SMITH BARNEY HOLDINGS INC
8-K, 1997-09-25
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: INVESCO DIVERSIFIED FUNDS INC, N-30D, 1997-09-25
Next: UNIPHASE CORP /CA/, 10-K, 1997-09-25




                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 8-K

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


Date of Report (Date of earliest event reported)      September 24, 1997
                                                 ----------------------------



                           Smith Barney Holdings Inc.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                     1-12484                  06-1274088
      ---------------               -----------              -------------
      (State or other               (Commission              (IRS Employer
      jurisdiction of               File Number)           Identification No.)
      incorporation)

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

                                 (212) 816-6000
- --------------------------------------------------------------------------------
              (Registrant's telephone number, including area code)
<PAGE>

                           SMITH BARNEY HOLDINGS INC.
                           Current Report on Form 8-K

Item 5.  Other Events.

      On September 24, 1997, Travelers Group Inc. ("Travelers Group") and
Salomon Inc ("Salomon") announced that they have entered into a definitive
agreement pursuant to which a wholly owned subsidiary of Travelers Group will
merge with and into Salomon. The transaction has been approved by the Boards of
Directors of both Travelers Group and Salomon. Pursuant to the Merger Agreement,
Salomon common stockholders will receive 1.13 shares of Travelers Group common
stock for each share of Salomon common stock that they own, for a total value of
approximately $9 billion; each share of preferred stock of Salomon will be
converted into a share of a substantially identical series of preferred stock of
Travelers Group; and Salomon will become a wholly owned subsidiary of Travelers
Group. After the merger, Salomon and Smith Barney Holdings Inc. will merge to
form Salomon Smith Barney Holdings Inc.

      The transaction is expected to be completed by year-end 1997. It is
subject to various regulatory approvals, including under the Hart-Scott-Rodino
Antitrust Improvements Act and by certain regulatory entities, and approval by
Salomon stockholders. The merger will be a tax-free exchange and will be
accounted for on a "pooling of interests" basis.

      The consolidated financial statements of Salomon and its subsidiaries as
of December 31, 1996 and 1995 and for each of the three years in the period
ended December 31, 1996 are being filed as Exhibit 99.01 to this Form 8-K and
are incorporated herein by reference. The unaudited consolidated financial
statements of Salomon and its subsidiaries as of June 30, 1997 and for the
six-month periods ended June 30, 1997 and 1996 are being filed as Exhibit 99.02
to this Form 8-K and are incorporated herein by reference. Certain pro forma
financial information with respect to the proposed transaction is being filed as
Exhibit 99.03 to this Form 8-K and is incorporated herein by reference.
<PAGE>

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

      (c)   Exhibits:

Exhibit No.                         Description

23.01                         Consent of Arthur Andersen LLP

99.01                         Consolidated financial statements of Salomon Inc
                              and its subsidiaries as of December 31, 1996 and
                              1995 and for each of the years in the three-year
                              period ended December 31, 1996, together with the
                              notes thereto and the report of the independent
                              auditors

99.02                         Unaudited consolidated financial statements of
                              Salomon Inc as of June 30, 1997 and for the
                              six-month periods ended June 30, 1997 and 1996,
                              together with the notes thereto

99.03                         Unaudited Pro Forma Condensed Combined Statement
                              of Financial Condition as of June 30, 1997, and
                              Unaudited Pro Forma Condensed Combined Statement
                              of Operations for the six months ended June 30,
                              1997 and 1996 and for each of the years in the
                              three-year period ended December 31, 1996
<PAGE>

                                    SIGNATURE


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



Dated:  September 25, 1997
                                              SMITH BARNEY HOLDINGS INC.



                                              By: /s/ Mark I. Kleinman
                                                  ----------------------
                                                  Mark I. Kleinman
                                                  Executive Vice President
                                                  and Treasurer



              CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent public accountants, we hereby consent to the incorporation by
reference in the Registration Statements on Form S-3 (Nos. 33-70340, 33-72856,
33-78010, 33-92706, 333-17831 and 333-30175) of Smith Barney Holdings Inc. of
our report dated March 13, 1997, related to the consolidated statement of
financial position of Salomon Inc and subsidiaries as of December 31, 1996 and
1995, and the related consolidated statements of income, changes in
stockholders' equity and cash flows for each of the three years in the period
ended December 31, 1996, which report is incorporated by reference or included
in the annual report on Form 10-K of Salomon Inc for the year ended December 31,
1996.


                                               /s/ ARTHUR ANDERSEN LLP

New York, New York
September 25, 1997




                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


TO THE SHAREHOLDERS AND BOARD OF DIRECTORS OF SALOMON INC:

We have audited the accompanying consolidated statement of financial condition
of Salomon Inc (a Delaware corporation) and subsidiaries as of December 31,
1996 and 1995, and the related consolidated statements of income, changes in
stockholders' equity and cash flows for each of the three years in the period
ended December 31, 1996. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Salomon Inc and
subsidiaries as of December 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1996, in conformity with generally accepted accounting principles.


Arthur Andersen LLP

NEW YORK, NEW YORK
MARCH 13, 1997


                                       1
<PAGE>

                         SALOMON INC AND SUBSIDIARIES
                           
                       CONSOLIDATED STATEMENT OF INCOME
                                       
<TABLE>
<CAPTION>

Dollars in millions, except per share amounts
Year Ended December 31,                                                         1996       1995       1994
- -----------------------------------------------------------------------------------------------------------
<S>                                                                          <C>        <C>        <C>
Revenues:
        Interest and dividends                                               $ 5,748    $ 7,021    $ 5,902
        Principal transactions                                                 1,990      1,077       (560)
        Investment banking                                                       853        472        486
        Commissions                                                              326        332        336
        Other                                                                    129         51         30
- -----------------------------------------------------------------------------------------------------------
        Total revenues                                                         9,046      8,953      6,194
        Interest expense                                                       4,679      5,754      4,873
- -----------------------------------------------------------------------------------------------------------
Revenues, net of interest expense                                              4,367      3,199      1,321
- -----------------------------------------------------------------------------------------------------------
Noninterest expenses:
        Compensation and employee-related                                      2,039      1,710      1,455
        Technology                                                               206        215        221
        Professional services and business development                           189        172        160
        Occupancy                                                                168        170        162
        Clearing and exchange fees                                                74         63         70
        Other                                                                     81         70        102
- -----------------------------------------------------------------------------------------------------------
Total noninterest expenses                                                     2,757      2,400      2,170
- -----------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations before income taxes                   1,610        799       (849)
Income tax expense (benefit)                                                     628        286       (439)
- -----------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations                                         982        513       (410)
- -----------------------------------------------------------------------------------------------------------
Discontinued operations (Note 2):
        Income (loss), net of tax expense (benefit) of $(48), $(35) and $7       (75)       (56)        11
        Loss on disposal of Basis Petroleum, net of tax benefit of $215         (290)         -          -
- -----------------------------------------------------------------------------------------------------------
Net income (loss)                                                            $   617    $   457    $  (399)
===========================================================================================================
Primary earnings (loss) per common share:
        Continuing operations                                                $  8.59    $  4.17    $ (4.41)
        Net income (loss)                                                    $  5.16    $  3.64    $ (4.31)
- -----------------------------------------------------------------------------------------------------------
Fully diluted earnings (loss) per common share:
        Continuing operations                                                $  7.85    $  3.95    $ (4.41)
        Net income (loss)                                                    $  4.84    $  3.50    $ (4.31)
===========================================================================================================
</TABLE>

     The accompanying Summary of Accounting Policies, Notes to Consolidated
Financial Statements, and Consolidated Summary of Options and Contractual
Commitments are integral parts of this statement.


                                       2
<PAGE>

                         SALOMON INC AND SUBSIDIARIES
                                                    
                 CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
<TABLE>
<CAPTION>
Dollars in millions
December 31,                                                                       1996                 1995
- --------------------------------------------------------------------------------------------------------------
<S>                                                                  <C>        <C>        <C>       <C> 
Assets:

Cash and interest bearing equivalents                                           $  1,230              $  1,454

Financial instruments and contractual commitments:
        Government and government agency securities - U.S.           $ 45,123              $ 45,121
        Government and government agency securities - non-U.S.         35,189                39,843
        Corporate debt securities                                      12,415                11,150
        Equity securities                                               7,094                 3,915
        Options and contractual commitments                             6,592                 6,713
        Mortgage loans and collateralized mortgage securities           3,126                 1,959
        Other                                                           2,947                 2,248
                                                                      -------               -------
                                                                                 112,486               110,949
Commodities and related products and instruments:
        Crude oil, refined products and other physical commodities        995                 1,223
        Options and contractual commitments                               315                   372
                                                                      -------                -------
                                                                                   1,310                 1,595
Collateralized short-term financing agreements:
        Securities purchased under agreements to resell                56,536                48,422
        Securities borrowed and other                                  16,162                16,993
                                                                      -------               -------
                                                                                  72,698                65,415
Receivables:
        Customers                                                       2,642                 2,668
        Brokers, dealers and clearing organizations                     1,801                 1,205
        Other                                                             675                   599
                                                                      -------               -------
                                                                                   5,118                 4,472

Assets securing collateralized mortgage obligations                                  394                 2,431

Property, plant and equipment, net of accumulated depreciation
        and amortization of $556 in 1996 and $669 in 1995                            521                 1,343

Net realizable value of discontinued operations (Note 2)                             490                     -
Other assets, including intangibles                                                  634                   769
- --------------------------------------------------------------------------------------------------------------
Total assets                                                                    $194,881              $188,428
==============================================================================================================
</TABLE>

The accompanying Summary of Accounting Policies, Notes to Consolidated
Financial Statements, and Consolidated Summary of Options and Contractual
Commitments are integral parts of this statement.


                                       3
<PAGE>

<TABLE>
<CAPTION>
                                                                                    1996                 1995
- --------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>         <C>       <C>        <C>
Liabilities and Stockholders' Equity:
Collateralized short-term financing agreements:
        Securities sold under agreements to repurchase                $ 77,632              $ 91,813
        Securities loaned                                                1,495                 1,040
                                                                      --------              --------
                                                                                 $ 79,127              $ 92,853
Short-term borrowings                                                               6,817                 8,304

Financial and commodities-related instruments sold,
  not yet purchased, and contractual commitments:
        Government and government agency securities - U.S.              34,311                21,132
        Government and government agency securities - non-U.S.          31,699                21,994
        Financial options and contractual commitments                    9,391                 8,858
        Equity securities                                                5,840                 3,489
        Corporate debt securities and other                              1,942                 1,448
        Commodities, including options and contractual commitments         324                   607
                                                                      --------              --------
                                                                                   83,507                57,528
Payables and accrued liabilities:
        Customers and suppliers                                          2,671                 3,372
        Brokers, dealers and clearing organizations                      1,638                 4,440
        Other                                                            1,745                 1,846
                                                                      --------              --------
                                                                                    6,054                 9,658
Collateralized mortgage obligations                                                   384                 2,337
Term debt                                                                          13,370                13,045
                                                                                 --------              --------
                Total liabilities                                                 189,259               183,725
Commitments and contingencies (Notes 16, 17 and 18)
Redeemable preferred stock, Series A                                                  420                   560
Guaranteed preferred beneficial interests in
        Company subordinated debt securities (Note 9)                                 345                     - 
Stockholders' equity:
        Preferred stock, Series C, D and E                                 450                   312
        Common stock, par value $1 per share
                (250,000,000 shares authorized; shares issued:
                159,341,676 in 1996 and 155,642,470 in 1995)               159                   156
        Additional paid-in capital                                         437                   296
        Retained earnings                                                5,482                 5,001
        Cumulative translation adjustments                                   6                    13
        Common stock held in treasury, at cost
                (shares: 50,292,298 in 1996 and 49,194,744 in 1995)     (1,677)               (1,635)
                                                                      --------              --------
                Total stockholders' equity                                          4,857                 4,143
- ---------------------------------------------------------------------------------------------------------------
Total liabilities and stockholders' equity                                       $194,881              $188,428
===============================================================================================================
</TABLE>


                                       4
<PAGE>

                          SALOMON INC AND SUBSIDIARIES

                 SUMMARY OF OPTIONS AND CONTRACTUAL COMMITMENTS

<TABLE>
<CAPTION>
                                                                       1996                           1995
                                                         -------------------------------  ------------------------------
                                                                      CURRENT MARKET OR               CURRENT MARKET OR
                                                                         FAIR VALUE                       FAIR VALUE
Dollars in billions                                      NOTIONAL    -------------------  NOTIONAL   -------------------
December 31,                                              AMOUNTS    ASSETS  LIABILITIES   AMOUNTS   ASSETS  LIABILITIES
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>           <C>          <C>   <C>          <C>          <C> 
Exchange-issued products:
        Futures contracts*                               $  525.3      $  -         $  -  $  570.5     $  -         $  -
        Other exchange-issued products:                                                                          
                Equity contracts                             12.9        .1           .2      16.8       .5           .3
                Fixed income contracts                       59.0         -            -      44.5       .2            -
                Commodities-related contracts                 4.9         -            -       4.3        -            -
- ------------------------------------------------------------------------------------------------------------------------
Total exchange-issued products                              602.1        .1           .2     636.1       .7           .3
- ------------------------------------------------------------------------------------------------------------------------
Over-the-counter ("OTC") swaps,                                                                                  
  swap options, caps and floors:                                                                                 
        Swaps**                                             852.4                            555.5               
        Swap options written                                  9.7                              5.2               
        Swap options purchased                               23.3                             20.4               
        Caps and floors                                     114.4                            100.8               
- ------------------------------------------------------------------------------------------------------------------------
Total OTC swaps, swap options, caps and floors              999.8       4.2          6.5     681.9      4.3          6.5
- ------------------------------------------------------------------------------------------------------------------------
OTC foreign exchange contracts and options:                                                                      
        Forward currency contracts**                         68.3        .5           .5      57.4       .3           .4
        Options written                                      31.6         -           .2      21.0        -           .6
        Options purchased                                    32.9        .4            -      20.2       .3            -
- ------------------------------------------------------------------------------------------------------------------------
Total OTC foreign exchange contracts and options            132.8        .9           .7      98.6       .6          1.0
- ------------------------------------------------------------------------------------------------------------------------
Other options and contractual commitments:                                                                       
        Options and warrants on equities and equity                                                              
                indices***                                   45.6       1.1          1.8      24.0      1.0           .6
        Options and forward contracts on fixed-                                                                  
                income securities***                        179.0        .3           .2     196.6       .1           .5
        Commodities-related contracts****                    22.0        .3           .3      21.8       .4           .3
- ------------------------------------------------------------------------------------------------------------------------
Total                                                    $1,981.3      $6.9         $9.7  $1,659.0     $7.1         $9.2
========================================================================================================================
</TABLE>

*        Margin on futures contracts is included in receivables from/payables to
         brokers, dealers and clearing organizations on the Consolidated
         Statement of Financial Condition.

**       Includes notional values of swap agreements or forward currency
         contracts for non-trading activities (primarily related to the
         Company's fixed rate long-term debt, TRUPS and preferred stock) of
         $15.5 billion and $1.3 billion at December 31, 1996 and $12.8 billion
         and $1.9 billion at December 31, 1995, respectively.

***      The fair value of such instruments recorded as assets includes
         approximately $.6 billion at December 31, 1996 and $.4 billion at
         December 31, 1995, respectively, of OTC instruments primarily with
         investment grade counterparties. The remainder consists primarily of
         highly liquid instruments actively traded on organized exchanges.

****     A substantial majority of these OTC contracts are with investment grade
         counterparties.

     CONSOLIDATED CREDIT EXPOSURE, NET OF SECURITIES AND CASH COLLATERAL ON
   OTC SWAPS, SWAP OPTIONS, CAPS AND FLOORS AND OTC FOREIGN EXCHANGE CONTRACTS
                           AND OPTIONS, BY RISK CLASS*

NOTE: Amounts represent current exposure and do not include potential credit
exposure that may result from factors that influence market risk.

<TABLE>
<CAPTION>
                                                                                                           TRANSACTIONS
                                                                                                              WITH OVER
                                                                                                             3 YEARS TO
                                                               ALL TRANSACTIONS                                MATURITY
                             -----------------------------------------------------------------------------  -----------
                             OTHER MAJOR                           GOVERNMENTS/
Dollars in billions          DERIVATIVES                 FINANCIAL       SUPRA-                       1996
December 31, 1996                DEALERS  CORPORATES  INSTITUTIONS    NATIONALS    OTHER    TOTAL  AVERAGE        TOTAL
- ----------------------------------------------------------------------------------------------------------  -----------
<S>                                 <C>         <C>           <C>          <C>      <C>      <C>      <C>          <C> 
Swaps, swap options,
  caps and floors:
        Risk classes 1 and 2        $ .5        $  -          $ .6         $  -     $  -     $1.1     $1.0         $ .8
        Risk class 3                  .9          .1            .1            -       .1      1.2       .9           .6
        Risk classes 4 and 5          .2          .2            .2            -        -       .6       .8           .3
        Risk classes 6, 7 and 8        -          .1             -            -        -       .1       .1           .1
- ----------------------------------------------------------------------------------------------------------  -----------
                                    $1.6        $ .4          $ .9         $  -     $ .1     $3.0     $2.8         $1.8
==========================================================================================================  ===========
Foreign exchange                                                                                                 
  contracts and options:                                                                                         
        Risk classes 1 and 2        $ .5        $  -          $  -         $ .1     $  -     $ .6     $ .4         $  -
        Risk class 3                  .2           -             -            -        -       .2       .2            -
        Risk classes 4 and 5           -           -             -            -       .1       .1       .1            -
- ----------------------------------------------------------------------------------------------------------  -----------
                                    $ .7        $  -          $  -         $ .1     $ .1     $ .9     $ .7         $  -
==========================================================================================================  ===========
</TABLE>

*       To monitor credit risk, the Company utilizes a series of eight internal
        designations of counterparty credit quality. These designations are
        analogous to external credit ratings whereby risk classes one through
        three are high quality investment grades. Risk classes four and five
        include counterparties ranging from the lowest investment grade to the
        highest non-investment grade level. Risk classes six, seven and eight
        represent higher risk counterparties.

See Note 18 to the Consolidated Financial Statements for average values and a
discussion of the market risk and credit risk associated with options and 
contractual commitments.


