. This represents a decrease of $2.0
      billion from the year-end 1993 level of $5.5 billion, primarily due to
      Holdings' on-going management of its interest rate exposure.

         On May 15, 1994, RJRN redeemed substantially all of its
      approximately $2 billion in outstanding subordinated debentures. The
      subordinated debentures redeemed consisted of the Subordinated
      Discount Debentures, the 15% Subordinated Debentures and the 13 1/2%
      Subordinated Debentures at redemption prices of 107 1/2%, 107 1/2%, and
      106 3/4%, respectively. Approximately $1.2 billion principal or 
      accreted amount of such debentures was refinanced with proceeds of 
      debt securities maturing after 1998 that were issued during 1993.  
      Such proceeds had been used to temporarily reduce indebtedness under 
      the 1991 Credit Agreement. In addition, the redemption of such 
      debentures was funded with approximately $900 million of net proceeds 
      from the sale of the Series C Depositary Shares completed on May 6, 
      1994 in connection with the issuance of the Series C Preferred Stock. 
      The redemption resulted in an after-tax extraordinary loss in the 
      second quarter of 1994 of approximately $146 million.

         Certain financing agreements to which Holdings is a party and debt
      instruments of RJRN directly or indirectly restrict the payment of
      dividends by Holdings. The Credit Agreements, which contain
      restrictions on the payment of cash dividends or other distributions
      by Holdings in excess of certain specified amounts, and the indentures
      relating to certain of RJRN's debt securities, which contain
      restrictions on the payment of cash dividends or other distributions
      by RJRN to Holdings in excess of certain specified amounts or for
      certain specified purposes, effectively limit the payment of dividends
      on the Common Stock and preferred stock of Holdings. In addition, the
      declaration and payment of dividends is subject to the discretion of
      the board of directors of Holdings and to certain limitations under
      Delaware law. The Credit Agreements and the indentures under which
      certain debt securities of RJRN have been issued also impose certain
      operating and financial restrictions on Holdings and its subsidiaries.
      These restrictions limit the ability of Holdings and its subsidiaries 
      to incur indebtedness, engage in transactions with stockholders and
      affiliates, create liens, sell certain assets and certain
      subsidiaries' stock, engage in certain mergers or consolidations and
      make investments in unrestricted subsidiaries. The Registrants believe
      that they are currently in compliance with all covenants and
      provisions in the Credit Agreements and their other indebtedness. See
      "Subsequent Events" below for information on certain issues of debt 
      securities that RJRN has called for redemption or plans to redeem.

         Capital expenditures were $441 million for the first nine months of
      1994. The current level of expenditures planned for 1994 is expected
      to be in the range of approximately $600 million to $650 million
      (approximately 60% Food and 40% Tobacco), which will be funded
      primarily by cash flows from operating activities. Management expects
      that its capital expenditure program will continue at a level
      sufficient to support the strategic and operating needs of the
      Registrants' businesses.


                                         - 22 -
<PAGE>

Liquidity and Financial Condition (continued)

   The amount of cash outlays incurred during the first nine months of
1994 in connection with the restructuring program announced in 1993
was primarily offset by the after-tax cash savings realized from the
restructuring program during such period.

Subsequent Events

   On October 5, 1994, Holdings filed a registration statement on Form S-4 with
the Commission with respect to 353,680,264 shares of Common Stock held by 
certain partnerships affiliated with KKR pursuant to the terms of a Registration
Rights Agreement between Holdings and one of such partnerships dated as of 
July 15, 1990 and a Registration Rights Agreement among Holdings, certain 
affiliates of KKR and others dated as of February 9, 1989. The registration 
statement relates to a proposed offer to exchange shares of Holdings Common 
Stock for all of the outstanding shares of Borden. 

   On October 28, 1994, Nabisco Holdings Corp. (hereinafter referred to in this
"Subsequent Events" section as "Nabisco") filed a registration statement with 
the Commission for the initial public offering of 45 million shares of its 
Class A Common Stock (51.75 million shares if the underwriters' over-allotment 
options are exercised in full). For purposes of the filing, the initial 
offering price was estimated to be between $23 and $26 per share. Upon 
completion of the proposed public offering, Holdings would beneficially own 
100% of Nabisco's outstanding Class B Common Stock, which would represent 
approximately 82.6% of the economic interest in Nabisco (80.5% if the 
underwriters' over-allotment options are exercised in full). Holders of 
Class A Common Stock of Nabisco generally would have identical rights to 
holders of Class B Common Stock except that holders of Class A Common Stock 
would be entitled to one vote per share while holders of Class B Common Stock 
would be entitled to ten votes per share on all matters submitted to a vote of 
stockholders. The registration statement has not become effective and there 
can be no assurance that such offering will be consummated.

