GS FINANCIAL PRODUCTS US LP
10-Q, 1998-07-13
INVESTORS, NEC
Previous: HEADWAY CORPORATE RESOURCES INC, 8-K, 1998-07-13
Next: EMERGING TIGERS FUND INC, N-30D, 1998-07-13



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------

                                    FORM 10-Q


 (Mark One)
  X    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- -----  EXCHANGE ACT OF 1934.

For the quarterly period ended May 29, 1998

                                       OR

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

For the transition period _____ to _____


                        Commission File Number: 000-25178

                        GS FINANCIAL PRODUCTS U.S., L.P.
             (Exact name of registrant as specified in its charter)



         CAYMAN ISLANDS                                         52-1919759
  (State or Other Jurisdiction                               (I.R.S. Employer
of Incorporation or Organization)                           Identification No.)


P.O. Box 896, Harbour Centre, North Church Street                  N/A
Grand Cayman, Cayman Islands, British West Indies
      (Address of principal executive offices)                 (Zip Code)

(Registrant's Telephone Number, Including Area Code)         (809) 945-1326


              (Former Name, Former Address and Former Fiscal Year,
                         if Changed Since Last Report)

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

         APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS
                        DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes ____  No ____

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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


<PAGE>


GS FINANCIAL PRODUCTS U.S., L.P.
Form 10-Q


PART  I: FINANCIAL INFORMATION                                         Page No.
- ------------------------------                                         --------

Item 1:  Financial Statements (Unaudited):

         Condensed  Statements  of Income  for the  Three  Fiscal
            Months and Six Fiscal  Months  Ended May 30, 1997 and
            May 29, 1998                                                    3

         Condensed Balance Sheets as of November 28, 1997 and May
            29, 1998                                                        4

         Condensed Statement of Changes in Partners'  Capital for
            the Six Fiscal Months Ended May 29, 1998                        5

         Condensed  Statements  of Cash  Flows for the Six Fiscal
            Months Ended May 30, 1997 and May 29, 1998                      6

         Notes to the Condensed Financial Statements                        7


Item 2:  Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                         15

         Liquidity and Capital Resources                                   19

Item 3:  Not Applicable


PART II: OTHER INFORMATION
- --------------------------

Item 1:  Legal Proceedings                                                 26

Item 4:  Submission of Matters to a Vote of Security Holders               26

Item 5:  Other Information                                                 26

Item 6:  Exhibits and Reports on Form 8-K                                  26

Signature                                                                  27

                               - 2 -
<PAGE>


PART I: FINANCIAL INFORMATION

<TABLE>
<CAPTION>
                                                 GS FINANCIAL PRODUCTS U.S., L.P.
                                                  CONDENSED STATEMENTS OF INCOME
                                                    (U.S. dollars in thousands)
                                                              (Unaudited)
                                                               ---------


                                             FOR THE THREE FISCAL MONTHS      FOR THE SIX FISCAL MONTHS
                                                        ENDED                            ENDED
                                            -----------------------------    ----------------------------

                                            MAY 30, 1997     MAY 29, 1998    MAY 30, 1997    MAY 29, 1998
                                            ------------     ------------    ------------    ------------
<S>                                         <C>              <C>              <C>            <C>

REVENUES:
INTERMEDIATION PROFIT                            $1,632           $   13          $5,968         $  231
                                                 ------           ------          ------         ------
INTEREST                                          2,905            5,548           5,007         11,101
                                                 ------           ------          ------         ------
EQUITY IN LOSS OF AFFILIATE                         (13)             (10)            (27)           (12)
                                                 ------           ------          ------         ------
           TOTAL REVENUES                         4,524            5,551          10,948         11,320
                                                 ------           ------          ------         ------
INTEREST EXPENSE                                  1,601            3,280           3,203          6,592
                                                 ------           ------          ------         ------
 REVENUES, NET OF INTEREST EXPENSE                2,923            2,271           7,745          4,728
                                                 ------           ------          ------         ------
EXPENSES:

OPERATING                                           137              306             316            683
                                                 ------           ------          ------         ------
INCOME BEFORE TAXES                               2,786            1,965           7,429          4,045
                                                 ------           ------          ------         ------
INCOME TAXES                                        112               72             298            161
                                                 ------           ------          ------         ------
           NET INCOME                            $2,674           $1,893          $7,131         $3,884
                                                 ======           ======          ======         ======

</TABLE>

     The accompanying notes are an integral part of the unaudited condensed
                             financial statements.