                                       5
<PAGE>

                         SALOMON INC AND SUBSIDIARIES

           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
<TABLE>
<CAPTION>

                                                                                                                   NUMBER OF SHARES
                                                                                                                   ----------------
                                                                                             COMMON      TOTAL               COMMON
                                                     ADDITIONAL               CUMULATIVE      STOCK     STOCK-                STOCK
                                PREFERRED   COMMON      PAID-IN   RETAINED   TRANSLATION    HELD IN    HOLDERS'   COMMON    HELD IN
Amounts in millions                 STOCK    STOCK      CAPITAL   EARNINGS   ADJUSTMENTS   TREASURY     EQUITY     STOCK   TREASURY 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                             <C>         <C>      <C>          <C>            <C>       <C>         <C>        <C>      <C>   
Balance at December 31, 1993         $312     $156      $   295     $5,208          $(11)   $(1,414)   $ 4,546     155.5      (44.9)
Net loss                                -        -            -       (399)            -          -       (399)        -          -
Dividends on--
        Common stock                    -        -            -        (66)            -          -        (66)        -          -
        Preferred stock*                -        -            -        (62)            -          -        (62)        -          -
Purchase of common stock
  for treasury                          -        -            -          -             -       (252)      (252)        -       (5.2)
Net change in cumulative
  translation adjustments               -        -            -          -            16          -         16         -          -
Other                                   -        -           (3)         -             -         12          9        .1         .3
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1994          312      156          292      4,681             5     (1,654)     3,792     155.6      (49.8)
Net income                              -        -            -        457             -          -        457         -          - 
Dividends on--
        Common stock                    -        -            -        (68)            -          -        (68)        -          -
        Preferred stock*                -        -            -        (69)            -          -        (69)        -          -
Exercise of stock options               -        -           (4)         -             -         21         17         -         .6
Net change in cumulative
   translation adjustments              -        -            -          -             8          -          8         -          -
Other                                   -        -            8          -             -         (2)         6         -          -
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1995          312      156          296      5,001            13     (1,635)     4,143     155.6      (49.2)
Net income                              -        -            -        617             -          -        617         -          -
Dividends on--
        Common stock                    -        -            -        (68)            -          -        (68)        -          -
        Preferred stock*                -        -            -        (68)            -          -        (68)        -          -
Purchase of common stock
  for treasury                          -        -            -          -             -        (49)       (49)        -       (1.3)
Issuance of preferred stock,
  Series E                            250        -            -          -             -          -        250         -          -
Conversion of preferred stock,
  Series A to common stock              -        3          137          -             -          -        140        3.7         -
Redemption of preferred stock,
  Series C                           (112)       -            -          -             -          -       (112)         -         -
Exercise of stock options               -        -            -          -             -          7          7          -        .2
Net change in cumulative
  translation adjustments               -        -            -          -            (7)         -         (7)         -         -
Other                                   -        -            4          -             -          -          4          -         -
- ------------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 1996         $450     $159      $   437     $5,482          $  6    $(1,677)   $ 4,857      159.3     (50.3)
====================================================================================================================================
</TABLE>

* Net of aftertax impact of related interest rate swaps that effectively convert
  fixed rate dividend obligations to variable rate obligations.
  
  The accompanying Summary of Accounting Policies, Notes to Consolidated
  Financial Statements, and Consolidated Summary of Options and Contractual
  Commitments are integral parts of this statement.



                                       6
<PAGE>

                         SALOMON INC AND SUBSIDIARIES

                     CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
<CAPTION>

Dollars in millions
Year Ended December 31,                                                                 1996        1995        1994
- --------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>         <C>         <C>
Cash flows from operating activities:
        Net income (loss) adjusted for noncash items and non-operating activities
                Net income (loss)                                                   $    617    $    457    $   (399)
                Loss on disposal of Basis Petroleum                                      290           -           -
                Deferred income tax benefit                                             (160)       (308)       (873)
                Depreciation, amortization and other                                     164         149         130
                Less: Gain on Genesis transaction and
                  the sales of TMC and limited service motels                            (89)          -           -
- --------------------------------------------------------------------------------------------------------------------
                Cash items included in net income (loss)                                 822         298      (1,142)   
- --------------------------------------------------------------------------------------------------------------------
Net (increase) decrease in operating assets
                Financial instruments and contractual commitments                     (1,841)    (17,652)     20,671
                Commodities and related products and instruments                         (94)       (105)       (636)
                Collateralized short-term financing agreements                        (7,283)     (4,589)    (11,937)
                Receivables                                                             (718)      3,755       1,490
                Other                                                                   (115)         20         162
- --------------------------------------------------------------------------------------------------------------------
                Net (increase) decrease in operating assets                          (10,051)    (18,571)      9,750
- --------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in operating liabilities
                Collateralized short-term financing agreements                       (13,726)     20,948     (16,333)
                Short-term borrowings                                                 (1,436)      1,630      (2,978)
                Financial and commodities-related instruments sold, not yet
                  purchased, and contractual commitments                              25,996      (4,541)      5,599
                Payables and accrued liabilities                                      (2,865)        875         270
- --------------------------------------------------------------------------------------------------------------------
                Net increase (decrease) in operating liabilities                       7,969      18,912     (13,442)
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) operating activities                                   (1,260)        639      (4,834)
- --------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
                Issuance of term debt                                                  4,708       2,797       6,500
                Issuance of guaranteed preferred beneficial interests in
                  Company subordinated debt securities                                   345           -           -
                Issuance of preferred stock, Series E                                    250           -           -
                Employee stock purchase and option plans                                   4          15          13
                Redemption of redeemable preferred stock, Series A                         -        (140)          -
                Redemption of preferred stock, Series C                                 (112)          -           -
                Term debt maturities and repurchases                                  (4,118)     (4,972)     (3,281)
                Collateralized mortgage obligations                                     (403)       (704)       (945)
                Purchase of common stock for treasury                                    (49)         (2)       (252)
                Dividends                                                               (136)       (137)       (128)
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) financing activities                                      489      (3,143)      1,907
- --------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
                Genesis transaction and sales of TMC and limited service motels          205           -           -
                Assets securing collateralized mortgage obligations                      480         721         930
                Property, plant and equipment                                           (129)       (302)       (212)
- --------------------------------------------------------------------------------------------------------------------
Net cash provided by investing activities                                                556         419         718
- --------------------------------------------------------------------------------------------------------------------
Net decrease in cash and interest bearing equivalents                                   (215)     (2,085)     (2,209)
Cash and interest bearing equivalents at beginning of year                             1,454       3,539       5,748
Cash of discontinued operations                                                           (9)          -           -
- --------------------------------------------------------------------------------------------------------------------
Cash and interest bearing equivalents at end of year                                $  1,230    $  1,454    $  3,539
====================================================================================================================
</TABLE>

The accompanying Summary of Accounting Policies, Notes to Consolidated Financial
Statements, and Consolidated Summary of Options and Contractual Commitments are
integral parts of this statement.


                                       7
<PAGE>

                         SALOMON INC AND SUBSIDIARIES
                        SUMMARY OF ACCOUNTING POLICIES


BASIS OF PRESENTATION

The Consolidated Financial Statements are prepared in accordance with Generally
Accepted Accounting Principles in the United States and prevailing industry
practice, both of which require the use of management's best judgment and
estimates. Estimates, including the fair value of financial instruments and
contractual commitments, may vary from actual results.

The Consolidated Financial Statements include the accounts of Salomon Inc and
its majority-owned subsidiaries (collectively, the "Company"), including Salomon
Brothers Holding Company Inc and its subsidiaries ("Salomon Brothers"), and
Phibro Inc. and its subsidiaries ("Phibro"). Salomon Brothers provides capital
raising, advisory, research and trading services to its customers, and engages
in proprietary trading activities for its own account. Phibro conducts a global
commodities dealer business.

Material intercompany transactions have been eliminated in consolidation.
Long-term investments in operating joint ventures and affiliated (20% to 50%
owned) companies in which the Company has significant influence are carried
under the equity method of accounting and are included in "Other assets,
including intangibles."  The Company's equity in the earnings of joint ventures
and affiliates is reported in "Other" revenues.

Assets and liabilities denominated in non-U.S. dollar currencies are translated
into U.S. dollar equivalents using year-end spot foreign exchange rates. The
income statements are translated monthly at amounts which approximate weighted
average exchange rates. Gains and losses resulting from foreign currency
transactions are included in income. The effects of translating the statements
of financial condition of non-U.S. subsidiaries with functional currencies other
than the U.S. dollar are recorded, net of related hedge gains and losses and
income taxes, as "Cumulative translation adjustments," a separate component of
"Stockholders' equity." Hedges of such exposure include designated issues of
non-U.S. dollar term debt and, to a lesser extent, forward currency contracts.

As discussed in Note 2, pursuant to the Board of Directors approval of a
non-binding letter of intent to sell Basis Petroleum, Inc. ("Basis Petroleum"
or "Basis") to Valero Energy Corporation ("Valero") and a plan of disposition
for Basis, Basis is classified as a discontinued operation in the Company's
financial statements.

Certain prior period amounts have been reclassified to conform with the current
presentation.

FINANCIAL INSTRUMENTS AND CONTRACTUAL COMMITMENTS

Financial instruments and contractual commitments, including derivatives used
for trading purposes, are recorded at either market value or, when market prices
are not readily available, fair value, which is determined under an alternative
approach, such as matrix or model pricing. Fair value includes related accrued
interest or dividends. The determination of market or fair value considers
various factors, including:  closing exchange or over-the-counter


                                       8
<PAGE>

market price quotations; time value and volatility factors underlying options,
warrants and contractual commitments; price activity for equivalent or
synthetic instruments in markets located in different time zones; counterparty
credit quality; and the potential impact on market prices of liquidating the
Company's positions in an orderly manner over a reasonable period of time under
present market conditions. As part of its mark-to-market policy, the Company
provides for the future operational costs of maintaining long-term contractual
commitments.

The majority of the Company's financial instruments are recorded on a trade
date basis. Recording the remaining instruments on a trade date basis would not
result in a material difference. Gains and losses and commission revenues and
expenses are also recognized on a trade date basis.

DERIVATIVE FINANCIAL INSTRUMENTS

DERIVATIVES USED FOR TRADING PURPOSES    Contractual commitments (also referred
to as "derivative instruments") used for trading purposes are carried at either
market value or, when market prices are not readily available, fair value. The
market or fair values of swap agreements, swap options, caps and floors, and
forward contracts in a net receivable position, as well as options owned and
warrants held, are reported as assets in "Options and contractual commitments."
Similarly, contractual commitments in a net payable position, as well as
options written and warrants issued, are reported as liabilities in "Financial
options and contractual commitments."  This category also includes the
Company's long-term obligations that have principal repayments directly linked
to equity securities of unaffiliated issuers for which the Company holds in
inventory a note exchangeable for the same equity securities. Margin on futures
contracts is included in receivables from/payables to brokers, dealers and
clearing organizations. The market or fair values (unrealized gains and losses)
associated with contractual commitments are reported net by counterparty,
provided a legally enforceable master netting agreement exists and are netted
across products and against cash collateral when such provisions are stated in
the master netting agreement. Revenues generated from derivatives used for
trading purposes are reported as "Principal transactions" and include realized
gains and losses, as well as unrealized gains and losses resulting from changes
in the market or fair value of such instruments.

DERIVATIVES USED FOR NON-TRADING PURPOSES    Substantially all of the Company's
non-trading derivatives are transacted with the Company's swap and foreign
exchange dealer subsidiaries, which manage the related interest rate and
currency risk in the normal course of their trading activities.

The Company utilizes interest rate swaps to effectively convert fixed rate
preferred stock, guaranteed preferred beneficial interests in Company
subordinated debt securities ("TRUPS"), a portion of its short-term borrowings
and a significant portion of its fixed rate term debt to variable rate
obligations. These swaps are recorded "off-balance-sheet," with accrued inflows
and outflows reflected as adjustments to interest and/or dividends, as
appropriate. Adjustments to preferred stock dividends are recorded on an
aftertax basis.


                                       9
<PAGE>

                        SUMMARY OF ACCOUNTING POLICIES


As previously noted, the Company utilizes forward currency contracts to hedge a
portion of the currency exposure relating to non-U.S. dollar term debt issued
by Salomon Inc (Parent Company). The impact of marking such contracts and the
related debt to prevailing exchange rates is included in income. The Company
also utilizes forward currency contracts to hedge certain investments in
subsidiaries with functional currencies other than the U.S. dollar. The impact
of marking such contracts to prevailing exchange rates, net of the related tax
effects, is included in "Cumulative translation adjustments" in Stockholders'
equity, as is the impact of translating the investments being hedged.

See Notes 8, 9 and 10 for a further discussion of the use of interest rate
swaps and forward currency contracts.

COMMODITIES AND RELATED PRODUCTS AND INSTRUMENTS

Commodities and related products and instruments include physical quantities of
commodities, as well as swaps, options and contractual commitments involving
future delivery or settlement. These products and instruments are carried at
market or fair value and related gains or losses are reported as "Principal
transactions."

COLLATERALIZED SHORT-TERM FINANCING AGREEMENTS

Collateralized short-term financing agreements are carried at their contractual
amounts, including accrued interest. In the determination of income, certain
financing transactions are marked to fair value, which has no material effect
on the results of operations. Interest income and expense related to matched
book activity is reported net in interest and dividend revenue. The Company
generally takes possession of the underlying collateral, monitors its market
value relative to the amounts due under the agreements, and, when necessary,
requires prompt transfer of additional collateral or reduction in the loan
balance in order to maintain contractual margin protection. In the event of
counterparty default, the financing agreement provides the Company with the
right to liquidate the collateral held. Securities sold under agreements to
repurchase and securities purchased under agreements to resell are reported net
by counterparty when permitted under Financial Accounting Standards Board
("FASB") Interpretation No. 41, Offsetting of Amounts Related to Certain
Repurchase and Reverse Repurchase Agreements ("FIN 41").

COLLATERALIZED MORTGAGE OBLIGATIONS AND ASSETS SECURING COLLATERALIZED MORTGAGE
OBLIGATIONS 

Collateralized mortgage obligations issued by the Company are carried at their
principal amounts, net of unamortized discounts, plus accrued interest payable.
Assets securing collateralized mortgage obligations are carried at their
principal amounts, net of unamortized discounts and premiums, plus deferred
issuance costs and accrued interest receivable. Discounts, premiums and deferred
issuance costs are amortized on an effective yield basis over the expected lives
of the obligations and assets, on a retrospective basis, taking into
consideration the prepayment experience of the underlying mortgage collateral.

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, including leasehold improvements and capitalized
interest, are carried at cost less accumulated depreciation and amortization.
Depreciation and amortization are recorded substantially on a straight-line
basis over the lesser of the estimated useful lives of the related assets or
noncancelable lease terms, as appropriate. Maintenance and repairs are charged
to occupancy expense as incurred.


                                       10
<PAGE>

                        SUMMARY OF ACCOUNTING POLICIES



The cost of purchased software is capitalized and amortized over a three-year
period. Costs incurred in connection with the internal development of software,
solely for the Company's use, as well as the customization of purchased
software, are expensed in the period incurred.

OTHER ASSETS, INCLUDING INTANGIBLES

Other assets, including intangibles, include goodwill, investments in
affiliates accounted for under the equity method and prepaid expenses. At
December 31, 1996, goodwill totaled $127 million and is being amortized over 40
years, at an annual rate of approximately $5 million.

REVENUES

See Note 1 for detail regarding the Company's revenues, net of interest expense
from continuing operations.

EXPENSES

COMPENSATION AND EMPLOYEE-RELATED EXPENSES    include employee base salaries,
bonuses and fringe benefits, including medical and life insurance, retirement
plans, payroll taxes, training expenses, expatriate expenses, recruiting agency
fees and expenses related to temporary employees. These expenses also include
the cost of shares allocated to individual employee accounts pursuant to the
Company's Equity Partnership Plan.

TECHNOLOGY EXPENSE    includes costs for computer hardware and software;
workstations; data center equipment; market data services; data storage; and
voice, data, audio-visual and network communications. Technology expense also
includes technology consulting expenses.

PROFESSIONAL SERVICES AND BUSINESS DEVELOPMENT EXPENSE    includes legal fees,
audit, tax, non-technology consulting, travel, entertainment, and advertising
expenses.

OCCUPANCY EXPENSE    includes rent, depreciation, amortization of leasehold
improvements, maintenance, utilities, occupancy taxes, property insurance and
moving and other occupancy-related expenses.

CLEARING AND EXCHANGE FEES    include clearance, transaction, and commission
fees and exchange dues and assessments.

OTHER EXPENSE    includes goodwill amortization, expenses recorded for
environmental matters, provisions for legal matters, insurance expense, printing
and supplies, messenger, courier, and postage expenses, and other expenses not
included in the captions above.

CASH AND INTEREST BEARING EQUIVALENTS

The Company defines cash and interest bearing equivalents as highly liquid
investments with original maturities of three months or less, at the time of
purchase, other than those held for sale in the ordinary course of business.


                                       11
<PAGE>

                        SUMMARY OF ACCOUNTING POLICIES

NEW ACCOUNTING PRONOUNCEMENTS

In June 1996, the FASB issued Statement of Financial Accounting Standards
("SFAS") 125, Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities, which is effective for transactions occurring
after December 31, 1996, and is to be applied prospectively. However, in
December 1996, the FASB issued SFAS 127, Deferral of the Effective Date of
Certain Provisions of FASB Statement No. 125, which delayed the effective date
of certain provisions of SFAS 125 until January 1, 1998. SFAS 125 defines when
financial assets and liabilities should either be recognized or derecognized,
when transfers of assets should be accounted for as sales versus secured
borrowings, and when collateral received or pledged should be recorded on, or
removed from, the balance sheet. This statement is based on a
"financial-components approach" which focuses on control of the assets. The
provisions of SFAS 125, which went into effect on January 1, 1997, are not
expected to have a material impact on the Company's financial statements. The
Company is in the process of evaluating the effect of the SFAS 125 provisions
that have been deferred to January 1, 1998 pursuant to SFAS 127. These
provisions are not expected to materially affect stockholders' equity or
reported net income.

In February 1997, the FASB issued SFAS 128, Earnings per Share, which will be
effective commencing with the Company's financial statements for the year ended
December 31, 1997. Under this standard, the Company will replace its disclosure
of "primary" earnings per share with "basic" earnings per share. Basic earnings
per share excludes dilution and is computed by dividing income available to
common stockholders by the weighted average number of common shares outstanding
for the period. Upon adoption of the standard, prior period amounts must be
restated. The impact on previously reported primary earnings per share will be
immaterial. Diluted earnings per share, as required under the new standard, is
computed similarly to fully diluted earnings per share under existing
accounting principles.