    The initial public offering of shares of Nabisco is part of a broader
proposed initiative of Holdings designed to reduce consolidated debt of Holdings
by approximately $1 billion and establish a separately traded common stock for
Nabisco. After completion of the proposed public offering, Holdings would
anticipate commencing a quarterly cash dividend on its common stock of $.075 per
share or $.30 per share on an annualized basis. The proposed transactions are
subject to the approval of lenders under RJRN's bank credit facilities.

    At the time of the proposed public offering, Nabisco is expected to have
approximately $4.2 billion of intercompany debt and approximately $1.3 billion
of borrowings under a short-term bank credit agreement. The net proceeds of the
proposed public offering will be used by Nabisco to repay a portion of the
borrowings under its bank facility.

    As part of the initiative, RJRN has called for redemption four issues of
debt securities. The securities are $1.5 billion of 10 1/2% Senior Notes due
1998; $373.5 million of 8 3/8% Sinking Fund Debentures due 2017; 
approximately $24.8 million of 7 3/8% Sinking Fund Debentures due 2001; and $100
million of 13 1/2% Subordinated Debentures. The redemption date for the 10 1/2%
Senior Notes due 1998, the 8 3/8% Sinking Fund Debentures due 2017 and the 
7 3/8% Sinking Fund Debentures due 2001 is November 30, 1994. The redemption
date for the 13 1/2% Subordinated Debentures is December 2, 1994. The redemption
price for the 10 1/2% Senior Notes due 1998 is 100 percent of the principal 
amount of each note, plus accrued interest and an applicable premium. The 
premium is equal to the excess of the present value of the required interest 
and principal payments due on each note, computed using a discount rate 
equal to a defined treasury rate plus 50 basis points, over the outstanding 
principal amount of such note. The amount of the premium will be set no later 
than November 28, 1994. The redemption price for the 8 3/8% Sinking Fund
Debentures due 2017 is equal to $1,054.44 plus accrued interest for each
$1,000 principal amount of debentures. The redemption price for the 7 3/8% 
Sinking Fund Debentures due 2001 is equal to $1,005.60 plus accrued interest 
for each $1,000 principal amount of debentures. The redemption price for the 
13 1/2% Subordinated Debentures is equal to $1,067.50 plus accrued interest
for each $1,000 principal amount of debentures. RJRN expects to fund these 
redemptions with borrowings under its existing credit facilities, proceeds 
from Holdings' Series C Preferred Stock offering completed on May 6, 1994 and 
internally generated cash flow. 

                                    - 23 -
<PAGE>

    Upon completion of the proposed public offering of Nabisco, RJRN may seek to
restructure approximately $6 billion of its domestic publicly held debt which
currently limits the ability of Nabisco to incur long-term debt other than
intercompany debt. The restructuring, which would require consent of public
debtholders and lenders under bank facilities, may include one or more offers to
exchange Nabisco debt securities for a portion of such debt. The goal of the
exchange offers would be to permit Nabisco to establish long-term borrowing
capacity independent of its parent and to reduce intercompany debt. No
assurance can be given that RJRN will seek to restructure its debt or that any
such restructuring will be consummated.

    The Board of Directors of Holdings has adopted, or is expected to adopt,
certain policies which would become effective upon the closing of the Nabisco 
initial public offering. One policy would provide that Holdings would limit, 
until December 31, 1998, the aggregate amount of cash dividends on its capital 
stock. Under this policy, during that period Holdings would not pay any 
extraordinary cash dividends and would limit the amount of its cash dividends, 
cash distributions and repurchases for cash of capital stock and subordinated 
debt to an amount equal to the sum of $500 million plus (i) 65% of Holdings' 
cumulative consolidated net income before extraordinary gains or losses and 
restructuring charges and (ii) net cash proceeds from the sale of capital stock
of Holdings or its subsidiaries (other than proceeds from the Nabisco initial 
public offering) to the extent used to repay, purchase or redeem debt or 
preferred stock. The Board is expected to adopt a policy limiting the amount 
by which such net cash proceeds from sales of capital stock may increase 
the amount available for cash dividends by Holdings to up to $250 million in 
any year. Another policy would provide that Holdings would not declare a 
dividend or distribution to its stockholders of the shares of capital stock of 
a subsidiary before December 31, 1996. The Board of Directors of Holdings is 
also expected to adopt a policy that it would not make such a distribution 
prior to December 31, 1998 if that distribution would cause the ratings of the 
senior indebtedness of RJRN to be reduced from investment grade to 
non-investment grade or if, after giving effect to such distribution, any 
publicly held senior indebtedness of the distributed company would not be 
rated investment grade. There is no assurance that any such distribution will 
take place. The Board of Directors of Holdings is also expected to adopt 
policies providing that an amount equal to the net cash proceeds from any 
issuance and sale of equity by Holdings or from any sale outside the ordinary 
course of business of material assets owned or used by subsidiaries in the 
tobacco business, in each case before December 31, 1998, will be used either to
repay, purchase or redeem consolidated indebtedness or to acquire properties, 
assets or businesses to be used in existing or new lines of business. In 
addition, the Board of Directors of Holdings is expected to adopt a policy 
that an amount equal to the net cash proceeds of any secondary sale of shares 
of Nabisco before December 31, 1998 will be used to repay, purchase or redeem 
consolidated debt. No assurance can be given that Holdings will issue or sell 
any equity or sell any material assets outside the ordinary course of business.