                                      - 3 -

<PAGE>


<TABLE>
<CAPTION>
                                            GS FINANCIAL PRODUCTS U.S., L.P.
                                                CONDENSED BALANCE SHEETS
                                               (U.S. dollars in thousands)
                                                       (Unaudited)
                                                        ---------


                                                                    NOVEMBER 28, 1997        MAY 29, 1998
                                                                    -----------------       ---------------
<S>                                                                 <C>                     <C>
ASSETS:
Cash and cash equivalents (Note 1)                                       $291,375               $301,509
Securities owned, at fair value (Note 2)                                   95,185                112,494
Derivative Transactions, at fair value (Notes 1, 3 & 4):
       Affiliate                                                           19,561                 11,215
       Non-affiliate                                                      172,956                150,843
Investment in affiliate (Note 5)                                              780                    749
Other assets                                                                1,826                  3,772
                                                                        ---------               --------
                                 Total assets                            $581,683               $580,582
                                                                        =========               ========

LIABILITIES AND PARTNERS' CAPITAL:
Derivative Transactions, at fair value (Notes 1, 3 & 4):
       Non-affiliate                                                     $153,983               $129,650
Long-term borrowings (Note 6)                                             276,489                292,166
Other liabilities and accrued expenses                                      3,090                  6,780
                                                                        ---------              ---------
                                 Total liabilities                        433,562                428,596

Commitments and contingencies (Note 5)

PARTNERS' CAPITAL:
       Limited Partners                                                   147,373                151,219
       General Partner                                                        748                    767
                    Total partners' capital                               148,121                151,986
                                                                        ---------              --------

            Total liabilities and partners' capital                      $581,683               $580,582
                                                                        =========              =========
</TABLE>

          The accompanying notes are an integral part of the unaudited
                        condensed financial statements.


                                     - 4 -

<PAGE>


<TABLE>
<CAPTION>
                                                 GS FINANCIAL PRODUCTS U.S., L.P.
                                        CONDENSED STATEMENT OF CHANGES IN PARTNERS' CAPITAL
                                           FOR THE SIX FISCAL MONTHS ENDED MAY 29, 1998
                                                    (U.S. dollars in thousands)
                                                            (Unaudited)
                                                             ---------


                                                 GENERAL                    LIMITED                     TOTAL
                                            PARTNER'S CAPITAL          PARTNERS' CAPITAL          PARTNERS' CAPITAL
                                            -----------------          -----------------          -----------------
<S>                                          <C>                        <C>                        <C>

Balance, November 28, 1997                          $748                      $147,373                   $148,121

Net Income                                            19                         3,865                      3,884

Translation adjustment                                 0                           (19)                       (19)
                                                 -------                       -------                   --------

Balance, May 29, 1998                            $   767                      $151,219                   $151,986
                                                 =======                       =======                   ========
</TABLE>


          The accompanying notes are an integral part of the unaudited
                        condensed financial statements.

                                      - 5 -

<PAGE>


<TABLE>
<CAPTION>
                                            GS FINANCIAL PRODUCTS U.S., L.P.
                                           CONDENSED STATEMENTS OF CASH FLOWS
                                               (U.S. dollars in thousands)
                                                       (Unaudited)
                                                        ---------


                                                                        For the Six Fiscal Months Ended
                                                                      -----------------------------------
                                                                       MAY 30, 1997         MAY 29, 1998
                                                                      --------------       --------------
<S>                                                                   <C>                   <C>

Cash flows from operating activities:
    Net Income                                                          $    7,131            $   3,884
    Adjustments to reconcile net income to net cash
    provided by operating activities:
      Equity in loss of affiliate                                               27                   12
      Unrealized gain on securities owned                                        0              (17,309)
         Increase in long-term borrowings due to                                 0               15,677
         embedded derivative transactions, net

Decreases (Increases) in operating assets: Derivative Transactions, 
    at fair value:
      Affiliate                                                              5,273                8,346
      Non-affiliate                                                         52,644               22,113
    Other assets                                                               425               (1,946)

(Decreases) Increases in operating liabilities: Derivative Transactions,
    at fair value:
      Affiliate                                                              2,219                    0
      Non-affiliate                                                          2,521              (24,333)
    Other liabilities and accrued expenses                                   6,581                3,690
                                                                          --------             --------

Net cash provided by operating activities                                   76,821               10,134
                                                                          --------             --------

Net increase in cash and cash equivalents                                   76,821               10,134

Cash and cash equivalents, beginning of period                             141,550              291,375
                                                                          --------             --------

Cash and cash equivalents, end of period                                  $218,371             $301,509
                                                                          ========             ========

Supplemental disclosure of cash flow information:
    Interest paid                                                         $  1,994             $  5,332
    Income taxes paid                                                          155                    0
</TABLE>

          The accompanying notes are an integral part of the unaudited
                        condensed financial statements.