                                       12
<PAGE>

                         SALOMON INC AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     NOTE 1: REVENUES BY BUSINESS ACTIVITY

The following tables present revenues, net of interest expense, by business
activity, from continuing operations for the years ended December 31, 1996,
1995 and 1994:

<TABLE>
<CAPTION>

                                                       Principal
                                                    Transactions
                                                           & Net
Dollars in millions                                 Interest and         Investment
Year Ended December 31, 1996                           Dividends            Banking      Commissions       Other       Total
_____________________________________________________________________________________________________________________________
<S>                                                 <C>                  <C>             <C>               <C>         <C>

Salomon Brothers:
    Fixed income sales and trading                       $2,609                $  -            $ 15        $  -       $2,624
    Equity sales and trading                                 80                   -             310          (1)         389
    Global investment banking                                 -                 853               -           -          853
    Asset management                                          3                   -               -          48           51
    Other                                                     -                   -               -          31           31
_____________________________________________________________________________________________________________________________
Salomon Brothers' revenues, net of interest expense       2,692                 853             325          78        3,948
Phibro                                                      353                   -               -           -          353
Corporate and Other                                          14                   -               1          51           66
_____________________________________________________________________________________________________________________________
Revenues, net of interest expense                        $3,059                $853            $326        $129       $4,367
=============================================================================================================================

                                                       Principal
                                                    Transactions
                                                           & Net
Dollars in millions                                 Interest and         Investment
Year Ended December 31, 1995                           Dividends            Banking      Commissions       Other       Total
_____________________________________________________________________________________________________________________________
Salomon Brothers:
    Fixed income sales and trading                       $1,560                $  -            $ 40        $ 3        $1,603
    Equity sales and trading                                538                   -             288          2           828
    Global investment banking                                 -                 472               -          -           472
    Asset management                                          -                   -               -         39            39
    Other                                                     4                   -               2          -             6
_____________________________________________________________________________________________________________________________
Salomon Brothers' revenues, net of interest expense       2,102                 472             330         44         2,948
Phibro                                                      202                   -               -          5           207
Corporate and Other                                          40                   -               2          2            44
_____________________________________________________________________________________________________________________________
Revenues, net of interest expense                        $2,344                $472            $332        $51        $3,199
=============================================================================================================================

</TABLE>


                                       13
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                                                       Principal
                                                    Transactions
                                                           & Net
Dollars in millions                                  Interest and         Investment
Year Ended December 31, 1994                           Dividends            Banking      Commissions       Other       Total
_____________________________________________________________________________________________________________________________
<S>                                                 <C>                  <C>             <C>               <C>         <C>
Salomon Brothers:
    Fixed income sales and trading                        $ 605                $  -            $ 39         $ -       $  644
    Equity sales and trading                               (124)                  -             281           -          157
    Global investment banking                                 -                 486               -           -          486
    Asset management                                         15                   -               -          23           38
    Other                                                    18                   -              13           -           31
    Unallocated charges                                    (278)                  -               -           -         (278)
_______________________________________________________________________________________________________________________________
Salomon Brothers' revenues, net of interest expense         236                 486             333          23        1,078
Phibro                                                      190                   -               1           -          191
Corporate and Other                                          43                   -               2           7           52
______________________________________________________________________________________________________________________________
Revenues, net of interest expense                          $469                $486            $336         $30       $1,321
===============================================================================================================================
</TABLE>


SALOMON BROTHERS

FIXED INCOME SALES AND TRADING

Fixed income sales and trading revenues include realized and unrealized gains
and losses and fees arising from the trading, as principal and agent, of
government and government agency securities, investment and non-investment
grade corporate debt and preferred stock, mortgage securities (primarily U.S.
government agencies, including interest only and principal only strips), and
emerging market fixed income securities. Revenues also include realized and
unrealized gains and losses generated from a variety of fixed income securities
utilized in arbitrage strategies for the Company's own account, and realized
and unrealized gains and losses arising from the spot and forward trading of
currencies and exchange-traded and over-the-counter ("OTC") currency options.
Realized and unrealized gains and losses resulting from changes in the market
or fair value of options on fixed income securities, interest rate swaps,
currency swaps, swap options, caps and floors, financial futures, OTC options
and forward contracts on fixed income securities are reflected as fixed income
sales and trading revenue. Revenues are increased by interest income generated
from inventories, and reduced by the interest expense incurred to finance
inventories as well as interest on securities sold, not yet purchased.

EQUITY SALES AND TRADING

Equity sales and trading revenues consist of realized and unrealized gains and
losses and fees arising from the trading of U.S. and non-U.S. equity
securities, including common and convertible preferred stock, convertible
corporate debt, equity-linked notes and exchange-traded and OTC equity options
and warrants. Revenues also include realized and unrealized gains and losses on
equity securities and related derivatives utilized in arbitrage strategies for
the Company's own account. Revenues are increased by interest and dividends
generated from inventories, and are reduced by interest expense incurred to
finance inventories as well as interest and dividends on securities sold, not
yet purchased. Commission income is generated primarily from equity-related
block trading and program trading transactions executed for customers.


                                       14
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


GLOBAL INVESTMENT BANKING

Global investment banking revenues include gains, losses and fees, net of
syndicate expenses, arising from securities offerings in which Salomon Brothers
acts as an underwriter or agent and fees earned from providing merger and
acquisition and financial restructuring advisory services.

ASSET MANAGEMENT

Asset management revenues consist of investment advisory fees generated from
providing specialized investment and portfolio management services to
institutional and private investors.

OTHER

Other revenues in 1996 include the $31 million pretax gain resulting from the
sale of twelve limited service hotel properties. In 1995 and 1994, other
revenues include commissions generated from the Private Investment Department,
which was discontinued in the first quarter of 1995.

UNALLOCATED CHARGES

Salomon Brothers' 1994 results reflect a pretax charge of $303 million ($189
million aftertax) to correct unsupported general ledger balances, of which $194
million ($126 million aftertax) related to Salomon Brothers' London-based
companies. These balances were identified as Salomon Brothers changed
operational systems and conducted a detailed review of databases supporting
general ledger balances. The review necessitated a number of adjustments
affecting transactions going back at least until 1989 involving many different
instruments, positions and related currency effects. The remaining pretax
charge of $109 million ($63 million aftertax) arose from the completion of a
detailed review of Salomon Brothers' general ledger accounts related to
interest rate swaps and the interest rate swap transactions database.

Although the 1994 charge of $303 million related to a number of years, Salomon
Brothers' accounting systems do not contain sufficient information to permit
allocation of the largest part of the charge to individual years. Based on the
analysis of available information, management believes that, were it possible
to allocate the charge to prior years, the impact of such an allocation would
not have been material in any single prior year.

In the preceding table, $278 million of the $303 million 1994 charge is
reflected in "Unallocated charges," and the remainder is included in business
unit revenues.

PHIBRO

Phibro trades crude oil, refined oil products, natural gas, electricity,
metals, petrochemicals, ethanol, coffee, grains, cocoa and sugar. In 1996,
Phibro discontinued trading coal, coke and fertilizers. Phibro's revenues
consist of realized and unrealized gains and losses from trading these
commodities and related derivative instruments.


                                       15
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


CORPORATE AND OTHER

Corporate and Other includes the Company's equity in the earnings of Phibro
Energy Production, Inc. ("PEPI"), a partner in the White Nights Limited
Liability Company ("White Nights"), a Russian-American oil production venture
located in Western Siberia. Corporate and Other also included the results of 
The Mortgage Corporation Limited ("TMC"), including the $48 million pretax gain
on its sale which was recorded in the third quarter of 1996. TMC originated and
serviced residential mortgages in the United Kingdom.

                        NOTE 2: DISCONTINUED OPERATIONS

In March 1997, the Board of Directors approved a non-binding letter of intent
to sell all of the outstanding stock of Basis Petroleum, Inc. to Valero and a
plan of disposition for Basis. This transaction will result in a pretax loss of
approximately $505 million ($290 million aftertax). The sale is expected to be
completed in May 1997. Proceeds from the sale will include cash of
approximately $365 million, Valero common stock with a market value of $120
million and participation payments based on a fixed notional throughput and the
difference, if any, between an average market crackspread, as defined, and a
base crackspread, as defined, over each of the next ten years. The total of the
participation payments is capped at $200 million, with a maximum of $35 million
per year. In addition, as a result of Valero's merger agreement with PG&E
Corporation, Valero's common stock is expected to be exchanged for stock of
PG&E Corporation and a new stock of the "spin-off" company, representing
Valero's refining assets. The sale is subject to negotiation of a final
agreement and to the satisfaction of other customary conditions. The estimated
loss includes severance costs and anticipated operating losses to be incurred
prior to the completion of the sale, and reflects other estimates of value at
time of closing. The Company's investment in Genesis Energy, L.P., a
publically-traded crude oil gathering, marketing and transportation
partnership, will not be transferred to Valero.

The following tables present Basis' results of operations and the loss on the
disposal of Basis which are included in "Discontinued operations" on the
Consolidated Statement of Income as well as details of Basis' net assets at
December 31, 1996 which are included in "Net realizable value of discontinued
operations" on the Consolidated Statement of Financial Condition.

Dollars in millions
Year Ended December 31,                            1996     1995      1994
______________________________________________________________________________
Discontinued operations:
    Revenues, net of interest expense              $(85)    $(48)      $65
    Noninterest expenses                             38       43        47
______________________________________________________________________________
    Income (loss) before income taxes              (123)     (91)       18
    Income tax expense (benefit)                    (48)     (35)        7
______________________________________________________________________________
    Income (loss) from operations                   (75)     (56)       11
    Loss on disposal, net of tax benefit of $215   (290)       -         -
______________________________________________________________________________
    Income (loss) from discontinued operations, 
      net of taxes                                $(365)    $(56)      $11
==============================================================================


                                       16
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Dollars in millions
December 31,                                                            1996
_____________________________________________________________________________

Assets:
Commodities and related products and instruments                        $  379
Receivables                                                                438
Property, plant and equipment, net of accumulated depreciation of $202     823
Other assets                                                                34
______________________________________________________________________________
Total assets                                                            $1,674
==============================================================================
Liabilities:
Customer and supplier payables                                          $  512
Other payables                                                             150
Commodities-related contractual commitments                                 17
______________________________________________________________________________
Total liabilities                                                          679
______________________________________________________________________________
Net assets                                                                 995
Pretax loss on disposal                                                   (505)
______________________________________________________________________________
Net realizable value of discontinued operations                         $  490
==============================================================================

                 NOTE 3: INDUSTRY SEGMENT AND GEOGRAPHIC DATA

The Company's operating results by segment for each of the last three years
were:

                                              Income (Loss)
                                              Before Income
                              Revenues from      Taxes from
                                 Continuing      Continuing
Dollars in millions              Operations      Operations     Total Assets*
_______________________________________________________________________________
Year Ended December 31, 1996
    Salomon Brothers                 $8,514          $1,365         $191,127
    Phibro                              408             192            2,554
    Corporate and Other                 124              53            1,200
_______________________________________________________________________________
    Consolidated                     $9,046          $1,610         $194,881
===============================================================================
Year Ended December 31, 1995
    Salomon Brothers                 $8,467          $  704         $181,342
    Phibro                              261              85            2,709
    Corporate and Other                 225              10            4,377
______________________________________________________________________________
    Consolidated                     $8,953          $  799         $188,428
==============================================================================
Year Ended December 31, 1994
    Salomon Brothers                 $5,751          $ (963)        $165,155
    Phibro                              208              81            2,375
    Corporate and Other                 235              33            4,922
_____________________________________________________________________________
    Consolidated                     $6,194          $ (849)        $172,452
=============================================================================

* The net realizable value of Basis is included in "Corporate and Other" in 
  1996. The total assets of Basis Petroleum of $1,747 million and $1,602 million
  are included in "Corporate and Other" in 1995 and 1994, respectively.


                                       17
<PAGE>

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Segment results for all periods presented include a partial allocation of
Salomon Inc corporate-level expenses. Corporate-level expenses incurred for the
benefit of a particular operating segment are allocated directly to that
segment. "Corporate and Other" assets consist primarily of the assets of Basis
Petroleum, certain corporate fixed assets, PEPI's investment in White Nights
and the assets of  TMC prior to its sale in 1996, which consisted primarily of
assets securing sterling-denominated collateralized mortgage obligations.

The accompanying table summarizes the Company's operations by geographic area.
Amounts are determined principally by the respective legal jurisdictions of the
Company's subsidiaries. Because of the global nature of the financial and
commodities markets in which the Company competes and the integration of the
Company's worldwide business activities, the Company believes that amounts
determined in this manner are not particularly useful in understanding its
business.

                                              Income (Loss)
                                              Before Income
                              Revenues from      Taxes from
                                 Continuing      Continuing
Dollars in millions              Operations      Operations*   Total Assets**
_______________________________________________________________________________
Year Ended December 31, 1996
    North America                   $6,145          $1,488        $101,935
    Europe                           2,800              80          76,297
    Asia and Other                     101              42          16,649
_______________________________________________________________________________
    Consolidated                    $9,046          $1,610        $194,881
==============================================================================
Year Ended December 31, 1995
    North America                   $4,719          $  224        $102,455
    Europe                           4,039             611          74,014
    Asia and Other                     195             (36)         11,959
_______________________________________________________________________________
    Consolidated                    $8,953          $  799        $188,428
==============================================================================
Year Ended December 31, 1994
    North America                   $4,365          $ (137)       $ 99,602
    Europe                           1,332            (841)         65,014
    Asia and Other                     497             129           7,836
_______________________________________________________________________________
    Consolidated                    $6,194          $ (849)       $172,452
==============================================================================

*  For the year ended December 31, 1994, North America and Europe include pretax
   charges of $109 million and $194 million, respectively, to correct
   unsupported Salomon Brothers' general ledger balances.

** The net realizable value of Basis is included in North America in 1996. The
   total assets of Basis Petroleum of $1,747 million and $1,602 million are
   included in North America in 1995 and 1994, respectively.


                                       18
<PAGE>

            NOTE 4: COLLATERALIZED SHORT-TERM FINANCING AGREEMENTS

Securities purchased under agreements to resell are collateralized principally
by government and government agency securities. Securities borrowed agreements
are collateralized principally by government and government agency securities,
corporate debt and equity securities. Securities purchased under agreements to
resell and securities borrowed agreements generally have terms ranging from
overnight to up to six months. Excluding the impact of FIN 41, securities
purchased under agreements to resell totaled $67.1 billion and $53.2 billion at
December 31, 1996 and 1995, respectively. Securities borrowed and other
short-term financing agreements totaled $16.2 billion and $17.0 billion at
December 31, 1996 and 1995, respectively. At December 31, 1996, the market
value of securities collateralizing resale agreements and securities borrowed
and other short-term financing agreements was $68.2 billion and $15.7 billion,
respectively. The interest rate on these instruments depends on, among other
things, the underlying collateral, the term of the agreement and the credit
quality of the counterparty. At December 31, 1996, these instruments had a
weighted average rate of 4.7%.

Securities sold under agreements to repurchase are collateralized principally
by government and government agency securities. Securities loaned agreements
are collateralized principally by corporate debt and equity securities. See
Note 16. Securities sold under agreements to repurchase generally have terms
ranging from overnight to up to six months.


                     NOTE 5: PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment consisted of the following:

Dollars in millions
December 31,                                        1996          1995
__________________________________________________________________________
Land                                               $    4        $    4
Buildings, improvements and equipment               1,073         1,030
Refining and other energy-related assets*               -           978
__________________________________________________________________________
Total                                               1,077         2,012
Accumulated depreciation and amortization            (556)         (669)
__________________________________________________________________________
Property, plant and equipment, net                 $  521        $1,343
==========================================================================

* The decrease in 1996 is due to the treatment of Basis as a discontinued 
operation.  See Note 2.


                                       19
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

                         NOTE 6:  SHORT-TERM BORROWINGS

Information regarding the Company's bank borrowings and commercial paper is
presented below. Average balances were computed based on month-end outstanding
balances.

Dollars in millions
Year Ended December 31,                                1996     1995     1994
- -------------------------------------------------------------------------------
Bank borrowings:
     Balance at year-end                              $4,287   $3,856   $2,333
     Weighted average interest rate                      5.8%     4.8%     6.0%
     Annual averages -
          Amount outstanding                          $2,857   $2,743   $3,045
          Weighted average interest rate                 4.7%     5.7%     4.9%
     Maximum amount outstanding at any month-end      $4,287   $4,856   $4,173
- -------------------------------------------------------------------------------
Commercial paper:
     Balance at year-end                              $1,106   $  797   $  865
     Weighted average interest rate                      5.8%     6.0%     5.7%
     Annual averages -
          Amount outstanding                          $1,060   $  907   $1,094
          Weighted average interest rate                 5.6%     6.2%     4.4%
     Maximum amount outstanding at any month-end      $1,548   $1,106   $1,309
================================================================================

Outstanding bank borrowings include both U.S. dollar and non-U.S. dollar
denominated loans. The non-U.S. dollar loans are denominated in multiple
currencies including Japanese yen, German mark and U.K. sterling. All of the
Company's commercial paper outstanding at December 31, 1996, 1995 and 1994 was
U.S. dollar denominated. Also included in short-term borrowings are deposit
liabilities, securities loaned and other short-term obligations.

In 1992, Salomon Brothers Inc ("SBI"), an indirect wholly-owned subsidiary,
entered into a committed secured standby bank credit facility for financing
securities positions. The facility, which has a capacity of $2.1 billion,
contains certain restrictive covenants that require, among other things, that
SBI maintain minimum levels of excess net capital and net worth, as defined.
SBI's excess net capital exceeded the minimum required under the facility by
$587 million and SBI's net worth exceeded the minimum amount required by $496
million at December 31, 1996. In 1996, Salomon Brothers International Limited
("SBIL"), an indirect wholly-owned subsidiary, entered into a $1.0 billion
committed securities repurchase facility. The facility is subject to restrictive
covenants including a requirement that SBIL maintain minimum levels of tangible
net worth and excess financial resources, as defined. At December 31, 1996, SBIL
was in compliance with all covenants related to this facility. In 1996, Phibro
Inc. entered into an unsecured committed revolving line of credit. This
facility, which has a capacity of $500 million, requires Phibro Inc. to maintain
minimum levels of capital and net working capital, as defined. Phibro Inc.
exceeded these minimums at December 31, 1996. At December 31, 1996, there were
no outstanding borrowings under any of these facilities.


                                       20
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

                  NOTE 7:  COLLATERALIZED MORTGAGE OBLIGATIONS

Certain special purpose wholly-owned subsidiaries have been organized to issue
collateralized mortgage obligations ("CMOs"). The CMOs are collateralized by
mortgages, mortgage-backed securities and short-term investments (collectively,
the "Collateral"). Principal and interest payments received on the Collateral
are utilized to meet periodic principal and interest payments on the CMOs.
Although the CMOs have contractual maturities, their actual maturities may be
shorter as a result of prepayments of the Collateral.