    Holdings has been unable to reach a definitive agreement for the transaction
contemplated by its agreement in principle with KKR to acquire a minority 
interest in Borden, as announced on September 12, 1994. That announcement 
indicated that, following KKR's successful acquisition of Borden, Holdings 
would issue to Borden approximately $500 million of newly issued common shares 
of Holdings for newly issued Borden shares representing a 20% pro forma 
interest in Borden and a warrant to acquire an additional 10% pro forma 
interest in Borden. The inability to reach agreement resulted from various 
complexities affecting the transaction, including certain accounting issues. 
Holdings may in the future explore a basis on which it or its Nabisco 
subsidiary may acquire a minority equity interest in Borden in exchange for 
common stock of Holdings. However, Holdings is not currently engaged in any 
such negotiations, and there is no assurance that Holdings will seek to pursue 
any such negotiations or that any such negotiations will be successful.


                                         - 24 -
<PAGE>
     PART II
     -------

     Item 1.  Legal Proceedings.

     Tobacco-Related Litigation

        As of October 31, 1994, 24 new actions have been filed or served
     against RJRT and/or its affiliates or indemnitees, including 6 actions
     purporting to be class actions, and 11 actions were dismissed or otherwise 
     resolved in favor of RJRT and/or its affiliates or indemnitees without 
     trial since December 31, 1993.  As of October 31, 1994, 50 active cases
     were pending against RJRT and/or its affiliates or indemnitees, 49 in
     the United States and one in Canada.  The United States cases are in
     19 states and are distributed as follows:  14 in Louisiana, 7 in
     Texas, 4 in California, 3 in Mississippi, 3 in Indiana, 2 in Alabama,
     2 in Florida, 2 in Minnesota, 2 in New Jersey, and one each in
     Illinois, Kansas, Massachusetts, Nevada, New York, Ohio, South Carolina,
     Tennessee, Washington and West Virginia.  Of the 49 active cases in
     the United States, 29 are pending in state court and 20 in federal
     court.

        In March 1994, in Broin v. Philip Morris Companies Inc., et al., a
                          ---------------------------------------------
     purported class action against certain tobacco industry defendants,
     including RJRT, in which flight attendants, claiming to represent a
     class of 60,000 individuals allege personal injury caused by exposure
     to environmental tobacco smoke in their workplace, a Florida state
     intermediate appellate court reversed a lower court ruling and
     reinstated plaintiffs' class action allegations.  The appellate court
     also ordered the trial court to hold further hearings on the class
     allegations.  The defendants' request for review of this ruling by a
     full panel of judges was denied and the defendants are seeking review
     by the Florida Supreme Court.

        In March 1994, Lacey v. Lorillard Tobacco Company, Inc., et al., a
                       ------------------------------------------------
     purported class action, was filed in Circuit Court, Fayette County,
     Alabama against three cigarette manufacturers, including RJRT. 
     Plaintiff, who claims to represent all smokers who have smoked or are
     smoking cigarettes manufactured and sold by defendants in the state of
     Alabama, seeks compensatory and punitive damages not to exceed $48,500
     per each class member and injunctive relief arising from defendants'
     alleged failure to disclose additives used in their cigarettes.  In
     April 1994, defendants removed the case to the United States District
     Court for the Northern District of Alabama.

        In March 1994, Castano v. The American Tobacco Company, et al., a
                       -----------------------------------------------
     purported class action, was filed in the United States District Court
     for the Eastern District of Louisiana against tobacco industry
     defendants, including RJRT, seeking certification of a class action on
     behalf of all United States residents who allegedly are or claim to be
     addicted, or are the legal survivors of persons who allegedly were
     addicted, to tobacco products manufactured by defendants.  The
     complaint alleges that cigarette manufacturers manipulated the levels
     of nicotine in their tobacco products to induce addiction in smokers. 
     Plaintiffs' motion for certification of the class will be argued on
     November 16, 1994.