                                     - 6 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------


1.  BUSINESS AND BASIS OF PRESENTATION:
    ----------------------------------

    The business of GS Financial Products U.S., L.P. (the "Company") is to enter
    into,  as  principal  or  guarantor,  a  variety  of types  of  transactions
    involving financial  instruments such as interest rate swaps,  interest rate
    options  (e.g.,  interest  rate caps,  interest  rate  floors and options on
    interest  rate  swaps),  currency  swaps and  options,  commodity  swaps and
    options,  index  swaps  and  forward  contracts  (collectively,  "Derivative
    Transactions").  Generally, the Company enters into or guarantees Derivative
    Transactions  in  situations  where  two or more  counterparties  (typically
    including  a  related  party)  wish to  enter  into  one or more  Derivative
    Transactions  between  themselves  but want the  Company to  substitute  its
    credit for that of one or more of the  counterparties.  In  accordance  with
    market  practice,  the  Company  does  this by  entering  into  each of such
    transactions  directly as principal.  Such Derivative  Transactions may also
    include the use of futures,  or the purchase of the  underlying  instruments
    subject to the transactions,  such as foreign currency, physical commodities
    and  securities.  Because it conducts its business  exclusively on a matched
    basis,  the  Company  is  subject  to credit  risk but not  market  risk (as
    described under  Derivative  Transactions -- see Note 3). In addition,  from
    time to time, the Company issues structured notes (see Note 6).

    Since October 1997, The Goldman Sachs Group, L.P. ("Group") has undertaken a
    review of the  operations  of the Company and certain  other  affiliates  of
    Group engaged in the derivative  products  business in order to reassess the
    scope of their activities,  to evaluate the level and nature of staffing and
    to review the procedures  that are in place to handle the type and volume of
    businesses  that they may  pursue.  During this  review,  the Company and GS
    Financial Products International, L.P. ("FPI") have not entered into any new
    Derivative  Transactions and have not issued any new debt  securities.  This
    lack of  activity  by the  Company has  negatively  affected  the  Company's
    results of operations  for the first half of fiscal 1998. In addition,  this
    lack of activity is expected to have a  significant  negative  effect on the
    Company's  results of operations in the third fiscal quarter of 1998, and it
    may affect later  quarters  depending  upon the timing of the completion and
    implementation of the findings of the review.

    The unaudited condensed  financial  statements should be read in conjunction
    with the  audited  financial  statements  of the  Company  as of and for the
    fiscal years ended November 29, 1996 and November 28, 1997,  included in the
    Company's  Annual Report on Form 10-K for the fiscal year ended November 28,
    1997. Results for the six fiscal month periods presented are not necessarily
    indicative of results for a full fiscal year. In the opinion of  management,
    all adjustments,  consisting only of normal recurring adjustments, necessary
    for a fair presentation have been reflected.

    The  condensed  balance  sheet data as of November 28, 1997 was derived from
    audited financial  statements but does not include all disclosures  required
    under generally accepted accounting principles.

    The Company's  long-term debt and  counterparty  credit risk have been rated
    AAA by  Standard  & Poor's  Ratings  Group  ("S&P")  and  Fitch  IBCA,  Inc.
    ("Fitch").  There can be no  assurance  that S&P and Fitch will  continue to
    rate  the   Company's   long-term   debt  and   counterparty   credit  risk,
    respectively, in their highest category and any decrease in such ratings may
    adversely affect the Company's ability to compete successfully.

    The  preparation  of  financial  statements  in  conformity  with  generally
    accepted  accounting  principles  requires  management to make estimates and
    assumptions that affect the reported amounts.

    The Company is organized as a Cayman Islands exempted  limited  partnership.
    All the  partnership  interests in the Company are owned by  subsidiaries of
    Group.


                                    Continued
                                      - 7 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------


    The  financial  statements  are  reported in U.S.  dollars,  the  functional
    currency of the Company.  Assets and  liabilities  denominated in currencies
    other than the U.S.  dollar are measured using exchange rates  prevailing as
    of the balance  sheet dates.  Revenues and expenses are measured at weighted
    average rates of exchange for the periods.  The Company's equity in gains or
    losses resulting from translating the financial  statements of affiliates in
    which it has  invested,  whose  functional  currency  is other than the U.S.
    dollar, is recorded as a cumulative  translation  adjustment and included in
    partners' capital.

    The Company's Derivative Transactions and securities owned are recorded on a
    trade date basis.

    Securities owned are recorded at their fair value.  Derivative  Transactions
    are recorded at their estimated fair value.  As a result,  due to the nature
    of the Company's  activities,  a substantial  portion of the  intermediation
    profit from credit  enhancing new Derivative  Transactions may be recognized
    upon entering into such  transactions.  Such  intermediation  profit amounts
    were $1.0 million and $4.0  million for the three fiscal  months and the six
    fiscal  months  ended  May  30,  1997,  respectively.  The  Company  did not
    recognize such intermediation profit for the three fiscal months and the six
    fiscal months ended May 29, 1998 due to the aforementioned review.

    The other  intermediation  profit  for the three and the six  fiscal  months
    ended May 30,  1997  resulted  principally  from an  increase in the present
    value of the expected surplus cash flows from the Company's portfolio due to
    a reduction in time remaining until those cash flows are realized (including
    the impact of all  hedges).  The other  intermediation  profit for the three
    fiscal  months  ended  May 29,  1998  was  principally  attributable  to the
    recognition  of  performance  guarantee  fees  offset by a  decrease  in the
    present  value  of the  expected  surplus  cash  flows  from  the  Company's
    portfolio.  The other intermediation  profit for the six fiscal months ended
    May 29, 1998 was principally attributable to the recognition of the residual
    performance  guarantee fees on transactions  which were terminated  prior to
    original maturity due to the early termination of the underlying  Derivative
    Transactions at the request of the counterparties.