The CMOs, which were all U.S. dollar denominated at December 31, 1996, consisted
of the following:

Dollars in millions
December 31,                                               1996           1995
- -------------------------------------------------------------------------------
Contractual Maturity
     2006 to 2010                                        $    12        $    60
     2011 to 2031                                            402          2,308
Accrued interest payable                                       8             23
Unamortized discounts                                        (38)           (54)
- -------------------------------------------------------------------------------
Collateralized mortgage obligations                      $   384        $ 2,337
===============================================================================


The decrease in the CMO balance at December 31, 1996 is due to the sale of  TMC
in the third quarter of 1996.


                               NOTE 8:  TERM DEBT                              

Term debt, net of unamortized discount and including unamortized premium, if
applicable, consists of issues with original maturities in excess of one year.
Certain issues are redeemable, in whole or in part, at par or at premiums prior
to maturity.

<TABLE>
<CAPTION>
                                           Fixed Rate
                                           Obligations     Fixed Rate         Total          Variable        Total          Total
                                           Swapped to     Obligations      Fixed Rate          Rate      December 31,   December 31,
Dollars in millions                         Variable      Not Swapped      Obligations     Obligations       1996           1995
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>            <C>              <C>             <C>           <C>            <C>
U.S. dollar denominated:
     Salomon Inc (Parent Company)            $6,670         $355              $7,025          $2,289       $ 9,314        $ 9,249
     Other Subsidiaries                          --           --                  --              19            19             22
- ------------------------------------------------------------------------------------------------------------------------------------
     U.S. dollar denominated                  6,670          355               7,025           2,308         9,333          9,271
- ------------------------------------------------------------------------------------------------------------------------------------
Non-U.S. dollar denominated:
     Salomon Inc (Parent Company)               680          144                 824           1,331         2,155          2,366
     Other Subsidiaries                       1,421           95               1,516             366         1,882          1,408
- ------------------------------------------------------------------------------------------------------------------------------------
     Non-U.S. dollar denominated              2,101          239               2,340           1,697         4,037          3,774
- ------------------------------------------------------------------------------------------------------------------------------------
Term debt                                    $8,771         $594              $9,365          $4,005       $13,370        $13,045
====================================================================================================================================

</TABLE>


                                       21
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

The maturity structure of the Company's term debt, based on contractual
maturities or the earliest date on which the debt is repayable at the option of
the holder, was as follows at December 31, 1996:

                                      Salomon Inc          Other
Dollars in millions                (Parent Company)    Subsidiaries     Total
- ------------------------------------------------------------------------------
      1997                             $ 2,525            $  378       $ 2,903
      1998                               2,650               137         2,787
      1999                               2,119                25         2,144
      2000                                 978               322         1,300
      2001                                 784               248         1,032
      Thereafter                         2,413               791         3,204
- ------------------------------------------------------------------------------
      Total                            $11,469            $1,901       $13,370
==============================================================================

The Company issues U.S. dollar and non-U.S. dollar denominated fixed and
variable rate term debt. Fixed rate debt matures at various dates through 2023.
The contractual interest rates on fixed rate debt ranged from 1.25% (Japanese
yen denominated) to 10.13% (U.S. dollar denominated) at December 31, 1996 and
1.25% (Japanese yen denominated) to 12.87% (Italian lira denominated) at
December 31, 1995. The weighted average contractual rate on total fixed rate
term debt (both U.S. dollar denominated and non-U.S. dollar denominated term
debt) was 6.77% at December 31, 1996 and 6.78% at December 31, 1995. The Company
utilizes interest rate swap agreements to convert most of its fixed rate term
debt to variable rate obligations. The maturity structure of the swaps generally
corresponds with the maturity structure of the debt being hedged. The Company's
non-U.S. dollar fixed rate term debt was issued across a broad range of
currencies (including Japanese yen, German mark, U.K. sterling, Italian lira,
Swiss franc, and Portuguese escudo) and, consequently, the term debt bears a
wide range of interest rates.

At December 31, 1996, the Company had outstanding $4.0 billion of non-U.S.
dollar denominated term debt, of which $1.8 billion was Japanese yen
denominated, $1.4 billion was German mark denominated and $.6 billion was U.K.
sterling denominated (converted at the December 31, 1996 spot rates). Of the
$4.0 billion, approximately $1.0 billion of Salomon Inc (Parent Company)
non-U.S. dollar denominated debt has been designated as a hedge of investments
in subsidiaries with functional currencies other than the U.S. dollar. Another
$.7 billion of Salomon Inc (Parent Company) debt has been effectively converted
to U.S. dollar denominated obligations using cross-currency swaps. The remaining
$2.3 billion is used for general corporate purposes.


                                       22
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

The following table summarizes the Company's fixed rate term debt that is
swapped to variable rate obligations using interest rate swaps at December 31,
1996 and 1995. The variable rates presented are indicative of the Company's
actual costs related to such obligations.

<TABLE>
<CAPTION>
                                                             1996                                      1995
                                          ---------------------------------------     ------------------------------------------- 
                                                      Contractual                                   Contractual
                                                        Weighted                                     Weighted
                                                        Average       Weighted                       Average          Weighted
                                                      Fixed Rate      Average                       Fixed Rate        Average
                                                      on Swapped    Variable Rate                   on Swapped      Variable Rate
                                          Principal   Fixed Rate     on Swapped       Principal     Fixed Rate       on Swapped
Dollars in millions                        Balance    Term Debt      Term Debt        Balance       Term Debt        Term Debt
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>         <C>           <C>               <C>           <C>             <C>
U.S. dollar denominated                    $6,670        7.0%            6.7%          $6,610           6.9%             6.9%
German mark denominated                     1,252        7.4             4.7            1,014           7.9              4.2
Japanese yen denominated                      420        4.3              .8              519           4.4               .9
Japanese yen swapped to
     U.S. dollar denominated                  317        3.6             6.9              265           4.1              6.8
Swiss franc swapped to
     U.S. dollar denominated                   65        5.1             6.1               75           5.1              6.1
Italian lira swapped to
     U.S. dollar denominated                   40        9.9             6.8               --            --               --
U.K. sterling denominated                       4        7.6             7.5               16          11.4              7.0
Portuguese escudo swapped to
     U.S. dollar denominated                    3        9.5             7.1               --            --               --
Italian lira denominated                        --        --              --                5          12.9             11.0
European Currency Units swapped to
     U.S. dollar denominated                    --        --              --               17           8.5              5.8
- ----------------------------------------------------------------------------------------------------------------------------------
Total swapped fixed rate term debt          $8,771       6.8%            6.1%          $8,521           6.8%             6.2%
==================================================================================================================================
</TABLE>

Variable rate term debt matures at various dates through 2004. The interest
rates are determined periodically by reference to money market rates, or in
certain instances, are calculated based on stock or bond market indices as
specified in the agreements governing the respective issues. The coupon interest
rates on variable rate term debt ranged from .41% (Japanese yen denominated) to
9.36% (U.S. dollar denominated) at December 31, 1996 and .71% (Japanese yen
denominated) to 10.97% (Italian lira denominated) at December 31, 1995. The
weighted average contractual rate on total variable rate term debt (both U.S.
dollar denominated and non-U.S. dollar denominated) was 4.89% at December 31,
1996 and 4.87% at December 31, 1995.

Term debt includes subordinated notes, which totaled $32 million at December 31,
1996 and $34 million at December 31, 1995. At December 31, 1996 and 1995,
subordinated debt included approximately $6 million of convertible restricted
notes, which were convertible at the rate of $13.89 per share into 404,434
shares and 419,435 shares of the Company's common stock at December 31, 1996 and
1995, respectively. At December 31, 1996, the Company had outstanding $214
million of term debt for which the principal repayment is linked to certain
equity securities of unaffiliated issuers.


                                       23
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

            NOTE 9:  GUARANTEED PREFERRED BENEFICIAL INTERESTS
                     IN COMPANY SUBORDINATED DEBT SECURITIES ("TRUPS")

On July 3, 1996, the Company issued $345 million or 13,800,000 TRUPS units. Each
TRUPS unit includes a 9 1/4% mandatorily redeemable preferred security of the SI
Financing Trust I (the "Trust") and a purchase contract which requires the
holder to purchase, in 2021 (or earlier if the Company elects to accelerate the
contract), one depositary share representing a one-twentieth interest in a share
of Salomon Inc's 9 1/2% Cumulative Preferred Stock, Series F ("Series F
Preferred"). The Company is obligated under the terms of each purchase contract
to pay contract fees of 0.25% per annum, which is included as preferred
dividends on the Statement of Changes in Stockholders' Equity. The Trust is a
wholly-owned subsidiary of the Company and the Company's obligations under the
guarantee, the subordinated debt securities and other contracts, in the
aggregate, constitute a full and unconditional guarantee by the Company of the
Trust's obligations under the preferred securities.

The Trust was established by the Company for the sole purpose of issuing the
9 1/4% preferred securities and common securities and investing the proceeds in
$356 million aggregate principal amount of 9 1/4% subordinated debt securities
issued by Salomon Inc due June 30, 2026. The sole assets of the Trust are the
subordinated debt securities. All payments associated with the 9 1/4% preferred
securities are fully and unconditionally guaranteed by Salomon Inc.

The 9 1/2% per annum on the TRUPS units was accrued from date of issuance and is
payable quarterly, commencing September 30, 1996. Tax counsel to the Company has
advised the Company that the 9 1/4% interest on the subordinated debt securities
will be deductible for Federal income tax purposes. The Company has entered into
an interest rate swap agreement to effectively convert the fixed rate
obligations on the TRUPS units to variable rate obligations.

It is the Company's understanding that the rating agencies, in their analysis of
the Company's capital structure, will treat the TRUPS units similarly to the
Company's perpetual preferred stock. The TRUPS units are redeemable at the
option of the Company at any time on or after June 30, 2001. However, if the
purchase contracts are accelerated or exercised by the Company and the holders
elect not to settle the purchase contracts by delivering the Trust preferred
security, the right of the Company to cause the Series F Preferred to be
redeemed is postponed for five years. The Series F Preferred is redeemable at
the Company's option at any time on or after June 30, 2001 or the date of issue,
if later.


                                       24
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

                            NOTE 10: PREFERRED STOCK        

The Company is authorized to issue a total of 5,000,000 shares of preferred
stock. The Company has entered into interest rate swap agreements that
effectively convert expected future fixed rate dividends into variable rate
obligations. For financial reporting purposes, dividends on preferred stock are
adjusted by the aftertax income or loss generated by these swaps. These swaps
reduced preferred dividends by $21 million, $19 million and $28 million in 1996,
1995 and 1994, respectively.


REDEEMABLE PREFERRED STOCK, SERIES A

At December 31, 1996, 420,000 shares of Series A cumulative preferred stock
("Series A Preferred"), were outstanding and held by affiliates of Berkshire
Hathaway Inc. ("Berkshire"). Each share has a redemption value of $1,000, is
preferentially entitled to receive quarterly cash dividends, if declared, at the
annual rate of $90 and can be converted into shares of common stock at $38 per
share (11,052,632 shares at December 31, 1996). The number of shares of common
stock into which each Series A Preferred share is convertible is subject to
adjustment in the event of stock splits, stock dividends and certain other
events, none of which have occurred to date. The redeemable preferred stock is
entitled to one vote per common share into which it is convertible, voting
together as one class with the Company's common stock. At December 31, 1996, the
redeemable preferred stock represented 9.2% of the votes entitled to be cast by
holders of the Company's voting securities.

On October 31, 1995, the first of five tranches of 140,000 shares of Series A
Preferred held by Berkshire was redeemed by the Company for $140 million. On
October 29, 1996, Berkshire converted the second tranche of 140,000 shares ($140
million) of Series A Preferred into 3.7 million shares of Salomon Inc common
stock. If not previously converted, one third of the remaining 420,000 shares
are to be redeemed annually on October 31 at $1,000 per share plus any accrued
but unpaid dividends. No cash dividends may be paid on the Company's common
stock, nor may the Company repurchase any of its common stock, if dividends or
required redemptions of Series A Preferred are in arrears.


PREFERRED STOCK, SERIES C

In June 1991, the Company issued $112.5 million (225,000 shares) of Series C
9.50% cumulative preferred stock ("Series C Preferred") represented by 4,500,000
depositary shares, each representing a one-twentieth interest in a share of such
preferred stock. On August 15, 1996 the Company redeemed all of the Series C
Preferred.


PREFERRED STOCK, SERIES D

In February 1993, the Company issued $200 million (400,000 shares) of Series D
8.08% cumulative preferred stock ("Series D Preferred") represented by 8,000,000
depositary shares, each representing a one-twentieth interest in a share of such
preferred stock. Series D Preferred is redeemable at the Company's option at any
time on or after March 31, 1998, at a price of $500 for each preferred share
($25 for each depositary share).


                                       25
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

PREFERRED STOCK, SERIES E

In February 1996, the Company issued $250 million (500,000 shares) of Series E
8.40% cumulative preferred stock ("Series E Preferred") represented by
10,000,000 depositary shares, each representing a one-twentieth interest in a
share of such preferred stock. Series E Preferred is redeemable at the Company's
option at any time on or after March 31, 2001, at a price of $500 for each
preferred share ($25 for each depositary share).


                            NOTE 11:  COMMON STOCK

On February 8, 1988, the Company's Board of Directors declared a dividend of one
preferred share purchase right for each outstanding share of the Company's
common stock. The Board also authorized the issuance of preferred share purchase
rights for each share of Series A Preferred based on the number of shares of
common stock into which the Series A Preferred will be convertible. The rights
contain provisions to protect stockholders against certain takeover tactics and
are exercisable for shares of the Company's Series B junior participating
preferred stock only if certain specified events occur relating to changes in
ownership of the Company's stock or an attempted takeover. For additional
information see Note 13.

                        NOTE 12:  CAPITAL REQUIREMENTS 

Certain U.S. and non-U.S. subsidiaries are subject to various securities and
commodities regulations and capital adequacy requirements promulgated by the
regulatory and exchange authorities of the countries in which they operate. The
Company's principal regulated subsidiaries are discussed below.

SBI is registered as a broker-dealer with the U.S. Securities and Exchange
Commission ("SEC") and is subject to the SEC's Uniform Net Capital Rule, Rule
15c3-1, which requires net capital, as defined under the alternative method, of
not less than the greater of 2% of aggregate debit items arising from customer
transactions, as defined, or 4% of funds required to be segregated for
customers' regulated commodity accounts, as defined. Although net capital,
aggregate debit items and funds required to be segregated change from day to
day, at December 31, 1996, SBI's net capital was approximately $1 billion, $987
million in excess of regulatory requirements.

SBIL is authorized to conduct investment business in the United Kingdom by the
Securities and Futures Authority ("SFA") in accordance with the Financial
Services Act 1986. The SFA requires SBIL to have available at all times
financial resources, as defined, sufficient to demonstrate continuing compliance
with its rules. At December 31, 1996, SBIL's financial resources were $390
million in excess of regulatory requirements.

Salomon Brothers Asia Limited ("SBAL") and Salomon Brothers AG ("SBAG"), both
indirect wholly-owned subsidiaries, are also subject to regulation in the
countries in which they do business. Such regulations include requirements to
maintain specified levels of net capital or its equivalent. At December 31,
1996, SBAL's net capital was $262 million above the minimum required by Japan's
Ministry of Finance. SBAG's net capital was $53 million above the minimum
required by Germany's Banking Supervisory Authority.


                                       26
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

In addition, in order to maintain its triple-A rating, Salomon Swapco Inc
("Swapco"), an indirect wholly-owned subsidiary, must maintain minimum levels of
capital in accordance with agreements with its rating agencies. At December 31,
1996, Swapco was in compliance with all such agreements. Swapco's capital
requirements are dynamic, varying with the size and concentration of its
counterparty receivables.

                        NOTE 13:  EMPLOYEE BENEFIT PLANS

RETIREMENT PLANS

Substantially all full-time U.S. employees of the Company participate in defined
contribution plans. Non-U.S. employees generally participate in defined benefit
plans that are insured or otherwise funded. The costs relating to such plans,
which are included in compensation and employee-related expenses from continuing
operations, were $59 million, $51 million and $40 million in 1996, 1995 and
1994, respectively.


HEALTH CARE AND LIFE INSURANCE

The Company provides certain health care and life insurance benefits for its
active employees, qualifying retired U.S. employees and certain non-U.S.
employees who reach the retirement criteria specified by the various plans. The
Company self-insures such benefit programs. At December 31, 1996, there were
approximately 7,100 active and 600 retired employees eligible for such benefits.

Expenses recorded for health care and life insurance benefits from continuing
operations were $33 million, $39 million and $39 million in 1996, 1995 and 1994,
respectively.

The Company provides for the cost of postretirement benefits other than pensions
over the service periods of eligible employees. The present value of the
liability related to these benefits and postemployment benefits, included in
"Other payables and accrued liabilities," was $84 million and $92 million at
December 31, 1996 and 1995, respectively.


EMPLOYEE INCENTIVE PLANS

SALOMON INC STOCK INCENTIVE PLAN ("SIP")  In 1994, the stockholders approved the
SIP which provides for the issuance of up to 3.5 million shares in the form of
options, restricted stock and stock bonuses, as well as an additional grant of
up to 1.5 million shares in the form of stand-alone stock appreciation rights,
phantom stock and cash bonuses to key employees, including officers, whether or
not they are directors of the Company. In December 1996, 1.6 million options
were awarded under the SIP with an exercise price set at the market value of
Salomon Inc common stock on the date of grant ($44 7/8). The awards expire five
years after the grant date and vest 100% three years after the grant date. At
the grant date, the fair value per option issued was $13.16, as estimated using
the Black-Scholes option pricing model assuming a risk free interest rate of
5.88%, a constant annual dividend rate of $0.64 per share and expected
volatility of 25%. Fair value also assumes an expected term of 5 years and has
not been reduced to reflect either the non-exercisable status of the options
prior to the vesting date or the non-transferability of the options.
SFAS 123, Accounting for Stock-Based Compensation, encourages alternative
accounting treatment for stock based


                                       27
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

employee compensation. SFAS 123 allows the fair value of stock based
compensation to be included in expense over the period earned; alternatively, if
the fair value of stock based compensation awards is not included in expense,
SFAS 123 requires disclosure of net income, on a pro forma basis, as if expense
treatment had been applied. As permitted by SFAS 123, the Company continues to
account for such compensation under Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees pursuant to which, no compensation cost
has been recognized in connection with the issuance of stock options. Due to the
timing of the issuance and the terms of the options, if the Company had recorded
compensation expense in 1996 related to the options granted in December, the
impact on the Company's Consolidated Financial Statements would have been
immaterial.