        In March 1994, Allman v. Philip Morris, Inc., et al. and Higley v.
                       -------------------------------------     ---------
     Philip Morris, Inc., et al. were filed in the United States District
     ---------------------------
     Court for the Southern District of California against industry members
     and others, including RJRT, on behalf of a purported class of persons
     claiming to be addicted to cigarettes who had been prescribed
     treatment using the nicotine transdermal system.  Plaintiffs assert a
     violation of the Racketeer Influenced and Corrupt Organizations Act
     and claim unspecified actual and treble damages.  In April 1994, the
     two cases were combined into a single amended complaint and
     plaintiffs' counsel agreed to dismiss the Higley case. On September
                                               ------
     28, 1994, the court granted the defendants' motion to dismiss the 
     remaining case with prejudice. Plaintiffs have filed a notice of appeal.




                                    - 25 -
<PAGE>
             In April 1994, Sparks v. R.J. Reynolds Tobacco Company, et al. was
                            -----------------------------------------------
          brought in Washington state court on behalf of a purported class of
          "parents with a conscience" alleging that an RJRT advertising campaign
          targets minors and constitutes an unfair trade practice under
          Washington state law.  In May 1994, the case was removed to the United
          States District Court for the Western District of Washington.
          Defendants' motion to dismiss the case on preemption grounds is
          scheduled for November 3, 1994.

             In May 1994, Engle v. R.J. Reynolds Tobacco Company, et al. was
                          ----------------------------------------------
          filed in Circuit Court, Eleventh Judicial District, Dade County,
          Florida against tobacco manufacturers, including RJRT, and other
          members of the industry, by plaintiffs who allege injury and purport
          to represent a class of all United States citizens and residents who
          claim to be addicted, or who claim to be legal survivors of persons
          who allegedly were addicted, to tobacco products.  Plaintiffs cite the
          Florida appellate court reversal in Broin in support of their
                                              -----
          allegations of class action status. On October 28, 1994, a state court
          judge in Miami granted plaintiffs' motion to certify the class.
          The defendents will appeal that ruling to the Florida District Court
          of Appeals.

             In June 1994, in Moore v. The American Tobacco Company, et al.,
                              ---------------------------------------------
          RJRN and RJRT were named along with other industry members as
          defendants in an action brought by the Mississippi state attorney
          general on behalf of the state to recover state funds paid for health
          care and medical and other assistance to state citizens suffering from
          diseases and conditions allegedly related to tobacco use.  This suit,
          which was brought in Chancery (equity) Court, Jackson County,
          Mississippi also seeks an injunction from "promoting" or "aiding and
          abetting" the sale of cigarettes to minors.  Both actual and punitive
          damages are sought in unspecified amounts. Motions by the defendants
          to dismiss the case or to transfer it to circuit (jury) court and
          plaintiff's motion to strike certain defenses are scheduled for
          December 19, 1994.

             In June 1994, in Mangini v. R.J. Reynolds Tobacco Company, et al.,
                              ------------------------------------------------
          a lawsuit similar to Sparks pending in California, which is not a
                               ------
          class action but which is a suit brought by plaintiffs acting as
          private attorneys general alleging that an RJRT advertising campaign
          constitutes unfair competition under the California Business and
          Professions Code, the California Supreme Court ruled that plaintiffs'
          claim was not preempted by the Cigarette Act.  This opinion allows
          plaintiffs to pursue their lawsuit which had been dismissed at the
          trial court level. On September 28, 1994, the defendants in this case
          filed a Petition for Certiorari to the United States Supreme Court.

             In August 1994, RJRT and other U.S. cigarette manufacturers were
          named as defendants in an action instituted on behalf of the state of
          Minnesota and on behalf of Blue Cross and Blue Shield of Minnesota to 
          recover the costs of medical expenses paid by the state and by Blue
          Cross/Blue Shield incurred in the treatment of diseases allegedly
          caused by cigarette smoking.  The suit, Minnesota v. Philip Morris, et
                                                  ------------------------------
          al., alleges consumer fraud, unlawful and deceptive trade practices,
          ---
          false advertising and restraint of trade, and seeks injunctive relief 
          and money damages, trebled for violations of the state antitrust law.

             In September 1994, the Attorney General of West Virginia filed suit
          against RJRT, RJRN, and twenty-one additional defendants in state
          court in West Virginia.  The lawsuit, McGraw v. American Tobacco
                                                --------------------------
          Company, et al., is similar to those previously filed in Mississippi
          ---------------
          and Minnesota.  It seeks recovery for medical expenses incurred by the
          state in the treatment of diseases statistically associated with
          cigarette smoking and requests an injunction against the promotion and
          sale of cigarettes and tobacco products to minors.  The lawsuit also
          seeks a declaration that the state of West Virginia, as plaintiff, is
          not subject to the defenses of statute of repose, statute of
          limitations, contributory negligence, comparative negligence, or
          assumption of the risk. As of October 31, 1994, RJRT and RJRN had not
          yet been served with a copy of the complaint.