    Intermediation  profit  earned on  performance  guarantees  is deferred  and
    amortized  over the term of the  guarantee  (see  Notes 3 & 4).  Unamortized
    guarantee  fees are  recognized  as  intermediation  profit  upon any  early
    termination of the underlying Derivative Transactions, as noted above.

    Fair value for all securities  owned is based on quoted market prices.  Fair
    value for all Derivative Transactions is estimated by using financial models
    developed  by  affiliates,  which  incorporate  market data for the relevant
    instruments or for instruments with similar  characteristics.  Fair value is
    estimated  at a specified  point in time.  The nature,  size,  and timing of
    transactions  and the liquidity of the markets may not ultimately  allow for
    the realization of these values.

    Certain   transactions  entered  into  under  master  agreements  and  other
    arrangements  that  provide the Company,  in its opinion,  with the right of
    setoff in the event of a  bankruptcy  or  default  by the  counterparty  are
    presented net in the balance sheets.

    Cash equivalents are short-term,  highly liquid  investments  including time
    deposits at banks with original maturities of three months or less.

    At November 28, 1997,  the Company had credit  exposure,  net of collateral,
    exceeding 10% of its total assets to four counterparties,  which represented
    44% of total assets. Each of the counterparties had a rating of A+ or better
    from at least one  internationally  recognized  credit rating agency. At May
    29, 1998, the Company had no credit exposure,  net of collateral,  exceeding
    10% of its total assets to any counterparty.

    Certain prior period amounts have been  reclassified to conform with the May
    29, 1998 presentation.


                                    Continued
                                      - 8 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------

2.  SECURITIES OWNED:
    ----------------

    As of May 29, 1998 and  November  28, 1997,  securities  owned  consisted of
    shares  of  common  stock  of  Oxford   Health  Plans,   Inc.   (fair  value
    approximately  $8.2 million and $11.4 million,  respectively)  and shares of
    common stock of Citicorp (fair value approximately  $104.3 million and $83.8
    million,  respectively).  The Company  purchased  these  securities to hedge
    certain of the Company's exposures incurred by its issuance of two series of
    debt securities,  one of which is mandatorily  exchangeable at maturity into
    shares of common stock of Oxford Health  Plans,  Inc. and the other of which
    is exchangeable, at the option of the holder, into shares of Citicorp common
    stock (see Note 6).

3.  DERIVATIVE TRANSACTIONS:
    -----------------------

    The fair  values  of  Derivative  Transactions  entered  into  under  master
    agreements and other arrangements that provide the Company,  in its opinion,
    with an  enforceable  right of setoff in the event of bankruptcy and default
    by the  counterparty  are  presented  on a net basis in the balance  sheets.
    Derivative  Transactions are principally interest rate swaps,  interest rate
    options, index swaps, currency options, currency forwards and currency swaps
    which are  denominated  in various  currencies.  The fair values of swap and
    forward  agreements  in a gain  position,  as well as options  purchased are
    reported,  subject to the Company's netting policy, as assets in "Derivative
    Transactions." Similarly, the fair value of swap and forward agreements in a
    loss  position,  as well as options  written  are  reported,  subject to the
    Company's  netting  policy,  as liabilities  in  "Derivative  Transactions."
    Derivative  Transactions  reported as assets are principally  obligations of
    major international financial institutions, primarily banks, which are rated
    single A or better by at least one internationally recognized rating agency.

    Futures contracts are exchange-traded  standardized  contractual commitments
    to buy or sell a specified quantity of a financial  instrument,  currency or
    commodity  at a  specified  price and future  date.  Forward  contracts  are
    over-the-counter ("OTC") contracts between two parties who agree to exchange
    a specified quantity of a financial  instrument,  currency or commodity at a
    specified price and future date.  Option  contracts  convey the right to buy
    (call  option) or sell (put  option) a  financial  instrument,  currency  or
    commodity at a  pre-determined  price.  For written  option  contracts,  the
    writer  receives a premium in exchange  for bearing the risk of  unfavorable
    changes in the financial  instrument,  currency or commodity.  Swaps are OTC
    contracts  between  two parties  who agree to  exchange  periodic  cash flow
    streams calculated on a pre-determined contractual (notional) amount.

    In the normal  course of its  business,  the  Company  enters  into  various
    Derivative  Transactions  whereby the Company agrees to pay amounts that may
    increase in the event of changes in the level of an  underlying  index.  The
    Company enters into such transactions with counterparties only if it is able
    to enter into  offsetting  transactions  that entitle the Company to receive
    amounts that are equal to or in excess of the amounts it owes.  As a result,
    so long as none of its counterparties defaults, the Company believes that it
    bears no market risk (i.e.,  its ability to satisfy its obligations will not
    be affected by market conditions).