THE NON-QUALIFIED STOCK OPTION PLAN OF 1984, AS AMENDED (THE "1984 PLAN")   The
1984 Plan, which terminated on June 30, 1994, provided for the granting of
options to purchase common stock to certain key employees. Stock appreciation
rights accompanied some of the options granted. Exercise of such rights
extinguishes the related options. Options issued under the 1984 Plan expire ten
years from the date of grant. Shares issued under the 1984 Plan are issued from
the Company's common stock held in treasury.

Changes in options outstanding under the SIP and 1984 Plan are summarized as
follows:

                                                                    Grant Date
                               Number of     Option Price per     Fair Value of
                                Shares            Share          Options Issued
- -------------------------------------------------------------------------------
Shares under option at:
     December 31, 1996         2,101,870     $18.13 to $44.88
     December 31, 1995           713,470     $18.13 to $40.38
     December 31, 1994         1,438,390     $18.13 to $46.00

Options issued:
     1996 (under the SIP)      1,600,000               $44.88           $13.16

Options exercised:
     1996                        205,200     $18.13 to $40.38
     1995                        615,220     $18.13 to $40.38
     1994                        283,300     $18.13 to $46.00

Options canceled or expired:
     1996                          6,400     $18.13 to $40.38
     1995                        109,700               $46.00
     1994                         11,200     $18.13 to $46.00
                                 
===============================================================================

THE EMPLOYEE STOCK PURCHASE PLAN (THE "ESPP")    The ESPP, which was approved by
the Company's stockholders in 1989, allows eligible employees to make purchases,
through payroll deductions, of the Company's common stock at a price of 85% of
market value, limited by tax regulations to an annual maximum per employee of
the lesser of $21,250 or 10% of the individual's annual compensation. Shares
purchased under this plan are purchased on the open market. Prior to the second
quarter of 1994, ESPP shares were issued from the Company's common stock held in
treasury. Thus far, over 1.9 million shares have been purchased by employees
under this plan, including approximately 191,000 shares in 1996.


                                       28
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

THE EQUITY PARTNERSHIP PLAN (THE "EPP")   The EPP began in 1990 and was formally
approved by stockholders in 1991. For 1996 and future awards, the EPP was
amended. Under the original EPP, qualifying employees ("participants") received
a portion of their compensation in the form of the Company's common stock, the
payment of which is deferred for five years. The stock is purchased by the EPP's
trustee in the open market as well as from participants upon distribution in
order to satisfy their income tax withholding liabilities. The portion of each
participant's compensation paid in stock is fixed in relation to total
compensation, and for 1995 and prior years reached a maximum of 50% of total
compensation. Participants received the shares for 1995 and prior years with an
incentive of 17.65%, whereby the Company makes an additional contribution to
participants' accounts of 17.65% of their compensation deferred into the EPP.

The amendments for 1996 and future awards included: an increase in the award
incentive from 17.65% to 25%, a reduction in the deferral period from five years
to three years, and the introduction of additional forfeiture provisions on both
the award and the incentive. The award is forfeited if the participant's
employment is terminated for cause (no change from prior EPP). The award is also
subject to forfeiture provisions if the participant leaves the Company to join a
competitor within three years after the award date. If a participant leaves the
Company other than by virtue of death, disability, retirement or as the result
of a downsizing during the three years following the award, the entire 25% award
incentive will be forfeited. The EPP, as amended, also includes revisions to the
participation schedule which reduce the portion of participants' annual
compensation subject to the EPP (participation reaches a maximum of $1.5
million) and increase the minimum level of annual compensation required for
participation to $360,000.

Total purchases of shares by the EPP totaled $153 million (3.6 million shares)
in 1996, $76 million (2.1 million shares) in 1995 and $266 million (5.8 million
shares) in 1994. Stock awarded under the EPP totaled $147 million (3.6 million
shares), $98 million (2.7 million shares) and $264 million (5.6 million shares)
in 1996, 1995 and 1994, respectively. These amounts are included as a component
of compensation expense. The net asset related to the EPP, which represents the
cost of the unawarded shares held by the EPP less the Company's liability
related to the EPP, payable in common stock, is included in "Other assets,
including intangibles." Shares held by the trustee of the EPP are considered
outstanding for the purpose of computing earnings per share.

In early 1996, 3.3 million shares held by the EPP trustee were distributed to
certain employees. To facilitate satisfaction of employees' tax obligations,
approximately 1.3 million of those shares were repurchased by the Company as
treasury stock, for $49 million. The remaining 2.0 million shares are subject to
the same restrictions on transferability that existed prior to the distribution.
In December 1996, restrictions on transferability were lifted on 2.4 million
shares (net of withholding tax requirements) awarded by the EPP in 1991.
Employees of certain subsidiaries of the Company do not participate in the EPP
or are unable to participate in the EPP, but instead receive stock appreciation
rights subject to the same terms as shares awarded under the EPP.


                                       29
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

THE 401(k) PLAN (THE "401(k)") The 401(k) was amended effective January 1, 1996.
The amendment included an increase in the Company's match from 50% to 75% of an
eligible employee's contribution to the 401(k). As amended, the 401(k) matches
75% of the lesser of the eligible employee's contribution to the 401(k) or 6% of
the eligible employee's total compensation. The increase in the Company's match
is in the form of Salomon Inc common stock and is limited to eligible employees
with an annual compensation level less than $360,000.

In the event of certain changes of control not approved by the Company's Board
of Directors, the holders of options under the SIP and the 1984 Plan will be
entitled to receive an immediate cash payment equal to the excess of the fair
market value of the common stock over the exercise price of shares covered by
options or stock appreciation rights. All amounts credited to employees'
accounts under certain bonus plans will vest and employees will be entitled to
payment of an amount no less than the pro rata portion of their prior annualized
year-end bonus.


                            NOTE 14:  INCOME TAXES

The components of income taxes from continuing operations reflected on the
Consolidated Statement of Income are:

Dollars in millions
Year Ended December 31,                                   1996    1995     1994
- -------------------------------------------------------------------------------
Current:
     U.S. federal                                         $590    $179    $  25
     State and local                                       219      78       23
     Non-U.S.                                              (21)    337      386
- -------------------------------------------------------------------------------
          Total current                                    788     594      434
- -------------------------------------------------------------------------------
Deferred:
     U.S. federal                                         (170)   (119)    (188)
     State and local                                       (56)    (57)     (57)
     Non-U.S.                                               66    (132)    (628)
- -------------------------------------------------------------------------------
          Total deferred                                  (160)   (308)    (873)
- -------------------------------------------------------------------------------
Income tax expense (benefit) from continuing operations   $628    $286    $(439)
===============================================================================

Under SFAS 109, Accounting for Income Taxes ("SFAS 109"), temporary differences
between recorded amounts and the tax bases of assets and liabilities are
accounted for at current income tax rates. Under certain circumstances,
estimates are used in the determination of temporary differences.


                                       30
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

At December 31, 1996 and December 31, 1995, respectively, the Company's
Consolidated Statement of Financial Condition included net deferred tax assets
from continuing operations of $162 million and $26 million, comprised of the
following:

Dollars in millions
December 31,                                         1996      1995
- -------------------------------------------------------------------------------
Mark-to-market adjustments                          $(284)    $(442)
Employee benefits and deferred compensation           513       450
Reserves                                              117       161
Cumulative translation adjustments
     (which do not affect the
     provision for income tax expense)               (111)     (115)
U.S. taxes provided on the undistributed
  earnings of non-U.S. subsidiaries                   (84)     (113)
Other                                                  11        85
- -------------------------------------------------------------------------------
Net deferred tax asset                              $ 162     $  26
===============================================================================

The Company had no deferred tax valuation allowance at December 31, 1996 or
December 31, 1995.

Income taxes paid, net of refunds, totaled $981 million in 1996, $360 million in
1995 and $409 million in 1994. These amounts include estimated tax payments
during the current tax year as well as cash settlements relating to prior tax
years.

The Company provides income taxes on the undistributed earnings of non-U.S.
subsidiaries except to the extent that such earnings are indefinitely invested
outside the United States. At December 31, 1996, the accumulated undistributed
earnings of non-U.S. subsidiaries amounted to $1.5 billion, of which $1.3
billion was indefinitely invested. At the existing U.S. federal income tax rate,
additional taxes of $376 million would have to be provided if such earnings were
remitted. With respect to the remaining $177 million of such earnings, U.S.
federal taxes, current and deferred, have already been provided. Therefore,
those earnings could be remitted to the U.S. without incurring additional income
tax expense.

The following table reconciles the U.S. federal statutory income tax rate to the
Company's effective tax rate from continuing operations:

Year Ended December 31,                                   1996    1995    1994
- ------------------------------------------------------------------------------
Statutory U.S. federal income tax rate for corporations     35%     35%     35%
Impact of:
     State and local taxes, net of U.S.
       federal tax effect                                    7       2       2
     Tax advantaged income                                  (2)     (4)      4
     Provisions for tax contingencies
       and non-deductible reserves                          --       3      --
     Reversal of tax contingency reserves                   (1)     --      12
     Other, net                                             --      --      (1)
- ------------------------------------------------------------------------------
Effective Tax Rate                                          39%     36%     52%
==============================================================================


                                       31
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

                      NOTE 15:  EARNINGS (LOSS) PER SHARE

Primary earnings (loss) per share is computed by dividing net income (loss), 
less dividends on preferred stock, by the weighted average number of common and
common equivalent shares outstanding, including shares held by the EPP. Common
equivalent shares include the effect of outstanding stock options, if dilutive.
Fully diluted earnings (loss) per share is computed under the assumption that
all contingent increases in common stock have occurred to the extent that they
have a dilutive effect on earnings per share. Contingent increases of common
stock include the potential impact of the conversion of Series A Preferred and
convertible debt, which are discussed in Notes 10 and 8, respectively.

<TABLE>
<CAPTION>

Amounts in millions, except per share amounts
Year Ended December 31,                                                                     1996        1995         1994 
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                         <C>         <C>          <C>
Shares used in computing earnings (loss) per share:
Average common shares outstanding                                                           106.2       106.3        106.8
Effects of assumed exercise of stock options, if dilutive                                      .2          .2           --
- --------------------------------------------------------------------------------------------------------------------------
Shares used in computing primary earnings (loss) per share                                  106.4       106.5        106.8
Effects (when dilutive) of:
     Assumed conversion of convertible notes                                                   .4          .4           --
     Assumed conversion of Series A Preferred                                                14.1        17.8           --
- --------------------------------------------------------------------------------------------------------------------------
Shares used in computing fully diluted earnings (loss) per share                            120.9       124.7        106.8
==========================================================================================================================
Net income (loss) for earnings (loss) per share:
Income (loss) from continuing operations                                                     $982        $513        $(410)
Less dividends on preferred stock*                                                             68          69           62
- --------------------------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations for primary earnings (loss) per share                914         444         (472)
Add dividends on Series A Preferred, when dilutive*                                            36          49           --
- --------------------------------------------------------------------------------------------------------------------------
Income (loss) from continuing operations for fully diluted earnings (loss) per share          950         493         (472)
Income (loss) from discontinued operations, net of taxes                                      (75)        (56)          11
Loss on disposal of Basis Petroleum, net of tax benefit of $215                              (290)         --           --
- --------------------------------------------------------------------------------------------------------------------------
Net income (loss) for fully diluted earnings (loss) per share                               $ 585       $ 437        $(461)
==========================================================================================================================
Earnings (loss) per share of common stock:
Primary earnings (loss) from continuing operations                                          $8.59       $4.17       $(4.41)
Discontinued operations                                                                      (.71)       (.53)         .10
Loss on disposal of Basis Petroleum                                                         (2.72)         --           --
- --------------------------------------------------------------------------------------------------------------------------
Primary earnings (loss)                                                                     $5.16       $3.64       $(4.31)
==========================================================================================================================
Fully diluted earnings (loss) from continuing operations                                    $7.85       $3.95       $(4.41)
Discontinued operations                                                                      (.62)       (.45)         .10
Loss on disposal of Basis Petroleum                                                         (2.39)         --           --
- --------------------------------------------------------------------------------------------------------------------------
Fully diluted earnings (loss)                                                               $4.84       $3.50       $(4.31)
==========================================================================================================================
</TABLE>

* Dividends on preferred stock are adjusted for the aftertax impact of interest
rate  swaps that effectively convert the Company's fixed rate dividends to
variable rate.


                                       32
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

               NOTE 16:  SECURITIES PLEDGED AND LEASE COMMITMENTS


REPURCHASE AGREEMENTS, SECURITIES PLEDGED AND LETTERS OF CREDIT

At December 31, 1996, the approximate market values of securities sold under
agreements to repurchase, excluding the impact of FIN 41, or pledged by the
Company were:

Dollars in millions
- ------------------------------------------------------------------------------
For securities sold under agreements to repurchase                    $ 89,466
As collateral for securities borrowed of 
     approximately equivalent value                                     37,576
As collateral for bank loans                                             3,195
To clearing organizations or segregated under securities 
     laws and regulations                                                1,998
For securities loaned                                                    1,593
As collateral for letters of credit                                        127
Other                                                                       65
- ------------------------------------------------------------------------------
Repurchase agreements and securities pledged                          $134,020
==============================================================================


At December 31, 1996, the Company had $2.3 billion of outstanding letters of
credit from banks to satisfy various collateral and margin requirements.


LEASE COMMITMENTS

The Company has noncancelable leases covering office space and equipment
expiring on various dates through 2010. Presented below is a schedule of minimum
future rentals on noncancelable operating leases, net of subleases, as of
December 31, 1996. Various leases contain provisions for lease renewals and
escalation of rent based on increases in certain costs incurred by the lessors.

                                   7 World Trade       All Other
Dollars in millions                    Center           Leases
- -------------------------------------------------------------------------------
       1997                            $ 42              $ 29
       1998                              42                26
       1999                              42                20
       2000                              42                11
       2001                              46                 9
       Thereafter                       425                36
- -------------------------------------------------------------------------------
       Minimum future rentals          $639              $131
===============================================================================

Minimum future rentals include $22 million related to space the Company has
vacated or intends to vacate. The Company has provided reserves based on these
amounts. Rent expense under operating leases from continuing operations totaled
$77 million, $86 million and $73 million for the years ended December 31, 1996,
1995 and 1994, respectively.


                                       33
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

                          NOTE 17:  LEGAL PROCEEDINGS

The Company is a defendant in lawsuits incidental to its securities and
commodities businesses and, as a result of such activities is subject to ongoing
legal risk. In connection with its discontinued commodities processing 
operations, the Company and certain of its subsidiaries are subject to claims
asserted by the U.S. Environmental Protection Agency, certain state agencies and
private parties in connection with environmental matters. Management of the
Company, after consultation with outside legal counsel, believes that the
ultimate resolution of legal proceedings and environmental matters (net of
applicable reserves) will not have a material adverse effect on the Company's
financial condition; however, such resolution could have a material adverse
impact on operating results in future periods depending in part on the results
for such periods.

   NOTE 18:  FINANCIAL AND COMMODITIES-RELATED INSTRUMENTS AND RELATED RISKS

The Company and its subsidiaries enter into a variety of contractual 
commitments, such as swaps, swap options, cap and floor agreements, futures
contracts, forward currency contracts, forward purchase and sale agreements,
option contracts and warrants. These transactions generally require future
settlement, and are either executed on an exchange or traded as OTC instruments.
Contractual commitments have widely varying terms, and durations that range from
a few days to a number of years depending on the instrument.

Interest rate swaps are OTC instruments where two counterparties agree to
exchange periodic interest payment streams calculated on a predetermined
notional principal amount. The most common interest rate swaps involve one party
paying a fixed interest rate and the other party paying a variable rate. Other
types of swaps include basis swaps, cross-currency swaps, equity
swaps and commodity swaps. Basis swaps consist of both parties paying variable
interest streams based on different reference rates. Cross-currency swaps
involve the exchange of coupon payments in one currency for coupon payments in
another currency. An equity swap is an agreement to exchange cash flows on a
notional amount based on changes in the values of a referenced index, such as
the Standard & Poor's 500 Index. Commodity swaps involve the exchange of a fixed
price of a commodity for a floating price, which is usually the prevailing spot
price, throughout the swap term. The most common commodity swaps are
petroleum-based; other types are based on metals or soft commodities.

Caps are contractual commitments which require the writer to pay
the purchaser an excess amount, if the reference rate exceeds a contractual rate
at specified times during the contract. Likewise, a floor is a contractual
commitment that requires the writer to pay an excess amount, if any, of a
contractual rate over a reference rate at specified times over the life of the
contract. Swap options are OTC contracts that entitle the holder to either enter
into an interest rate swap at a future date or to cancel an existing swap at a
future date.


                                       34
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

Futures contracts are exchange-traded contractual commitments to either receive
(purchase) or deliver (sell) a standard amount or value of a commodity or
financial instrument at a specified future date and price (or, with respect to
futures contracts on indices, the net cash amount). Maintaining a futures
contract will typically require the Company to deposit with the futures exchange
(or other financial intermediary), as security for its obligations, an amount of
cash or other specified asset ("initial margin") that typically ranges from 1%
to 10% of the face amount of the contract (but may be higher in some
circumstances). Additional cash or assets ("variation margin") may be required
to be deposited daily as the mark-to-market value of the futures contract
fluctuates. Futures contracts may be settled by physical delivery of the
underlying asset or cash settlement (for index futures) on the settlement date,
or by entering into an offsetting futures contract with the futures exchange
prior to the settlement date. Forward contracts are OTC contractual commitments
to purchase or sell a specified amount of financial instruments, foreign
currency, or commodities at a future date at a predetermined price. The notional
amount for forward securities contracts represents the amount of cash that will
be paid or received by the counterparties when the contract settles. Upon
settlement, the security is recorded on the Statement of Financial Condition as
either long or short inventory.

Option contracts are contractual agreements which give the purchaser the right,
but not the obligation, to purchase or sell a financial instrument, commodity,
or currency at a predetermined price. In return for this right, the purchaser
pays a premium to the seller (or writer) of the option. Option contracts also
exist for various indices and are similar to options on a security or other
instruments except that, rather than settling by physical delivery of the
underlying instrument, they are settled in cash. Options on futures contracts
give the purchaser the right, in return for the premium paid, to assume a
position in a futures contract. The Company is obligated to post margin for
options on futures. Option contracts may be either exchange-traded or OTC.
Exchange-traded options issued by certain regulated intermediaries, such as the
Options Clearing Corporation, are the obligations of the issuing intermediary.
In contrast to such options, which generally have standardized terms and
performance mechanics, all of the terms of an OTC option, including the method
of settlement, term, exercise price, premium, guarantees and security, are
determined by negotiation of the parties, and there is no intermediary between
the parties to assume the risks of non-performance. The Company issues warrants
that entitle holders to cash settlements on exercise based upon movements in
market prices of specific financial instruments, foreign exchange rates, equity
indices and certain commodities. Warrants have characteristics similar to those
of options whereby the buyer has the right, but not the obligation, to purchase
a certain instrument at a specific future date and price.