          In September 1994, Granier v. American Tobacco Company, et al.,
                             -------------------------------------------
          a purported class action apparently patterned after the Castano
                                                                  -------
          case, was filed in the United States District Court for the
          Eastern District of Louisiana against tobacco industy defendants,
          including RJRT.  Plaintiffs seek certification of a class action
          on behalf of all residents of the United States who have used and
          purportedly became addicted to tobacco products manufactured by
          defendants.  The complaint alleges that cigarette manufacturers
          manipulated the levels of nicotine in tobacco products for the
          purpose of addicting consumers.

                                         - 26 -
<PAGE>

   Litigation is subject to many uncertainties, and it is possible that 
some of the legal actions, proceedings or claims could be decided against
RJRT or its affiliates or indemnitees. Determinations of liability or
adverse rulings against other cigarette manufacturers that are defendants 
in similar actions, even if such rulings are not final, could adversely
affect the litigation against RJRT and its affiliates or indemnitees and 
increase the number of such claims. Although it is impossible to predict 
the outcome of such events or their effect on RJRT, a significant increase
in litigation activities could have an adverse effect on RJRT. RJRT 
believes that it has a number of valid defenses to any such actions
and it intends to defend vigorously all such actions.
- ---------

Other Litigation

   In September 1994, six putative class and derivative actions were 
filed by purported Holdings' stockholders in the Court of Chancery of the 
State of Delaware in and for New Castle County against members of the
Holdings' Board of Directors, KKR and Holdings, as nominal defendant, 
challenging the proposed acquisition by Holdings of an interest in Borden.
These actions, entitled Mushala v. Greeniaus, et al., C.A. No. 13738;
                        -----------------------------
Leffler v. Greeniaus, et al., C.A. No. 13751; Schreiber
- ----------------------------                  ---------
v. Greeniaus, et al., C.A. No. 13749; Malloy v. Greeniaus, et al.,
- --------------------                  ---------------------------
C.A. No. 13748; Alessi v. Greeniaus, et al., C.A. No. 13750; and 
                ---------------------------
Schwartz v. Greeniaus, et al., C.A. No. 13758 (collectively, the 
- -----------------------------
"Class and Derivative Complaints"), allege, among other things, that the 
agreement in principle for Holdings to purchase a 20% stake in Borden 
constitutes a breach of fiduciary duty and waste of corporate assets in that 
the price paid by Holdings for its Borden stake is inflated because it 
includes a control premium and that the issuance of new Holdings'
Common Stock will substantially dilute the cash value and shareholdings 
of the noncontrolling public stockholders of Holdings.  The Class and 
Derivative Complaints seek preliminary and permanent relief, including
declaratory relief, a preliminary injunction, rescission, damages and 
attorneys' fees and costs.  The plaintiff in the Mushala case has filed 
                                                 -------
a First Request for Production of Documents.

   On or about September 20, 1994, an additional putative class and 
derivative action, entitled Debora v. Greeniaus, et al., C.A. No. 
                            ---------------------------
13755, was brought in the Court of Chancery of the State of Delaware 
in and for New Castle County by a purported holder of Series A Depositary 
Shares of Holdings. The Debora action names the same defendants and 
                        ------
contains the same allegations and prayers for relief as the Class and 
Derivative Complaints.

   On or about September 13, 1994, a putative shareholder's derivative 
complaint, entitled Shingala v. Harper, et al., C.A. No. 13739, was filed 
                    --------------------------
in the Court of Chancery of the State of Delaware in and for New Castle 
County by a putative Holdings shareholder against Borden, Holdings and 
members of the Board of Directors of Holdings alleging, among other things,
that the proposed acquisition by Holdings of a stake in Borden constitutes
a breach of the fiduciary duty of loyalty of Holdings' Board of Directors
and waste of corporate assets because the purpose of the Borden transaction
is solely to benefit KKR and serves no legitimate business purpose of
Holdings and that Holdings has been required to participate in the
trasaction due to KKR's domination and effective control of the
Holdings' Board.  The Shingala complaint seeks an injunction of the Borden
                     --------
transaction, damages, and attorneys' fees.

   On or about September 26, 1994, an additional putative shareholder's 
derivative complaint, entitled Kahn v. Kohlberg Kravis Roberts & Co.,
                               --------------------------------------
et al., C.A. No. 13767, was filed in the Court of Chancery for the State 
- ------
of Delaware in and for New Castle County by a purported holder of Common
Stock and Series A Depositary Shares of Holdings.  This action is against 
KKR, KKR Associates, Holdings and members of the Holdings Board of 
Directors who are also partners or associates of KKR and alleges, among other 
things, breach of an investment banking services contract between KKR and 
Holdings, breach of fiduciary duty based on a violation of the corporate 
opportunity doctrine and waste of corporate assets. The complaint seeks
declaratory relief, damages, expenses and attorneys' fees.