    While the ultimate excess cash flows on these offsetting  transactions  will
    be  positive or zero,  the  reported  revenues  in any period  (based on the
    discounted  value of these excess cash flows) will be affected by changes in
    interest rates or foreign exchange rates.

    The Company's principal risk in respect of Derivative  Transactions  entered
    into or guaranteed is the credit risk associated  with potential  failure by
    counterparties  to  perform  under  the  terms of their  obligations  to the
    Company  ("Credit  Exposure").  Credit  Exposure is measured by the loss the
    Company  would  record in such a  circumstance  and equals,  at any point in
    time, the cost of replacing a Derivative Transaction in a gain position, net
    of collateral  posted by the  counterparty  and any Derivative  Transactions
    structured on a limited  recourse basis. As of November 28, 1997 and May 29,
    1998,  the  Company's  aggregate  Credit  Exposure in respect of  Derivative
    Transactions was approximately  $152 million and approximately $128 million,
    respectively.

                                    Continued
                                      - 9 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------


    The Company limits its Credit  Exposure by doing business  principally  with
    highly rated counterparties.  In certain circumstances, the Company may also
    require a  counterparty  to post  marketable  securities,  principally  U.S.
    government  agency and U.S. Treasury  securities,  as collateral in order to
    reduce the amount of the Company's credit exposure. The Company has obtained
    collateral of approximately $4.8 million related to Derivative  Transactions
    as at May 29, 1998.

    The Company also limits its Credit Exposure by observing certain limitations
    on new Derivative Transactions. If such limits exceed management's criteria,
    the Company will not enter into any  transaction  which increases that risk.
    The calculation of certain of these limitations  incorporates the net assets
    of the  Company's  general  partner  which  is  ultimately  liable  for  the
    Company's obligations (see Note 7).

    A summary of the notional or contractual  amounts (U.S. dollars in millions)
    of  the  Company's  Derivative  Transactions  by  principal   characteristic
    follows.  It should be noted that notional amount is not a measure of market
    or credit risk.

<TABLE>
<CAPTION>
                                                NOVEMBER 28, 1997       MAY 29, 1998
                                                -----------------       ------------
<S>                                             <C>                      <C>
   Non-affiliates
     Interest rate swap agreements                   $5,809                $4,681
     Currency options written                         1,115                   812
     Currency options purchased                         384                   321
     Interest rate options written                    1,471                 1,117
     Interest rate options purchased                  1,787                 1,549
     Currency and other swap agreements                 162                   162
     Foreign currency forwards                        1,552                   201
     Equity options purchased                            84                   104

   Affiliates
     Interest rate swap agreements                   $8,003                $6,361
     Currency options written                           396                   321
     Currency options purchased                       1,103                   812
     Interest rate options written                    1,792                 1,525
     Interest rate options purchased                  2,031                 1,710
     Currency and other swap agreements                 893                   789
     Foreign currency forwards                        1,535                   186
</TABLE>


    The notional amount of Derivative  Transactions with affiliates differs from
    that with  non-affiliates  generally due to a different  notional  amount of
    affiliate  versus  non-affiliate  transactions  guaranteed,  as  well  as to
    Derivative  Transactions  between the Company and affiliates which hedge the
    Company's  interest rate or currency  exposure on surplus cash flow from its
    portfolio, or which are intended to mitigate total Credit Exposure.

    As described  in Note 1,  Derivative  Transactions  are carried at estimated
    fair value,  with the  resulting  gains and losses  recognized  currently as
    intermediation  profit.  The fair values of  Derivative


                                    Continued
                                     - 10 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------


    Transactions  as of  November  28,  1997 and May 29,  1998  and the  average
    monthly fair values of such  instruments  for the fiscal year ended November
    28, 1997 and the six fiscal months ended May 29, 1998 are as follows:

<TABLE>
<CAPTION>
(U.S. dollars in millions)             AS OF NOVEMBER 28, 1997          AS OF MAY 29, 1998
                                      -------------------------      -------------------------
                                      Assets        Liabilities      Assets        Liabilities
                                      ------        -----------      ------        -----------
<S>                                   <C>           <C>              <C>           <C>
   Derivative Transactions
         Non-affiliates               $173.0          $154.0          $150.8          $129.7
         Affiliates                     19.6             0.0            11.2             0.0
</TABLE>

<TABLE>
<CAPTION>
                                               Average Monthly Fair Value
                                               (U.S. dollars in millions)

                                     TWELVE FISCAL MONTHS ENDED       SIX FISCAL MONTHS ENDED
                                           NOVEMBER 28, 1997                 MAY 29, 1998
                                      -------------------------      -------------------------
                                      Assets        Liabilities      Assets        Liabilities
                                      ------        -----------      ------        -----------
<S>                                   <C>           <C>              <C>           <C>
   Derivative Transactions
         Non-affiliates               $175.1          $131.2         $161.1           $135.8
         Affiliates                     14.0             0.0           11.6              0.0

</TABLE>

4.  RELATED PARTY TRANSACTIONS:
    --------------------------

    In the  ordinary  course of  business,  the Company  enters into hedging and
    performance guarantee transactions with affiliates. Substantially all of the
    Company's  Derivative  Transactions  involved  some  degree of hedging  with
    affiliates.