The Company also sells various financial instruments and commodities which have
not been purchased ("short sales"). The Company borrows these securities, or
receives the securities or collateral in conjunction with short-term financing
agreements, in order to sell them short and, at a later date, must deliver
(i.e., replace) like or substantially the same financial instruments or
commodities to the parties from which they were originally received. The Company
is exposed to market risk for short sales. If the market value of an instrument
sold short increases, the Company's obligation, reflected as a liability, would
increase and revenues from principal transactions would be reduced.


                                       35
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

The way in which the Company accounts for and presents contractual commitments
in its financial statements depends on both the type and purpose of the
contractual commitment held or issued. As discussed in the Summary of Accounting
Policies, the Company records all contractual commitments used for trading
purposes, including those used to hedge trading positions, at market or fair
value. Consequently, changes in the amounts recorded in the Company's
Consolidated Statement of Financial Condition resulting from movements in market
or fair value are included in "Principal transactions" in the period in which
they occur. The accounting and reporting treatment of contractual commitments
used for non-trading purposes varies, depending on the nature of exposure being
hedged (see Summary of Accounting Policies). Contractual commitments and short
sales may expose the Company to both market risk and credit risk in excess of
amounts recorded on the Consolidated Statement of Financial Condition. These
off-balance-sheet risks are discussed in more detail below.


MARKET RISK

Market risk is the potential loss the Company may incur as a result of changes
in the market or fair value of a particular instrument or commodity. All
financial and commodities-related instruments, including derivatives and short
sales, are subject to market risk. The Company's exposure to market risk is
determined by a number of factors, including the size, duration, composition and
diversification of positions held, the absolute and relative levels of interest
rates and foreign currency exchange rates, as well as market volatility and
illiquidity. For instruments such as options and warrants, the time period
during which the options or warrants may be exercised and the relationship
between the current market price of the underlying instrument and the option's
or warrant's contractual strike or exercise price also affect the level of
market risk. In addition, the activities of Phibro subject the Company to the
market risk of commodities. The most significant factor influencing the overall
level of market risk to which the Company is exposed is its use of hedging
techniques to mitigate such risk. The Company manages market risk by setting
risk limits and monitoring the effectiveness of its hedging policies and
strategies.

SFAS 105, Disclosure of Information about Financial Instruments with
Off-Balance-Sheet Risk and Financial Instruments with Concentrations of Credit
Risk, and SFAS 119, Disclosure about Derivative Financial Instruments and Fair
Value of Financial Instruments, require the disclosure of the notional amounts
of derivative financial instruments, distinguishing between those used for
trading purposes and those used for purposes other than trading. Notional
amounts and additional detail of the market or fair values of financial options
and contractual commitments recorded on the Consolidated Statement of Financial
Condition at December 31, 1996 and 1995 are set forth in the Consolidated
Summary of Options and Contractual Commitments that immediately follows the
Consolidated Statement of Financial Condition. The determination of notional
amounts does not consider any of the market risk factors discussed above.
Notional amounts are indicative only of the volume of activity and are not a
measure of market risk. Market risk is influenced by the nature of the items
that comprise a particular category of financial instrument. Market risk is also
influenced by the relationship among the various off-balance-sheet categories as
well as the relationship between off-balance-sheet items and items recorded in
the Company's Consolidated Statement of Financial Condition. For all of these
reasons, the interpretation of notional amounts as a measure of market risk
could be materially misleading.


                                       36
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

The annual average balances of the Company's options and contractual
commitments, based on month-end balances are as follows:

                                                1996                1995
                                         ------------------- -------------------
                                         Average   Average   Average   Average
Dollars in billions                       Assets Liabilities  Assets Liabilities
- --------------------------------------------------------------------------------
Swaps, swap options, caps and floors       $3.5      $5.4      $4.0      $6.5
Index and equity contracts and options      1.3       1.1       1.2        .8
Foreign exchange contracts and options       .7        .8        .9       1.0
Other                                        .5        .6        .5        .6
- --------------------------------------------------------------------------------
Total financial options and contractual 
      commitments                          $6.0      $7.9      $6.6      $8.9
- --------------------------------------------------------------------------------
Commodities-related instruments            $ .4      $ .3      $ .5      $ .5
================================================================================


CREDIT RISK

Salomon Brothers regularly transacts business with, and owns securities issued
by, a broad range of corporations, governments, international organizations,
central banks and other financial institutions. Phibro regularly transacts
business with independent and government-owned oil producers, a wide variety of
end users, trading companies and financial institutions. Credit risk is measured
by the loss the Company would record if its counterparties failed to perform
pursuant to terms of their contractual obligations and the value of collateral
held, if any, was not adequate to cover such losses. The Company has established
controls to monitor the creditworthiness of counterparties, as well as the
quality of pledged collateral, and uses master netting agreements whenever
possible to mitigate the Company's exposure to counterparty credit risk. Master
netting agreements enable the Company to net certain assets and liabilities by
counterparty. The Company also nets across product lines and against cash
collateral, provided such provisions are established in the master netting and
cash collateral agreements. The Company may require counterparties to pledge
additional collateral when deemed necessary.

Salomon Brothers enters into collateralized financing agreements in which it
extends short-term credit, primarily to major financial institutions. Salomon
Brothers generally controls access to the collateral pledged by the
counterparties, which consists largely of securities issued by the G-7
governments or their agencies that may be liquidated in the event of
counterparty default.


CONCENTRATIONS OF CREDIT RISK

Concentrations of credit risk from financial instruments, including contractual
commitments, exist when groups of issuers or counterparties have similar
business characteristics or are engaged in like activities that would cause
their ability to meet their contractual commitments to be adversely affected, in
a similar manner, by changes in the economy or other market conditions. The
Company monitors credit risk on both an individual and group counterparty basis.
The Company's largest single concentration of credit risk is with securities
issued by the U.S. government and its agencies which totaled $45.1 billion at
both December 31, 1996 and 1995. With the addition of U.S. government and U.S.
government agency securities pledged as collateral by counterparties in
connection with collateral-


                                       37
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

ized financing activity, the Company's total holdings of U.S. government
securities were $80.3 billion or 39% of the Company's total assets at December
31, 1996 and $79.8 billion or 41% of total assets at December 31, 1995.
Similarly, concentrations with non-U.S. governments totaled $75.1 billion at
December 31, 1996 and $67.5 billion at December 31, 1995. These consist
predominantly of securities issued by the governments of major industrial
nations.

Remaining concentrations arise principally from contractual commitments with
counterparties in financial or commodities-related transactions involving future
settlement and fixed income securities owned. Excluding governments, no
concentration with a single counterparty exceeded 1% of total assets at December
31, 1996 or 1995. North America and Europe represent the largest geographic
concentrations. Among industries, other major derivatives dealers represent the
largest group of counterparties. Salomon Inc has a three-year credit support
agreement with Genesis Energy, L.P., pursuant to which it provides Genesis with
working capital support of up to $550 million through June 30, 1997, $500
million for the remainder of 1997, $400 million in 1998 and $300 million until
December 31, 1999.


                        NOTE 19:  FAIR VALUE INFORMATION

SFAS 107, Disclosures about Fair Value of Financial Instruments, requires the
disclosure of the fair value of all financial instruments. The following
information is presented to help users gain an understanding of the relationship
between the amounts reported in the Company's financial statements and the
related market or fair values. Specific accounting policies are discussed in the
Summary of Accounting Policies.

At December 31, 1996, $193 billion or 99% of the Company's total assets and $180
billion or 95% of the Company's total liabilities were carried at either market
or fair values or at amounts which approximate such values. At December 31,
1995, $185 billion or 98% of the Company's total assets and $174 billion or 95%
of the Company's total liabilities were carried at market value or fair value or
at amounts that approximate such values. Financial instruments recorded at
market or fair value include cash and interest bearing equivalents, financial
instruments used for trading purposes, including financial options and
contractual commitments, and commodities and related instruments used for
trading purposes, including options and contractual commitments.

Financial instruments recorded at contractual amounts that approximate market or
fair value include collateralized short-term financing agreements, receivables,
short-term borrowings, payables, and variable rate term debt. The market value
of such items are not materially sensitive to shifts in market interest rates
because of the limited term to maturity of many of these instruments and/or
their variable interest rates.

The following table reflects financial instruments which are recorded at
contractual or historical amounts that do not necessarily approximate market or
fair value. Such instruments include U.S. dollar denominated CMOs and the assets
securing U.S. dollar denominated CMOs, the Company's fixed rate term debt, as
well as the fair value of derivative instruments which are used for non-trading,
or end user, purposes.


                                       38
<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS                   

<TABLE>
<CAPTION>
                                                               1996                                   1995
                                                     Assets          Liabilities             Assets          Liabilities
                                              -------------------------------------   -------------------------------------
Dollars in billions                           Carrying     Fair   Carrying     Fair   Carrying     Fair   Carrying     Fair
December 31,                                    Value     Value     Value     Value     Value     Value     Value     Value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                           <C>         <C>     <C>         <C>      <C>        <C>     <C>         <C>
Financial instruments recorded at
     contractual amounts or historical
     amounts that do not necessarily
     approximate market or fair value:
     Assets securing U.S. dollar
        denominated CMOs (fixed rate)          $ .4       $ .5                          $ .6       $ .8
     U.S. dollar denominated CMOs
        (fixed rate)                                                $ .4       $ .4                         $ .6       $ .7
     Fixed rate term debt                                            9.4        9.6                          8.7        9.1
Derivatives used for non-trading purposes      $ --       $ .5      $ --       $ .2     $ --       $ .7     $ --       $ .2
===========================================================================================================================
</TABLE>

The fair value of fixed rate term debt has been estimated by using a discounted
cash flow analysis. The Company's U.S. dollar denominated fixed rate CMOs and
assets securing U.S. dollar denominated fixed rate CMOs are carried at their
contractual amounts. At December 31, 1996 and 1995, prevailing interest rates
and prepayments resulted in the fair value of the liabilities associated with
such CMOs exceeding their carrying amount. The fair value of assets securing the
dollar denominated CMOs also exceeded their carrying value at December 31, 1996
and 1995. CMOs and the assets which secure them should not be viewed 
independently. Taken together, the fair value of the Company's dollar
denominated CMOs and the assets securing them is the present value of the
difference between future cash inflows from the CMO collateral and cash outflows
to service the CMOs. This difference was nominal at December 31, 1996 and 1995.


                                       39


<TABLE>
<CAPTION>
SALOMON INC AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF INCOME
(unaudited)
Dollars in millions, except per share amounts                                  Six months
- ------------------------------------------------------------------------------------------------
Period ended June 30,                                                       1997        1996
- ------------------------------------------------------------------------------------------------
Revenues from continuing operations:
<S>                                                                     <C>          <C>
   Interest and dividends                                               $     3,045  $    3,008
   Principal transactions                                                       927       1,235
   Investment banking                                                           441         432
   Commissions                                                                  199         165
   Other                                                                         27          22
- ------------------------------------------------------------------------------------------------
    Total revenues                                                            4,639       4,862
    Interest expense                                                          2,527       2,401
- ------------------------------------------------------------------------------------------------
 Revenues, net of interest expense                                            2,112       2,461
- ------------------------------------------------------------------------------------------------
Noninterest expenses:
   Compensation and employee-related                                          1,111       1,096
   Technology                                                                   115          96
   Professional services and business development                                90          92
   Occupancy                                                                     82          85
   Clearing and exchange fees                                                    40          34
   Other                                                                         45          45
- ------------------------------------------------------------------------------------------------
Total noninterest expenses                                                    1,483       1,448
- ------------------------------------------------------------------------------------------------
Income from continuing operations before income taxes                           629       1,013
Income tax expense                                                              236         405
- ------------------------------------------------------------------------------------------------
Income from continuing operations                                               393         608
Loss from discontinued operations, net of taxes                                   -         (41)
- ------------------------------------------------------------------------------------------------
Net income                                                              $       393  $      567
================================================================================================
Earnings available for fully diluted earnings per common share
   from continuing operations                                           $       378  $      593
================================================================================================
Per common share:
 Primary earnings from continuing operations                            $      3.34  $     5.41
 Primary earnings                                                              3.34        5.02
 Fully diluted earnings from continuing operations*                            3.14        4.89
 Fully diluted earnings*                                                       3.14        4.55
 Cash dividends                                                                0.32        0.32
================================================================================================

Weighted average shares of common stock outstanding (in thousands):
For primary earnings per common share                                       108,800     106,000
For fully diluted earnings per common share                                 120,300     121,200
================================================================================================

<FN>
The accompanying Notes to Unaudited Condensed  Consolidated Financial Statements
and the Unaudited  Consolidated  Summary of Options and Contractual  Commitments
are integral parts of this statement.

* Assumes  conversion  of  redeemable  preferred  stock  unless such  assumption
results in higher earnings per share than determined under the primary method.
</FN>
</TABLE>


                                       1
<PAGE>

<TABLE>
<CAPTION>
SALOMON INC AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
(unaudited)

Dollars in millions
- -----------------------------------------------------------------------------------------------
ASSETS                                                                June 30, 1997            
- -----------------------------------------------------------------------------------------------
<S>                                                                 <C>            <C>         
Cash and interest bearing equivalents                                              $      2,081

Financial instruments and contractual commitments:
     Government and government agency securities - U.S.             $      53,364              
     Government and government agency securities - non-U.S.                43,407              
     Corporate debt securities                                             14,235              
     Equity securities                                                      7,851              
     Options and contractual commitments                                    7,145              
     Mortgage loans and collateralized mortgage securities                  3,234              
     Other                                                                  3,612              
                                                                     ------------              
                                                                                        132,848

Commodities and related products and instruments:
     Physical commodities inventory                                         1,366              
     Options and contractual commitments                                      167              
                                                                     ------------              
                                                                                          1,533

Collateralized short-term financing agreements:
     Securities purchased under agreements to resell                       62,547              
     Securities borrowed and other                                         28,773              
                                                                     ------------              
                                                                                         91,320

Receivables                                                                               6,638

Assets securing collateralized mortgage obligations                                         337

Property, plant and equipment, net                                                          505

Net realizable value of discontinued operations (Note 3)                                      -

Other assets, including intangibles                                                         691
- -----------------------------------------------------------------------------------------------
      Total assets                                                                 $    235,953
===============================================================================================

<FN>
The accompanying Notes to Unaudited Condensed Consolidated Financial Statements
and the Unaudited Consolidated Summary of Options and Contractual Commitments
are integral parts of this statement.
</FN>
</TABLE>


                                       2
<PAGE>

<TABLE>
<CAPTION>

SALOMON INC AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL CONDITION
(unaudited)


Dollars in millions
- -----------------------------------------------------------------------------------------------------
LIABILITIES AND STOCKHOLDERS' EQUITY                                        June 30, 1997            
- -----------------------------------------------------------------------------------------------------
<S>                                                                       <C>            <C>         
Collateralized short-term financing agreements:
     Securities sold under agreements to repurchase                       $     105,999              
     Securities loaned                                                            2,815              
                                                                            ------------             
                                                                                         $    108,814
Short-term borrowings                                                                           8,036

Financial and  commodities-related  instruments  sold,
  not yet  purchased,  and contractual commitments:
     Government and government agency securities - U.S.                          31,857              
     Government and government agency securities - non-U.S.                      36,126              
     Financial options and contractual commitments                               10,037              
     Equity securities                                                            7,027              
     Corporate debt securities and other                                          1,834              
     Commodities, including options and contractual commitments                     177              
                                                                            ------------             
                                                                                               87,058

Payables and accrued liabilities                                                                9,785
Collateralized mortgage obligations                                                               327
Term debt                                                                                      16,080
                                                                                          -----------
     Total liabilities                                                                        230,100

Commitments and contingencies (Note 4)
Redeemable preferred stock, Series A                                                              420
Guaranteed preferred beneficial interests in Company subordinated
  debt securities (Note 5)                                                                        345
Stockholders' equity:
     Preferred stock, Series D and E                                                450              
     Common stock                                                                   159              
     Additional paid-in capital                                                     438              
     Retained earnings                                                            5,811              
     Cumulative translation adjustments                                              (1)             
     Common stock held in treasury, at cost                                      (1,769)             
                                                                            ------------             
           Total stockholders' equity                                                           5,088
- -----------------------------------------------------------------------------------------------------
     Total liabilities and stockholders' equity                                          $    235,953
=====================================================================================================

<FN>
The accompanying Notes to Unaudited Condensed  Consolidated Financial Statements
and the Unaudited  Consolidated  Summary of Options and Contractual  Commitments
are integral parts of this statement.