   On October 24, 1994, counsel for the plaintiffs in the nine actions
described above submitted a proposed order to the Court of Chancery that, if 
approved, would consolidate the actions.

                                    - 27 -
<PAGE>

        See "Subsequent Events" herein for information concerning the 
     termination of the agreement in principle between Holdings and KKR 
     relating to a proposed investment in Borden.

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

        The Registrants believe that the ultimate outcome of all pending
     litigation matters should not have a material adverse effect on either
     of the Registrant's financial position; however, it is possible that
     the results of operations or cash flows of the Registrants in
     particular quarterly or annual periods or the financial condition of
     the Registrants could be materially affected by the ultimate outcome
     of certain pending litigation matters.  Management is unable to derive
     a meaningful estimate of the amount or range of any possible loss in
     any particular quarterly or annual period or in the aggregate.

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











































                                    - 28 -
<PAGE>





          Item 6.  Exhibits and Reports on Form 8-K

          (a)  Exhibits
               --------

             4.1    Registrants agree to furnish copies of any instruments
                    defining the rights of holders of long-term debt of the
                    Registrants and their consolidated subsidiaries that does
                    not exceed 10 percent of the total assets of the
                    Registrants and their consolidated subsidiaries to the
                    Securities and Exchange Commission upon request.

           *11.1    RJR Nabisco Holdings Corp. Computation of Earnings Per Share
                    for the three months ended September 30, 1994 and 1993.

           *11.2    RJR Nabisco Holdings Corp. Computation of Earnings Per Share
                    for the nine months ended September 30, 1994 and 1993.

           *12.1    RJR Nabisco, Inc. Computation of Ratio of Earnings to Fixed
                    Charges for the nine months ended September 30, 1994.

           *27.1    RJR Nabisco Holdings Corp. Financial Data Schedule as of and
                    for the nine months ended September 30, 1994.

           *27.2    RJR Nabisco, Inc. Financial Data Schedule as of and for the 
                    nine months ended September 30, 1994.

          ____________________

          *Filed herewith.

          (b)  Reports on Form 8-K
               -------------------
               
                    None.












                                         - 29 -
<PAGE>






                                   SIGNATURES


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





                                        RJR NABISCO HOLDINGS CORP.
                                        RJR NABISCO, INC.
                                          (Registrants)



     Date:  November 2, 1994            /s/ Stephen R. Wilson              
                                        -----------------------------------
                                        Stephen R. Wilson,
                                        Executive Vice President and
                                        Chief Financial Officer



                                        /s/ Robert S. Roath                
                                        -----------------------------------
                                        Robert S. Roath,
                                        Senior Vice President and Controller




































                                    - 30 -
<PAGE>







                                       EXHIBIT INDEX

  Exhibit No.                                                            Page
  -----------                                                            ----


     4.1          Registrants agree to furnish copies of any
                  instruments defining the rights of holders of long-
                  term debt of the Registrants and their consolidated
                  subsidiaries that does not exceed 10 percent of the
                  total assets of the Registrants and their
                  consolidated subsidiaries to the Securities and
                  Exchange Commission upon request.

    11.1          RJR Nabisco Holdings Corp. Computation of Earnings
                  Per Share for the three months ended September 30,
                  1994 and 1993.

    11.2          RJR Nabisco Holdings Corp. Computation of Earnings
                  Per Share for the nine months ended September 30,
                  1994 and 1993.

    12.1          RJR  Nabisco, Inc. Computation of Ratio of
                  Earnings to Fixed Charges for the nine months ended
                  September 30, 1994.

    27.1          RJR Nabisco Holdings Corp. Financial Data Schedule
                  as of and for the nine months ended September 30,
                  1994.

    27.2          RJR Nabisco, Inc. Financial Data Schedule as of and for the 
                  nine months ended September 30, 1994.