    As of May 29,  1998,  the Company had $434  thousand of cash  deposited in a
    brokerage account with an affiliate.

    During 1997,  the Company paid  approximately  $702 thousand to an affiliate
    pursuant to an  origination  agreement  for services  rendered in connection
    with the issuance of certain of the Company's medium-term notes. The Company
    has  deferred  and is  amortizing  this cost  over the lives of the  related
    notes.

    In  accordance  with  agreements  with  certain  affiliates,  technical  and
    administrative  services  may be  provided  to  the  Company  for an  amount
    representing 105% of the cost incurred. In addition, the Company has entered
    into a custodian  and space  sharing  agreement  with another  affiliate for
    which an  agreed-upon  fee per annum is charged.  The Company  also  obtains
    brokerage  and  custodial  services  from  affiliates  at market  rates.  In
    aggregate,  for the six fiscal  months  ended May 30, 1997 and May 29, 1998,
    approximately $84 thousand and $133 thousand, respectively, were charged for
    such services.

5.  INVESTMENT IN AFFILIATE:
    -----------------------

    The  Company  owns an  approximate  2% general  partnership  interest  in GS
    Financial Products  International,  L.P. ("FPI") and an additional  indirect
    limited partnership interest in FPI. The Company accounts for its investment
    in FPI  under the  equity  method  because  it is not the  managing  general
    partner of FPI.

                                    Continued
                                     - 11 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------

    FPI is engaged in a business  similar to that of the Company.  As of May 29,
    1998, its assets consist principally of cash and cash equivalents and equity
    securities of entities  organized  under  Japanese law. Under Cayman Islands
    law,  as a general  partner,  the  Company  would be  liable  for all of the
    liabilities  of  FPI if the  assets  of FPI  were  inadequate  to  meet  its
    obligations.  As of May 29, 1998, FPI had total liabilities of $160 million.
    The Company,  after analyzing the financial position,  results of operations
    and  cash  flows  of FPI,  believes  that  FPI  will  be  able  to meet  its
    obligations under its outstanding liabilities. Accordingly, the Company does
    not believe that it is necessary to, and has not, established a reserve with
    respect to FPI's obligations under its liabilities.

    As of May 29, 1998,  FPI's long-term debt securities were rated Aaa, AAA and
    AAA by Moody's Investors Service, Inc., S&P and Fitch, respectively.

    FPI's  functional  currency is the Japanese  yen, and the amounts  presented
    below were translated at the appropriate yen/dollar exchange rate.

                         Selected financial data for FPI
                           (U.S. dollars in millions)


                                                              MAY 29, 1998
                                     NOVEMBER 28, 1997         (UNAUDITED)
                                     -----------------        ------------

    Total assets                           $229                   $189
    Total liabilities                       197                    160
    Partners' capital                        32                     29

6.  LONG-TERM BORROWINGS:
    --------------------

    The Company has issued both principal protected and non-principal  protected
    Medium-Term  Notes  ("Notes").  The payments on the Notes are  determined by
    reference to the performance of a single equity security or an equity index.
    The Company's  obligations to the holders of the Notes will fluctuate  based
    on the closing  price of the  applicable  equity  security or equity  index.
    Certain of the Notes are subject to  redemption at the option of the Company
    if certain conditions are met. The terms of the Company's  outstanding Notes
    linked to a single stock in one case allow,  and in the other case  require,
    the holder to exchange the Notes into an amount of the underlying  security.
    Hedging  of  equity-linked  Notes  has  utilized  substantially  all  of the
    proceeds from the issuance of such Notes.

    The Company has bifurcated,  where  applicable,  the proceeds from the Notes
    into  the  underlying   principal  component  and  the  embedded  Derivative
    Transactions. The amounts allocated to the principal component will accrete,
    under the effective  interest rate method,  to the stated  principal  amount
    over time. The embedded  Derivative  Transactions  are recorded at estimated
    fair value.

    The Company has purchased equity  securities and exchange traded options and
    has  entered  into  various  Derivative   Transactions  with  affiliates  to
    eliminate  its market  risk on the Notes.  (See Note 3 for a  discussion  of
    Credit  Exposure on Derivative  Transactions.)  The fixed  interest rates on
    Notes  linked to an equity  index have been  effectively  converted  to U.S.
    dollar-based  floating  interest  rate  costs by  entering  into  Derivative
    Transactions  with  affiliates.  The  gains and  losses on these  Derivative
    Transactions  hedging the principal  component are deferred and the periodic
    receipts and payments are recognized as adjustments to interest  expense and
    are accrued over the life of the Notes.  For the six fiscal months ended May
    29,  1998,  interest  expense  on Notes  linked  to a single  stock was $3.2
    million,  which was primarily offset by amounts recorded in interest income.
    As discussed in Note 1,

                                    Continued
                                     - 12 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------

    securities owned are recorded at fair value and the Derivative  Transactions
    hedging the embedded Derivative  Transactions are recorded at estimated fair
    value.