</FN>
</TABLE>


                                       3
<PAGE>

<TABLE>
<CAPTION>




SALOMON INC AND SUBSIDIARIES
CONSOLIDATED SUMMARY OF OPTIONS AND CONTRACTUAL COMMITMENTS
(unaudited)
                                                                  June 30, 1997                         December 31, 1996

                                                       ------------------------------------    ------------------------------------
                                                                      Current Market or                        Current Market or
                                                         Notional        Fair Value              Notional         Fair Value
                                                                   ------------------------                ------------------------
Dollars in billions                                       Amounts      Assets   Liabilities       Amounts     Assets   Liabilities
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                                    <C>            <C>          <C>         <C>           <C>           <C>
Exchange-issued products:
   Futures contracts (a)                               $  567.5       $    -       $    -      $  525.3      $    -        $    -
   Other exchange-issued products:
     Equity contracts                                      15.1           .2           .5          12.9          .1            .2
     Fixed income contracts                                89.4            -            -          59.0           -             -
     Foreign exchange contracts                              .1            -            -             -           -             -
     Commodities-related contracts                          4.0            -            -           4.9           -             -
- -----------------------------------------------------------------------------------------------------------------------------------
Total exchange-issued products                            676.1           .2           .5         602.1          .1            .2
- -----------------------------------------------------------------------------------------------------------------------------------
Over-the-counter ("OTC") swaps, swap options,
  caps and floors:
   Swaps (b)                                            1,057.2                                   852.4
   Swap options written                                    15.5                                     9.7
   Swap options purchased                                  30.8                                    23.3
   Caps and floors                                        137.6                                   114.4
- -----------------------------------------------------------------------------------------------------------------------------------
Total OTC swaps, swap options, caps and floors          1,241.1          3.7          6.2         999.8         4.2           6.5
- -----------------------------------------------------------------------------------------------------------------------------------
OTC foreign exchange contracts and options:
   Forward currency contracts (b)                          82.3           .6           .4          68.3          .5            .5
   Options written                                         26.8            -           .3          31.6           -            .2
   Options purchased                                       29.9           .5            -          32.9          .4             -
- -----------------------------------------------------------------------------------------------------------------------------------
Total OTC foreign exchange contracts and options          139.0          1.1           .7         132.8          .9            .7
- -----------------------------------------------------------------------------------------------------------------------------------
Other options and contractual commitments:
   Options, warrants and forwards on equities
    and equity indices (c)                                 57.0          1.8          2.5          45.6         1.1           1.8
   Options and forward contracts on fixed-income
    securities (c)                                        244.6           .3           .1         179.0          .3            .2
   Commodities-related contracts (d)                       16.5           .2           .2          22.0          .3            .3
- -----------------------------------------------------------------------------------------------------------------------------------
Total                                                  $2,374.3       $  7.3       $ 10.2      $1,981.3      $  6.9        $  9.7
- -----------------------------------------------------------------------------------------------------------------------------------

<FN>
 (a) Margin on futures  contracts is included in  receivables or payables on the
     Condensed Consolidated Statement of Financial Condition.
 (b) Includes  notional values of swap agreements or forward currency  contracts
     for non-trading  activities  (primarily related to the Company's fixed-rate
     long-term  debt,  TRUPS  and  preferred  stock) of $18.9  billion  and $1.7
     billion at June 30, 1997 and $15.5 billion and $1.3 billion at December 31,
     1996, respectively.
 (c) The  fair  value  of  such   instruments   recorded   as  assets   includes
     approximately $1.0 billion at June 30, 1997 and $.6 billion at December 31,
     1996,  respectively,  of  over-the-counter   instruments,   primarily  with
     investment grade counterparties. The remainder consists primarily of highly
     liquid instruments actively traded on organized exchanges.
 (d) A  substantial  majority  of  these  over-the-counter  contracts  are  with
     investment grade counterparties.
</FN>
</TABLE>


                                       4
<PAGE>

<TABLE>
<CAPTION>


CONSOLIDATED  CREDIT  EXPOSURE,  NET OF  SECURITIES  AND CASH  COLLATERAL ON OTC
SWAPS,  SWAP  OPTIONS,  CAPS AND FLOORS AND OTC FOREIGN  EXCHANGE  CONTRACTS AND
OPTIONS,  BY RISK CLASS*
Note:  Amounts  represent  current  exposure and do not include  potential
credit  exposure that may result from factors that influence market risk.
                                                                                                                     Transactions
                                                                                                                       with over
Dollars in billions                                            All Transactions                                       3 years to
                                                                                                                       maturity
- ----------------------------------------------------------------------------------------------------------------------------------
                              Other Major
                              Derivatives             Financial     Governments/                          Year-to-date
June 30, 1997                  Dealers     Corporates Institutions Supranationals    Other     Total       Average       Total
- --------------------------------------------------------------------------------------------------------------------- ------------
Swaps, swap options, caps
 and floors:
   <S>                           <C>         <C>        <C>          <C>           <C>       <C>             <C>         <C>
   Risk classes 1 and 2          $   .4      $    -     $   .5       $    -        $    -     $   .9         $   1.0     $    .8
   Risk class 3                      .7          .2         .1            -            .1        1.1             1.1          .6
   Risk classes 4 and 5              .3          .1         .2            -            .1         .7              .7          .4
   Risk classes 6, 7 and 8            -           -          -            -             -          -               -           -
                             ------------ ---------- ----------- ------------- ----------- ---------- --------------- ------------
                                 $  1.4      $   .3     $   .8       $    -        $   .2     $  2.7         $   2.8     $   1.8
                             ------------ ---------- ----------- ------------- ----------- ---------- --------------- ------------
Foreign exchange contracts
 and options:
   Risk classes 1 and 2          $   .5      $    -     $    -       $   .1        $    -     $   .6         $    .8     $     -
   Risk class 3                      .3           -         .1            -             -         .4              .3           -
   Risk classes 4 and 5              .1           -          -            -             -         .1              .1           -
                             ------------ ---------- ----------- ------------- ----------- ---------- --------------- ------------
                                 $   .9      $    -     $   .1       $   .1        $    -     $  1.1         $   1.2     $     -
                             ------------ ---------- ----------- ------------- ----------- ---------- --------------- ------------
<FN>
*  To monitor  credit  risk,  the  Company  utilizes a series of eight  internal
   designations of counterparty credit quality. These designations are analogous
   to external  credit  ratings  whereby risk classes one through three are high
   quality investment grades. Risk classes four and five include  counterparties
   ranging from the lowest investment grade to the highest  non-investment grade
   level.   Risk   classes   six,   seven  and  eight   represent   higher  risk
   counterparties.
</FN>
</TABLE>


                                       5
<PAGE>

<TABLE>
<CAPTION>

SALOMON INC AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
(unaudited)
Dollars in millions
- ----------------------------------------------------------------------------------------------------------------------
Six months ended June 30,                                                                   1997                 1996
- ----------------------------------------------------------------------------------------------------------------------
<S>                                                                                  <C>                  <C>
Cash flows from operating activities:
Net income adjusted for noncash and non-operating activities -
   Net income                                                                        $       393          $       567
   Depreciation, amortization and other                                                       42                   57
- ----------------------------------------------------------------------------------------------------------------------
   Cash items included in net income                                                         435                  624
- ----------------------------------------------------------------------------------------------------------------------
 Net (increase) decrease in operating assets -
   Financial instruments and contractual commitments                                     (20,362)              11,422
   Commodities and related products and instruments                                         (223)                 292
   Collateralized short-term financing agreements                                        (18,622)              (6,234)
   Receivables                                                                            (1,535)                (157)
   Other                                                                                     (71)                 (72)
- ----------------------------------------------------------------------------------------------------------------------
Net (increase) decrease in operating assets                                              (40,813)               5,251
- ----------------------------------------------------------------------------------------------------------------------
Increase (decrease) in operating liabilities -
   Collateralized short-term financing agreements                                         29,687              (16,448)
   Short-term borrowings                                                                   1,219               (3,014)
   Financial and commodities-related instruments sold,
      not yet purchased, and contractual commitments                                       3,551               14,175
   Payables and accrued liabilities                                                        3,733               (1,011)
- ----------------------------------------------------------------------------------------------------------------------
Net increase (decrease) in operating liabilities                                          38,190               (6,298)
- ----------------------------------------------------------------------------------------------------------------------
Net cash used in operating activities                                                     (2,188)                (423)
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Issuance of term debt                                                                   4,055                2,621
   Issuance of preferred stock, Series E                                                       -                  250
   Employee stock purchase and option plans                                                    5                    -
   Term debt maturities and repurchases                                                   (1,192)              (1,969)
   Collateralized mortgage obligations                                                       (63)                (284)
   Purchase of common stock for treasury                                                    (103)                 (49)
   Dividends on common stock                                                                 (34)                 (34)
   Dividends on preferred stock*                                                             (30)                 (35)
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided by financing activities                                                  2,638                  500
- ----------------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Assets securing collateralized mortgage obligations                                        63                  351
   Proceeds from sale of Basis Petroleum                                                     365                    -
   Property, plant and equipment                                                             (27)                 (69)
- ----------------------------------------------------------------------------------------------------------------------
Net cash provided by investing activities                                                    401                  282
- ----------------------------------------------------------------------------------------------------------------------
Net increase in cash and interest bearing equivalents                                        851                  359
Cash and interest bearing equivalents at January 1,                                        1,230                1,454
- ----------------------------------------------------------------------------------------------------------------------
Cash and interest bearing equivalents at June 30,                                    $     2,081          $     1,813
======================================================================================================================
<FN>
The accompanying Notes to Unaudited Condensed  Consolidated Financial Statements
and the Unaudited  Consolidated  Summary of Options and Contractual  Commitments
are integral parts of this statement.

* For the six months ended June 30, 1997 and 1996,  dividends on preferred stock
  were reduced by the aftertax  impact ( $8 million and $12 million) of interest
  rate swaps that effectively convert the Company's fixed-rate obligations to
   variable-rate obligations.
</FN>
</TABLE>


                                       6
<PAGE>

                          Salomon Inc and Subsidiaries
            Notes to Unaudited Condensed Consolidated Financial Statements
                                 June 30, 1997

1.       Basis of Presentation

         The Unaudited Condensed  Consolidated Financial Statements are prepared
         in accordance with generally accepted accounting principles in the U.S.
         and  prevailing  industry  practice,  both of which  require the use of
         management's best judgment and estimates. Estimates, including the fair
         value of financial  instruments,  may vary from actual results.  In the
         opinion of management,  the statements of income,  financial  condition
         and cash flows include all normal recurring adjustments necessary for a
         fair presentation for the periods presented.  Certain reclassifications
         have been made from  amounts  previously  reported  to  conform  to the
         current  year  presentation.   The  Unaudited  Condensed   Consolidated
         Financial  Statements  include  the  accounts  of  Salomon  Inc and all
         majority-owned  subsidiaries  (collectively,  the "Company"),  with the
         exception of Basis  Petroleum,  Inc.  ("Basis"),  which is presented as
         discontinued operations as discussed in Note 3. The Unaudited Condensed
         Consolidated  Financial  Statements  should be read in conjunction with
         the Audited Consolidated Financial Statements included in the Company's
         Annual Report on Form 10-K for the year ended December 31, 1996.

2.       Accounting Policies

         Derivatives Used for Trading Purposes
         Derivative  instruments  ("derivatives"  or "contractual  commitments")
         used for trading  purposes  are carried on the balance  sheet at either
         market  value or, when market  prices are not readily  available,  fair
         value,  with  changes  in  value  recognized   currently  in  earnings.
         Contractual commitments used for trading purposes include interest rate
         swap  agreements,  swap options,  caps and floors,  options,  warrants,
         futures and forward  contracts  as well as  commodity  swaps,  options,
         futures  and  forward  contracts.  Contractual  commitments  in  a  net
         receivable  position,  as well as options owned and warrants  held, are
         reported as assets in "Options and contractual commitments." Similarly,
         contractual  commitments in a net payable position,  as well as options
         written and warrants issued,  are reported as liabilities in "Financial
         options and contractual commitments" or "Commodities, including options
         and contractual commitments." This category also includes the Company's
         long-term obligations that have principal repayments directly linked to
         equity  securities of unaffiliated  issuers for which the Company holds
         in inventory a note exchangeable for the same equity securities. Margin
         on futures  contracts is included in  "Receivables"  and  "Payables and
         accrued  liabilities."  The market values (unrealized gains and losses)
         associated   with   contractual   commitments   are   reported  net  by
         counterparty,  provided a legally  enforceable master netting agreement
         exists, and are netted across products and against cash collateral when
         such  provisions are stated in the master netting  agreement.  Revenues
         generated from  derivative  instruments  used for trading  purposes are
         reported as "Principal  transactions"  and include  realized  gains and
         losses as well as unrealized gains and losses resulting from changes in
         the market or fair value of such instruments.

         Derivatives Used for Non-Trading Purposes
         Non-trading  derivative instruments which are designated as hedges must
         be effective at reducing the risk  associated  with the exposure  being
         hedged  and  must be  designated  as a hedge  at the  inception  of the
         derivative contract.  Accordingly,  changes in the market or fair value
         of the derivative  instrument must be highly correlated with changes in
         the market or fair value of the  underlying  hedged  item.  The Company
         monitors the effectiveness of its hedges by periodically  comparing the
         change in value of the derivative  instrument  with the change in value
         of the underlying hedged item.  Contractual  commitments used as hedges
         include interest rate swaps,  cross currency swaps and forward currency
         contracts.


                                       7
<PAGE>

         Interest rate swaps,  including cross currency  swaps,  are utilized to
         effectively  convert  the  Company's  fixed  rate  preferred  stock and
         guaranteed  preferred beneficial interests in Company subordinated debt
         securities  ("TRUPS"),  a portion of its short-term  borrowings and the
         majority  of its fixed  rate term debt to  variable  rate  instruments.
         These swaps are recorded  "off-balance sheet," with accrued inflows and
         outflows reflected as adjustments to interest expense and/or dividends,
         as  appropriate.  Adjustments to preferred stock dividends are recorded
         on an  after  tax  basis.  Upon  early  termination  of  an  underlying
         hedged instrument,  the  derivative  is accounted for at market or fair
         value.  The impact of  recording  the  market or fair  value of the
         derivative instrument  "on-balance  sheet" is recognized  immediately
         in earnings.  Changes in market or fair value of such instruments,  or
         realized gains or losses resulting  from the  termination  of such
         instruments,  are recognized currently in earnings.

         The Company utilizes  forward currency  contracts to hedge a portion of
         the currency  exchange rate exposure  relating to non-U.S.  dollar term
         debt issued by Salomon Inc (Parent Company).  The impact of translating
         the  forward  currency  contracts  and the related  debt to  prevailing
         exchange  rates is recognized  currently in earnings.  The Company also
         utilizes  forward  currency  contracts to hedge certain  investments in
         subsidiaries with functional currencies other than the U.S. dollar. The
         impact of marking open  contracts to prevailing  exchange rates and the
         impact of realized gains or losses on maturing  contracts,  both net of
         the related  tax  effects,  are  included  in  "Cumulative  translation
         adjustments"  in  Stockholders'  equity as is the impact of translating
         the investments being hedged.  Upon the disposition of an investment in
         a subsidiary  with a functional  currency  other than the U.S.  dollar,
         accumulated  gains  or  losses   previously   included  in  "Cumulative
         translation adjustments" are recognized immediately in earnings.

         Derivative  instruments  that do not meet the criteria to be designated
         as a hedge are  considered  trading  derivatives  and are  recorded  at
         market or fair value.


3.       Discontinued Operations

         On  May  1,  1997,  the  Company  completed  the  sale  of  all  of the
         outstanding stock of Basis Petroleum, Inc. to Valero Energy Corporation
         ("Valero").  Upon closing,  the Company  received cash proceeds of $365
         million and Valero common stock with a market value of $120 million. In
         July 1997,  the Company paid Valero $3 million in  connection  with the
         final  determination  of working capital.  In addition,  the Company is
         entitled to participation payments based on a fixed notional throughput
         and the difference,  if any, between an average market crackspread,  as
         defined, and a base crackspread,  as defined, over each of the next ten
         years,   but  subject  to  the   limitation   that  the  total  of  the
         participation payments is capped at $200 million, with a maximum of $35
         million per year.  Basis is classified as a  discontinued  operation in
         the Company's Condensed Consolidated Financial Statements.

4.       Commitments and Contingencies

         Outstanding  legal  matters  are  discussed  in Note 17 to the  Audited
         Consolidated  Financial  Statements  included in the  Company's  Annual
         Report on Form 10-K for the year ended December 31, 1996. Management of
         the Company,  after  consultation with outside legal counsel,  believes
         that the ultimate  resolution of legal  proceedings  and  environmental
         matters (taking into consideration applicable reserves) will not have a
         material adverse effect on the Company's financial condition;  however,
         there could be a material adverse impact on operating results in future
         periods  depending in part on the results for such periods.  Additional
         information  on  legal  proceedings  is  included  in  "Item  1.  Legal
         Proceedings."


                                       8
<PAGE>

         The Company's  ongoing process of upgrading its financial and operating
         systems is focused on:  supporting  the  multi-entity,  multi-currency,
         multi-time  zone  aspects of its  businesses;  improving  control  over
         complex,    cross-entity   transactions;    facilitating   standardized
         technology  platforms,   operating   procedures,   and  fungibility  of
         resources   around   the   world;    eliminating   redundant   regional
         applications;  reducing  future  technology and operations  costs;  and
         efficiently  meeting market and regulatory  changes.  Additionally,  in
         order to  adapt  systems  for Year  2000  processing  and the  European
         Monetary Union, the Company anticipates  incurring $100 million to $150
         million in additional expenses through the Year 2000.

5.       Guaranteed preferred beneficial interests in Company subordinated debt
         securities

         The Company has $345 million,  or 13,800,000 TRUPS units,  outstanding.
         Each TRUPS  unit  includes a 9 1/4%  mandatorily  redeemable  preferred
         security  of the SI  Financing  Trust I (the  "Trust")  and a  purchase
         contract which requires the holder to purchase,  in 2021 (or earlier if
         the Company elects to accelerate the  contract),  one depositary  share
         representing  a  one-twentieth  interest in a share of Salomon  Inc's 9
         1/2%  Cumulative  Preferred  Stock,  Series  F. The  Trust,  which is a
         wholly-owned  subsidiary of the Company,  was  established for the sole
         purpose  of  issuing  the  9  1/4%  preferred   securities  and  common
         securities  and  investing  the  proceeds  in  $356  million  aggregate
         principal  amount  of 9 1/4%  subordinated  debt  securities  issued by
         Salomon Inc due June 30, 2026.


6.       Net Capital

         Certain U.S. and non-U.S.  subsidiaries  are subject to securities and
         commodities  regulations and capital adequacy requirements  promulgated
         by the regulatory  and exchange  authorities of the countries in which
         they operate.  The Company's principal regulated subsidiaries are
         discussed below.

         Salomon Brothers Inc ("SBI") is registered as a broker-dealer  with the
         U.S.  Securities and Exchange  Commission ("SEC") and is subject to the
         SEC's  Uniform  Net Capital  Rule,  Rule  15c3-1,  which  requires  net
         capital,  as defined under the alternative method, of not less than the
         greater  of  2%  of  aggregate   debit  items   arising  from  customer
         transactions,  as defined, or 4% of funds required to be segregated for
         customers'  regulated  commodity  accounts,  as defined.  Although  net
         capital,  aggregate  debit items and funds  required  to be  segregated
         change  from day to day, at June 30,  1997,  SBI's net capital was $1.0
         billion, $938 million in excess of regulatory requirements.

         Salomon  Brothers  International  Limited  ("SBIL")  is  authorized  to
         conduct investment business in the United Kingdom by the Securities and
         Futures Authority ("SFA") in accordance with the Financial Services Act
         1986.  The SFA requires SBIL to have  available at all times  financial
         resources, as defined,  sufficient to demonstrate continuing compliance
         with its rules. At June 30, 1997, SBIL's financial  resources were $483
         million in excess of regulatory requirements.

         Salomon Brothers Asia Limited ("SBAL") and Salomon Brothers AG ("SBAG")
         are also subject to  requirements to maintain  specified  levels of net
         capital or its  equivalent.  At June 30,  1997,  SBAL's net capital was
         $305 million above the minimum required by Japan's Ministry of Finance.
         SBAG's  net  capital  was $1  million  above the  minimum  required  by
         Germany's Banking Supervisory Authority.