<TABLE>
<CAPTION>
                                                                                                                     EXHIBIT 11.1

                                                        RJR NABISCO HOLDINGS CORP.
                                                      COMPUTATION OF EARNINGS PER SHARE

                                             (Dollars in Millions Except Per Share Amounts)

                                                                              Three Months                     Three Months
                                                                                 Ended                            Ended
                                                                             September 30, 1994               September 30, 1993
                                                                          -------------------------        -------------------------
                                                                                           Fully                            Fully
                                                                           Primary       Diluted(A)         Primary       Diluted(A)
                                                                          ---------     -----------        ---------     -----------
<S>                                                                     <C>           <C>               <C>             <C>
Average number of common and common equivalent shares
     outstanding during the period (in thousands):
     Common Stock, Series A Depositary Shares and Series C
          Depositary Shares issued and outstanding at beginning of
          period......................................................    1,618,604      1,618,604         1,348,268      1,348,268


     Average number of shares of Common Stock issued during the
          period (including shares of Common Stock issued during the
          period through the exercise of options).....................        1,152          1,152               579            579
     Average number of shares related to value of restricted stock
          earned during  the period...................................        1,218          1,218             1,343          1,343
     Average number of stock options outstanding during
          the period and shares issuable under performance shares grant      11,616         15,245               295            295
     Shares issuable upon conversion of redeemable convertible
          preferred stock.............................................            -              -                 -         11,201
     Shares issuable upon conversion of ESOP convertible preferred
          stock.......................................................            -         15,448                 -         15,608
                                                                        ------------  -------------     -------------   ------------
     Average number of common and common equivalent shares
          outstanding  during the period..............................    1,632,590      1,651,667         1,350,485      1,377,294
                                                                        ============  =============     =============   ============
Income (loss) applicable to common stock:
     Income  before extraordinary item................................  $       216   $        216      $         74    $        74
     Preferred stock dividends........................................          (33)           (29)              (20)           (14)
     Income tax benefit on ESOP preferred stock dividends.............            -              -                 -             (1)
                                                                        ------------  -------------     -------------   ------------
     Income before extraordinary item applicable to common stock......          183            187                54             59
     Extraordinary item...............................................            -              -                 2              2
                                                                        ------------  -------------     -------------   ------------
     Net income applicable to common stock. ..........................  $       183   $        187      $         56    $        61
                                                                        ============  =============     =============   ============


Income per common and common equivalent share:
     Income before extraordinary item.................................  $        .11  $         .11     $        .04    $       .04
     Extraordinary item...............................................             -              -                -              -
                                                                        ------------  -------------     -------------   ------------
     Net income.......................................................  $        .11  $         .11     $        .04    $       .04
                                                                        ============  =============     =============   ============



(A) For purposes  of this Exhibit, the calculations  of fully diluted earnings  per share include common  stock equivalents and
    other potentially dilutive securities that produce an anti-dilutive result.
</TABLE>





<TABLE>
<CAPTION>
                                                                                                                     EXHIBIT 11.2

                                                        RJR NABISCO HOLDINGS CORP.
                                                      COMPUTATION OF EARNINGS PER SHARE

                                             (Dollars in Millions Except Per Share Amounts)

                                                                            Nine Months                      Nine Months
                                                                               Ended                            Ended
                                                                           September 30, 1994               September 30, 1993
                                                                        -------------------------        -------------------------
                                                                                         Fully                            Fully
                                                                         Primary       Diluted(A)         Primary       Diluted(A)
                                                                        ---------     -----------        ---------     -----------
<S>                                                                   <C>           <C>               <C>             <C>
Average number of common and common equivalent shares
     outstanding during the period (in thousands):
     Common Stock and Series A Depositary Shares issued and
          outstanding at beginning  of period.....................      1,348,011      1,348,011          1,344,649     1,344,649


     Average number of shares of Common Stock and Series C
          Depositary Shares issued during the period (including
          shares of common stock issued during the period through
          the exercise of options and/or conversion of redeemable
          convertible preferred stock)............................        144,836        144,836              3,180         3,180
     Average number of shares related to value of restricted stock
          earned during the period................................            406            406                876           876
     Average number of stock options outstanding during
          the period and shares issuable under performance
          shares granted..........................................         12,584         14,206              4,933         4,933
     Shares issuable upon conversion of redeemable convertible
          preferred stock.........................................              -              -                  -        11,202
     Shares issuable upon conversion of ESOP convertible preferred
          stock...................................................              -         15,504                  -        15,619
     Shares issuable upon conversion of senior converting
          debentures..............................................              -              -                  -         7,397
                                                                      ------------  -------------     --------------  ------------
     Average number of common and common equivalent shares
          outstanding  during the period..........................      1,505,837      1,522,963          1,353,638     1,387,856
                                                                      ============  =============     ==============  ============
Income (loss) applicable to common stock:
     Income before extraordinary item.............................    $       602   $        602      $         426   $       426
     Interest on senior converting debentures (net  of income
          taxes)..................................................              -              -                  -            17
     Preferred stock dividends....................................            (98)           (87)               (33)          (14)
     Income tax benefit on ESOP preferred stock dividends.........              -             (1)                 -            (1)
                                                                      ------------  -------------     --------------  ------------
     Income before extraordinary item applicable to common stock..            504            514                393           428
     Extraordinary item...........................................           (145)          (145)              (110)         (110)
                                                                      ------------  -------------     --------------  ------------
     Net income applicable to common  stock.......................    $       359   $        369      $         283   $       318
                                                                      ============  =============     ==============  ============