<TABLE>
<CAPTION>

                                                                   NOVEMBER 28, 1997      MAY 29, 1998
                                                                   -----------------      ------------
<S>                                                                <C>                    <C>
    Nikkei Indexed Notes due December 22, 2000(1)                      $ 52,008              $ 53,942

    S&P Enhanced Stock Index Growth Notes due August 9,                 94,380                105,988
    2002(2)

    7% Mandatorily Exchangeable Notes due July 23, 1999(3)              16,808                12,021
    (Subject to Mandatory Exchange into Shares of Common Stock
    of Oxford Health Plans, Inc.)

    3% Citicorp Exchangeable Notes due August 28, 2002(4)               113,293               120,215
                                                                        -------               -------
                                                                       $276,489              $292,166
                                                                        =======               =======
<FN>
(1) The $40 million face amount of Nikkei Indexed Notes are principal  protected
    and have no stated coupon.  The carrying value includes an embedded  written
    option to the note  holders of $19.0  million as at  November  28,  1997 and
    $19.9 million as at May 29, 1998.

(2) The $73 million  face amount of S&P  Enhanced  Stock Index  Growth Notes are
    principal  protected and have no stated coupon.  The carrying value includes
    an  embedded  written  option to the note  holders  of $40.1  million  as at
    November 28, 1997 and $49.9 million as at May 29, 1998.

(3) The 7% Mandatorily  Exchangeable  Notes due July 23, 1999 do not have a face
    amount,  but  had an  initial  principal  amount  of  $40.8  million,  which
    represented  477,865 notes at the  prevailing  market price of Oxford Health
    Plans,  Inc.  common  stock on the date of issue.  The  principal  repayment
    amount will be  determined  by the closing price of the Oxford Health Plans,
    Inc.  common stock at maturity  and,  accordingly,  the carrying  value will
    fluctuate  based upon the prevailing  market price of the common stock.  The
    ability of the note holders to participate in the appreciation of the Oxford
    Health Plans, Inc. common stock is limited and cannot exceed a closing price
    of $129.77 per note at maturity.  The carrying  value  includes the embedded
    Derivative  Transactions  of ($29.4)  million as at  November  28,  1997 and
    ($32.6) million as at May 29, 1998.

(4) The $120 million face amount of Citicorp  Exchangeable  Notes are  principal
    protected and are exchangeable in $250,000 increments by the note holders at
    the  rate of 1,455  shares  of  Citicorp  common  stock  per  increment.  In
    addition,  the Notes are  redeemable  by the Company at various  times after
    September 14, 1999 at the face amount,  plus accrued  interest,  if the note
    holders  have not  exercised  their  exchange  option.  The  carrying  value
    includes of the embedded Derivative Transactions,  net of $8.6 million as at
    November 28, 1997 and $16.4 million as at May 29, 1998.
</FN>
</TABLE>

    Including the impact of the Derivative  Transactions,  the weighted  average
    interest rate for the Notes was 5.49% as of May 30, 1997 and 4.82% as of May
    29, 1998.

7.  LIABILITY OF GENERAL PARTNER:
    ----------------------------

    The  Company's  sole general  partner is GS  Financial  Products US Co. (the
    "Corporate  General  Partner").  Under Cayman  Islands  law,  the  Corporate
    General Partner,  but not its  shareholders,  would be liable for all of the
    obligations  of the Company if the assets of the Company were  inadequate to
    meet its obligations.  The sole business of the Corporate General Partner is
    to manage the Company.

    The assets of the Corporate General Partner consist principally of cash. The
    Corporate  General  Partner  had assets of  approximately  $2.8  million and
    equity of  approximately  $2.2  million as of November  28, 1997 and May 29,
    1998.

                                    Continued
                                     - 13 -

<PAGE>


                        GS FINANCIAL PRODUCTS U.S., L.P.
                     NOTES TO CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)
                                   -----------

8.  INCOME TAXES:
    ------------

    The Company, as a partnership,  is not subject to U.S. federal income taxes.
    Prior to January 1, 1997,  the  Company  was  required  by U.S.  federal tax
    regulations to withhold income tax on behalf of its partners.  As of January
    1, 1997,  the Company is no longer  required to withhold  taxes on behalf of
    its partners under U.S. federal tax regulations.

    Certain  of  the  Company's  income  is  subject  to  a  4%  New  York  City
    unincorporated  business tax. The  statements of income for the three fiscal
    months  and the six  fiscal  months  ended  May 30,  1997 and May 29,  1998,
    include a provision for unincorporated  business tax on income earned by the
    Company related to doing business in New York City.