         In addition,  in order to maintain its triple-A rating,  Salomon Swapco
         Inc  ("Swapco")  must maintain  minimum levels of capital in accordance
         with agreements with its rating agencies. At June 30, 1997,


                                       9
<PAGE>

         Swapco was in compliance  with all such  agreements.  Swapco's  capital
         requirements  are dynamic,  varying with the size and  concentration of
         its counterparty receivables.


7.       Summary of Revenues from Continuing Operations

The following tables present revenues, net of interest expense for the six
months ended June 30, 1997 and 1996.

<TABLE>
<CAPTION>
Six Months Ended June 30, 1997
                                                      Principal
                                                   Transactions
                                                          & Net
                                                   Interest and      Investment
(Dollars in millions)                                 Dividends         Banking     Commissions          Other             Total
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>             <C>             <C>             <C>            <C>
Fixed income sales and trading                    $       1,046   $           -   $           5   $          -   $         1,051
Equity sales and trading                                    278               -             194              -               472
Global investment banking                                     -             441               -              -               441
Commodities trading                                         116               -               -              -               116
Asset management                                              8               -               -             29                37
Other                                                        (3)              -               -             (2)               (5)
- ----------------------------------------------------------------------------------------------------------------------------------
Total revenues, net of interest expense           $       1,445   $         441   $         199   $         27   $         2,112
==================================================================================================================================

</TABLE>
<TABLE>
<CAPTION>
Six Months Ended June 30, 1996
                                                      Principal
                                                   Transactions
                                                          & Net
                                                   Interest and      Investment
(Dollars in millions)                                 Dividends         Banking     Commissions          Other             Total
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>             <C>             <C>             <C>            <C>
Fixed income sales and trading                    $       1,430   $           -   $           8   $          -   $         1,438
Equity sales and trading                                    175               -             157              -               332
Global investment banking                                     -             432               -              -               432
Commodities trading                                         217               -               -              -               217
Asset management                                              1               -               -             22                23
Other                                                        19               -               -              -                19
- ----------------------------------------------------------------------------------------------------------------------------------
Total revenues, net of interest expense           $       1,842   $         432   $         165   $         22   $         2,461
==================================================================================================================================
</TABLE>


8.       Impact of New Accounting Standards

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
         130, "Reporting  Comprehensive  Income" and SFAS No. 131,  "Disclosures
         about Segments of an Enterprise and Related  Information."  The Company
         is currently assessing these statements, which are effective for fiscal
         years  beginning  after December 15, 1997 and establish  standards for
         the  reporting  and  display of  comprehensive  income  and  disclosure
         related to segments.


                                       10



           Unaudited Pro Forma Condensed Combined Financial Statements

The Merger Agreement provides that each share of Salomon Inc ("Salomon") common
stock will be exchanged for 1.13 shares of Travelers Group Inc. ("Travelers
Group") common stock. The merger, which is expected to be completed in the
fourth quarter of 1997, is expected to be accounted for under the pooling of
interests method. Pursuant to the Merger Agreement, Salomon will be merged with
Smith Barney Holdings Inc. ("Smith Barney"), a wholly owned subsidiary of
Travelers Group. The assets and liabilities of both companies will be combined
at historical cost. Historical consolidated financial statements presented in
future reports will be restated to include the accounts and results of Salomon.
The merger is subject to customary closing conditions, including regulatory and
Salomon stockholder approval.

The following unaudited pro forma condensed combined statement of financial
condition combines the historical consolidated statement of financial condition
of Smith Barney and the historical consolidated statement of financial condition
of Salomon giving effect to the merger as though the transaction had been
consummated on June 30, 1997. The following unaudited pro forma condensed
combined statements of operations combine the historical statements of
operations of Smith Barney and Salomon giving effect to the merger. This
information should be read in conjunction with the accompanying notes hereto;
the separate historical financial statements of Smith Barney as of June 30, 1997
and for the six months ended June 30, 1997 and 1996, and for each of the three
years ended December 31, 1996 which are contained in Smith Barney's Quarterly
Report on Form 10-Q for the quarterly period ended June 30, 1997 and its Annual
Report on Form 10-K for the fiscal year ended December 31, 1996, respectively;
and the separate historical financial statements of Salomon as of June 30, 1997
and for the six months ended June 30, 1997 and 1996, and for each of the three
years ended December 31, 1996 which are contained in Salomon's Quarterly Report
on Form 10-Q for the quarterly period ended June 30, 1997 and its Annual Report
on Form 10-K for the fiscal year ended December 31, 1996, respectively.

The pro forma financial data is not necessarily indicative of the results of
operations that would have occurred had the merger been consummated or of future
operations of the combined company.
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
     UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF FINANCIAL CONDITION
                               AS OF JUNE 30, 1997
                                  (In millions)


<TABLE>
<CAPTION>
                                                        Smith Barney     Salomon    Pro Forma    Pro Forma
                                                         Historical    Historical  Adjustments    Combined
                                                         ----------    ----------  -----------    --------
<S>                                                         <C>          <C>           <C>         <C>     
        ASSETS
        ------

Cash and cash equivalents                                   $   232      $  2,081                  $  2,313
Cash segregated and on deposit for Federal and other
     regulations and deposits with clearing organizations     1,421             -                     1,421
Securities purchased under agreements to resell              14,610        62,547                    77,157
Deposits paid for securities borrowed                        13,340        28,773                    42,113
Receivables:
        Customers                                             7,561         4,877                    12,438
        Brokers and dealers                                     946         1,137                     2,083
        Other                                                   762           624                     1,386
Securities owned, at market value                            14,014       132,848                   146,862
Commodities and related products and instruments                  -         1,533                     1,533
Property, equipment and leasehold improvements, at
     cost, net of accumulated depreciation and amortization     450           505                       955
Excess of purchase price over fair value of net assets
     acquired, net of accumulated amortization                  274             -                       274
Other assets                                                  2,127         1,028            -        3,155
                                                       -----------------------------------------------------
Total assets                                                $55,737      $235,953      $     -     $291,690
                                                       =====================================================

        LIABILITIES AND STOCKHOLDER'S EQUITY
        ------------------------------------

Commercial paper and other short-term borrowings            $ 4,268      $  8,036                    12,304
Securities sold under agreements to repurchase               19,479       105,999                   125,478
Deposits received for securities loaned                       6,431         2,815                     9,246
Payables to Customers                                         4,784         3,290                     8,074
Payables to Brokers and dealers                                 258         3,979                     4,237
Securities sold not yet purchased, at market value            9,640        87,058                    96,698
Notes payable                                                 2,735        16,050                    18,785
Other payables and accrued liabilities                        4,927         2,843                     7,770
Subordinated indebtedness                                       224            30                       254
                                                       -----------------------------------------------------
        Total liabilities                                    52,746       230,100            -      282,846
                                                       -----------------------------------------------------
        Redeemable preferred stock                                -           420         (420)           0
        Guaranteed preferred beneficial interests in
             subordinated debt securities                         -           345                       345

Stockholder's equity:

        Preferred stock                                           -           450         (450)           0
        Common stock                                              -           159          (53)         106
        Additional paid-in capital                            1,803           438          750        2,991
        Retained earnings                                     1,183         5,811       (1,596)       5,398
        Treasury stock, at cost                                   -        (1,769)       1,769            0
        Cumulative translation adjustment                         5            (1)                        4
                                                       -----------------------------------------------------
        Total stockholder's equity                            2,991         5,088          420        8,499
                                                       -----------------------------------------------------
Total liabilities and stockholder's equity                  $55,737      $235,953      $     -     $291,690
                                                       =====================================================
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1997
                                  (In millions)


<TABLE>
<CAPTION>
                                                                  Smith Barney   Salomon    Pro Forma
                                                                   Historical   Historical   Combined
                                                                   ----------   ----------   --------
<S>                                                                  <C>         <C>         <C>     
Revenues:                                                                                            
       Commissions                                                   $1,183      $  199      $1,382  
       Principal transactions                                           514         927       1,441  
       Investment banking                                               518         441         959  
       Asset management and administration fees                         762          29         791  
       Other                                                             52          --          52  
                                                                  -----------------------------------
              Total non-interest revenues                             3,029       1,596       4,625  
       Interest and dividends                                         1,160       3,045       4,205  
       Interest expense                                                 926       2,527       3,453  
                                                                  -----------------------------------
              Net interest and dividends                                234         518         752  
                                                                  -----------------------------------
              Net revenues                                            3,263       2,114       5,377  
Expenses, excluding interest:                                                                        
       Employee compensation and benefits                             1,812       1,111       2,923  
       Communications, occupancy and equipment                          274         197         471  
       Floor brokerage and other production                              84          40         124  
       Other operating and administrative expenses                      306         137         443  
                                                                  -----------------------------------
              Total expenses, excluding interest                      2,476       1,485       3,961  
                                                                  -----------------------------------
              Income before income taxes                                787         629       1,416  
       Income tax expense                                               318         236         554  
                                                                  -----------------------------------
       Income from continuing operations                             $  469      $  393      $  862  
                                                                  ===================================
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 1996
                                  (In millions)


<TABLE>
<CAPTION>
                                                                  Smith Barney   Salomon    Pro Forma
                                                                   Historical   Historical   Combined
                                                                   ----------   ----------   --------
<S>                                                                  <C>         <C>         <C>     
Revenues:                                                                                            
       Commissions                                                   $1,182      $  165      $1,347  
       Principal transactions                                           543       1,235       1,778  
       Investment banking                                               576         432       1,008  
       Asset management and administration fees                         648          22         670  
       Other                                                             57          --          57  
                                                                  -----------------------------------
              Total non-interest revenues                             3,006       1,854       4,860  
       Interest and dividends                                           908       3,008       3,916  
       Interest expense                                                 713       2,401       3,114  
                                                                  -----------------------------------
              Net interest and dividends                                195         607         802  
                                                                  -----------------------------------
              Net revenues                                            3,201       2,461       5,662  
Expenses, excluding interest:                                                                        
       Employee compensation and benefits                             1,811       1,096       2,907  
       Communications, occupancy and equipment                          278         181         459  
       Floor brokerage and other production                              74          34         108  
       Other operating and administrative expenses                      298         137         435  
                                                                  -----------------------------------
              Total expenses, excluding interest                      2,461       1,448       3,909  
                                                                  -----------------------------------
              Income before income taxes                                740       1,013       1,753  
       Income tax expense                                               288         405         693  
                                                                  -----------------------------------
       Income from continuing operations                             $  452      $  608      $1,060  
                                                                  ===================================
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1996
                                  (In millions)


<TABLE>
<CAPTION>
                                                                  Smith Barney   Salomon    Pro Forma
                                                                   Historical   Historical   Combined
                                                                   ----------   ----------   --------
<S>                                                                  <C>         <C>         <C>     
Revenues:                                                                                            
       Commissions                                                   $2,250      $  326      $ 2,576 
       Principal transactions                                           990       1,990        2,980 
       Investment banking                                             1,148         853        2,001 
       Asset management and administration fees                       1,349          48        1,397 
       Other                                                            111          81          192 
                                                                  -----------------------------------
              Total non-interest revenues                             5,848       3,298        9,146 
       Interest and dividends                                         1,926       5,748        7,674 
       Interest expense                                               1,507       4,679        6,186 
                                                                  -----------------------------------
              Net interest and dividends                                419       1,069        1,488 
                                                                  -----------------------------------
              Net revenues                                            6,267       4,367       10,634 
Expenses, excluding interest:                                                                        
       Employee compensation and benefits                             3,522       2,039        5,561 
       Communications, occupancy and equipment                          565         374          939 
       Floor brokerage and other production                             147          74          221 
       Other operating and administrative expenses                      579         270          849 
                                                                  -----------------------------------
              Total expenses, excluding interest                      4,813       2,757        7,570 
                                                                  -----------------------------------
              Income before income taxes                              1,454       1,610        3,064 
       Income tax expense                                               571         628        1,199 
                                                                  -----------------------------------
       Income from continuing operations                             $  883      $  982      $ 1,865 
                                                                  ===================================
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                                  (In millions)

<TABLE>
<CAPTION>
                                                                  Smith Barney   Salomon    Pro Forma
                                                                   Historical   Historical  Combined 
                                                                   ----------   ----------  -------- 
<S>                                                                  <C>         <C>         <C>     
Revenues:                                                                                            
       Commissions                                                   $2,008      $  332      $2,340  
       Principal transactions                                         1,016       1,077       2,093  
       Investment banking                                               847         472       1,319  
       Asset management and administration fees                       1,052          39       1,091  
       Other                                                            108          12         120  
                                                                     ------------------------------  
              Total non-interest revenues                             5,031       1,932       6,963  
       Interest and dividends                                         1,752       7,021       8,773  
       Interest expense                                               1,375       5,754       7,129  
                                                                     ------------------------------  
              Net interest and dividends                                377       1,267       1,644  
                                                                     ------------------------------  
              Net revenues                                            5,408       3,199       8,607  
Expenses, excluding interest:                                                                        
       Employee compensation and benefits                             3,193       1,710       4,903  
       Communications, occupancy and equipment                          572         385         957  
       Floor brokerage and other production                             137          63         200  
       Other operating and administrative expenses                      485         242         727  
                                                                     ------------------------------  
              Total expenses, excluding interest                      4,387       2,400       6,787  
                                                                     ------------------------------  
              Income before income taxes                              1,021         799       1,820  
       Income tax expense                                               426         286         712  
                                                                     ------------------------------  
       Income from continuing operations                             $  595      $  513      $1,108  
                                                                     ==============================  
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

                   SMITH BARNEY HOLDINGS INC. AND SUBSIDIARIES
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                                  (In millions)

<TABLE>
<CAPTION>
                                                                  Smith Barney   Salomon      Pro Forma
                                                                   Historical   Historical    Combined 
                                                                   ----------   ----------    -------- 
<S>                                                                  <C>         <C>           <C>     
Revenues:                                                                                              
                                                                                                       
       Commissions                                                   $1,800      $   336       $ 2,136 
       Principal transactions                                           900         (560)          340 
       Investment banking                                               680          486         1,166 
       Asset management and administration fees                         941           23           964 
       Other                                                             98            7           105 
                                                                     --------------------------------- 
              Total non-interest revenues                             4,419          292         4,711 
       Interest and dividends                                         1,099        5,902         7,001 
       Interest expense                                                 770        4,873         5,643 
                                                                     --------------------------------- 
              Net interest and dividends                                329        1,029         1,358 
                                                                     --------------------------------- 
              Net revenues                                            4,748        1,321         6,069 
Expenses, excluding interest:                                                                          
       Employee compensation and benefits                             2,953        1,455         4,408 
       Communications, occupancy and equipment                          574          383           957 
       Floor brokerage and other production                             138           70           208 
       Other operating and administrative expenses                      441          262           703 
                                                                     --------------------------------- 
              Total expenses, excluding interest                      4,106        2,170         6,276 
                                                                     --------------------------------- 
Gain on sale of equity investment                                        34           --            34 
                                                                     --------------------------------- 
              Income (loss) before income taxes                         676         (849)         (173)
       Income tax expense (benefit)                                     288         (439)         (151)
                                                                     --------------------------------- 
       Income (loss) from continuing operations                      $  388      $  (410)      $   (22)
                                                                     ================================= 
</TABLE>

    See Notes to Unaudited Pro Forma Condensed Combined Financial Statements
<PAGE>

      Notes to Unaudited Pro Forma Condensed Combined Financial Statements

1.    Description of Transaction and Basis of Presentation

         The Merger Agreement provides that each share of Salomon Inc
         ("Salomon") common stock will be exchanged for 1.13 shares of Travelers
         Group Inc. ("Travelers Group") common stock. The merger, which is
         expected to be completed in the fourth quarter of 1997, is expected to
         be accounted for under the pooling of interests method. Pursuant to the
         Merger Agreement, Salomon will be merged with Smith Barney Holdings
         Inc. ("Smith Barney"), a wholly owned subsidiary of Travelers Group.
         The assets and liabilities of both companies will be combined at
         historical cost. Historical consolidated financial statements presented
         in future reports will be restated to include the accounts and results
         of Salomon. The merger is subject to customary closing conditions,
         including regulatory and Salomon stockholder approval.

2.   Accounting Policies

         Smith Barney and Salomon are in the process of reviewing their
         accounting policies and, as a result of this review, it may be
         necessary to restate either Smith Barney's or Salomon's financial
         statements to conform to those accounting policies that are determined
         to be most appropriate. No such restatements have been made to the pro
         forma combined financial statements.

3.    Intercompany Transactions

         Transactions between Smith Barney and Salomon are not material in
         relation to the pro forma combined financial statements and therefore
         intercompany balances have not been eliminated from the pro forma
         combined amounts.

4.   Pro Forma Adjustments

         The pro forma adjustments at June 30, 1997 reflect, pursuant to the
         Merger Agreement, the cancellation and retirement of all Salomon common
         stock held in treasury and the conversion of Salomon redeemable
         preferred stock and preferred stock into redeemable preferred stock and
         preferred stock of Travelers Group with substantially identical terms.

5.   Restructuring Charge

         The pro forma financial data do not reflect a planned merger-related
         restructuring charge of between $400 million and $500 million
         (after-tax) primarily for severance and costs related to excess or
         unused office space and other facilities since such restructuring
         charge is non-recurring. Although there can be no assurance that the
         restructuring charge will fall within the range provided, this range
         represents management's best estimate based on the currently available
         information.
<PAGE>

6.   Future Cost Savings

         As Salomon's operations are integrated with the existing operations of
         Smith Barney, management expects to achieve, by the end of a three year
         period, annual cost savings in excess of $200 million (after-tax) from
         the reduction of overhead expenses, changes in corporate infrastructure
         and the elimination of redundant expenses. There can be no assurance
         that these projected cost savings will be achieved. These expected
         future cost savings are not reflected in the pro forma financial data.


The statements contained in notes 5 and 6 above may be deemed to be
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended. Forward-looking statements are typically identified by
the words "believe," "expect," "anticipate," "intend," "estimate" and similar
expressions. These forward-looking statements are based largely on management's
expectations and are subject to a number of uncertainties. Actual results could
differ materially from these forward-looking statements as a result of a number
of factors, including (1) determination of the number, job classification and
location of employee positions to be eliminated, (2) compatibility of the
operating systems of the combining companies, (3) the degree to which existing
administrative and back-office functions and costs are complementary or
redundant, and (4) the timing of implementation of changes in operations to
effect cost savings. Smith Barney undertakes no obligation to update publicly or
revise any forward-looking statements.



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