Income (loss) per common and common equivalent share:
     Income before extraordinary item.............................    $       .33   $        .34      $         .29   $       .31
     Extraordinary item...........................................           (.10)          (.10)              (.08)         (.08)
                                                                      ------------  -------------     --------------  ------------
     Net income...................................................    $       .23   $        .24      $         .21   $       .23
                                                                      ============  =============     ==============  ============


(A) For purposes of  this Exhibit, the calculations of  fully diluted earnings per share  include common stock equivalents  and
other potentially dilutive securities that produce an anti-dilutive result.
</TABLE>






<TABLE>
<CAPTION>
                                                                                                 EXHIBIT 12.1

                                                            RJR NABISCO, INC.
                                            COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

                                                          (Dollars in Millions)


                                                                                               Nine Months
                                                                                                  Ended
                                                                                           September 30, 1994
                                                                                           ------------------
                   <S>                                                                     <C>
                   Earnings before fixed charges:
                       Income before extraordinary item  . . . . . . . . . . . . .               $   600
                       Provision for income taxes  . . . . . . . . . . . . . . . .                   474
                                                                                                 -------
                       Income before income taxes  . . . . . . . . . . . . . . . .                 1,074
                       Interest and debt expense . . . . . . . . . . . . . . . . .                   828
                       Interest portion of rental expense  . . . . . . . . . . . .                    39
                                                                                                 -------
                   Earnings before fixed charges . . . . . . . . . . . . . . . . . 
                                                                                                 $ 1,941
                                                                                                 =======

                   Fixed charges:
                       Interest and debt expense . . . . . . . . . . . . . . . . .               $   828
                       Interest portion of rental expense  . . . . . . . . . . . .                    39
                       Capitalized interest  . . . . . . . . . . . . . . . . . . .                     7
                                                                                                 -------
                           Total fixed charges . . . . . . . . . . . . . . . . . . 
                                                                                                 $   874
                                                                                                 =======

                   Ratio of earnings to fixed charges  . . . . . . . . . . . . . .                   2.2
                                                                                                 =======
</TABLE>




<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM HOLDINGS' CONSOLIDATED CONDENSED FINANCIAL STATEMENTS AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK>847903
<NAME>RJR NABISCO HOLDINGS CORP.

<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1994
<CASH>                                             647
<SECURITIES>                                         0
<RECEIVABLES>                                    1,107
<ALLOWANCES>                                         0
<INVENTORY>                                      2,504
<CURRENT-ASSETS>                                 4,672
<PP&E>                                           7,710
<DEPRECIATION>                                 (2,281)
<TOTAL-ASSETS>                                  31,851
<CURRENT-LIABILITIES>                            4,314
<BONDS>                                         10,363
                                5
                                      1,307
<COMMON>                                            11
<OTHER-SE>                                       9,634
<TOTAL-LIABILITY-AND-EQUITY>                    31,851
<SALES>                                         11,322
<TOTAL-REVENUES>                                11,322
<CGS>                                            5,079
<TOTAL-COSTS>                                    9,337
<OTHER-EXPENSES>                                  (81)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               (828)
<INCOME-PRETAX>                                  1,076
<INCOME-TAX>                                       474
<INCOME-CONTINUING>                                602
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (145)
<CHANGES>                                            0
<NET-INCOME>                                       457
<EPS-PRIMARY>                                     0.23
<EPS-DILUTED>                                     0.24
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED
FROM RJRN'S CONSOLIDATED CONDENSED FINANCIAL STATEMENTS AND
IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK>83612
<NAME>RJR NABISCO, INC.

<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1994
<CASH>                                             643
<SECURITIES>                                         0
<RECEIVABLES>                                    1,107
<ALLOWANCES>                                         0
<INVENTORY>                                      2,504
<CURRENT-ASSETS>                                 4,668
<PP&E>                                           7,710
<DEPRECIATION>                                 (2,281)
<TOTAL-ASSETS>                                  31,846
<CURRENT-LIABILITIES>                            4,256
<BONDS>                                         10,363
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                      11,399
<TOTAL-LIABILITY-AND-EQUITY>                    31,846
<SALES>                                         11,322
<TOTAL-REVENUES>                                11,322
<CGS>                                            5,079
<TOTAL-COSTS>                                    9,328
<OTHER-EXPENSES>                                  (92)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               (828)
<INCOME-PRETAX>                                  1,074
<INCOME-TAX>                                       474
<INCOME-CONTINUING>                                600
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                  (145)
<CHANGES>                                            0
<NET-INCOME>                                       455
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        


</TABLE>


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