                                    Continued
                                     - 14 -

<PAGE>


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

    OVERVIEW

    GS Financial  Products U.S., L.P. (the  "Company") is a derivative  products
    company engaged in the business of entering into, as principal or guarantor,
    a variety of types of  derivative  transactions,  principally  interest rate
    swaps, interest rate options (e.g., interest rate caps, interest rate floors
    and options on interest  rate  swaps),  currency  swaps and  options,  index
    swaps,  commodity swaps and options,  and forward  contracts  (collectively,
    "Derivative Transactions"). Generally, the Company enters into or guarantees
    Derivative  Transactions in situations where two or more counterparties wish
    to enter into one or more Derivative  Transactions  between themselves,  but
    want the  Company  to  substitute  its credit for that of one or more of the
    counterparties. In accordance with market practice, the Company does this by
    entering  into  each  of  such  transactions  directly  as  principal.  Such
    Derivative  Transactions may also include the use of futures  contracts,  or
    the purchase of the underlying instruments subject to the transactions, such
    as  foreign  currency,  physical  commodities  and  securities.   Derivative
    Transactions  entered into or guaranteed by the Company consist  principally
    of  interest  rate swaps,  interest  rate  options,  index  swaps,  currency
    options,  currency  forwards and currency swaps  denominated in a variety of
    currencies.  In addition,  from time to time the Company  issues  structured
    notes.

    At May 29, 1998,  the Company had entered into or  guaranteed  $16.9 billion
    notional  amount of interest rate swaps and options,  $3.6 billion  notional
    amount of currency  options,  forwards and swaps and $0.1  billion  notional
    amount of equity options with a total of 60 counterparties.

    In general,  the  Company  refers to  transactions  where all of its payment
    obligations  or delivery  obligations  can be met from cash flow or delivery
    obligations  from  one or  more  transactions  in  its  portfolio  as  being
    "hedged". It is important to note in this regard that the Company hedges its
    cash flow on a portfolio basis,  not on a transaction by transaction  basis.
    Accordingly,   any  particular  payment  or  delivery   obligation  under  a
    transaction may not be offset with a single corresponding transaction.

    Substantially  all of the Company's  Derivative  Transactions  involved some
    degree  of  hedging  with  affiliates.  The  Company  has  entered  into  or
    guaranteed  $11.7 billion  notional amount of Derivative  Transactions  with
    affiliates  principally to hedge exposures on third-party  transactions.  In
    general,  the notional  amount of Derivative  Transactions  with  affiliates
    exceeds  that with  non-affiliates  due to the  greater  notional  amount of
    affiliate  versus  non-affiliate   transactions   guaranteed,   as  well  as
    Derivative  Transactions  between the Company and affiliates which hedge the
    Company's  interest rate or currency  exposure on surplus cash flow from its
    portfolio, or which are intended to mitigate total credit risk.

    As of  May  29,  1998,  the  Company  had  equity-linked  Medium-Term  Notes
    outstanding  with a carrying value of $292 million.  The Company  expects to
    continue to issue equity-linked Medium-Term Notes in the future. The Company
    intends to utilize  most of the  proceeds  received  from such  issuances to
    acquire   shares   of   common   stock,    purchase    exchange-traded   and
    over-the-counter  options  and enter into  interest  rate and  equity-linked
    swaps  with  affiliates  to hedge  its  obligations  under  the  Notes.  The
    remainder of the proceeds  from each issuance will be added to the Company's
    working capital to support its operating activities.

    Since October 1997, The Goldman Sachs Group, L.P. ("Group") has undertaken a
    review of the  operations  of the Company and certain  other  affiliates  of
    Group engaged in the derivative  products  business in order to reassess the
    scope of their activities,  to evaluate the level and nature of staffing and
    to review the procedures  that are in place to handle the type and volume of
    businesses  that they may  pursue.  During this  review,  the Company and GS
    Financial Products International, L.P. ("FPI") have not entered into any new
    Derivative  Transactions and have not issued any new debt  securities.  This
    lack of  activity  by the  Company has  negatively  affected  the  Company's
    results  of  operations  for the  first  two  fiscal  quarters  of 1998.  In
    addition,  this lack of activity is expected to have a significant

                                     - 15 -

<PAGE>


    negative effect on the Company's  results of operations in the third quarter
    of Fiscal 1998, and it may affect later  quarters  depending upon the timing
    of the completion and implementation of the review.

    As the year 2000  approaches,  an issue has emerged  regarding  how existing
    application  software programs and operating systems can distinguish between
    the year 2000 and the year 1900. Systems that do not recognize the year 2000
    could generate erroneous data or fail.

    The Company  recognizes the need to ensure that its  operations  will not be
    adversely  affected  by Year 2000  software  failures.  As  discussed  under
    Footnote 4 to the condensed financial  statements included in this Form 10-Q
    (Related  Party  Transactions),  the Company's  administrative  services are
    provided through a custodian agreement.  As a result, the Company is relying
    on Group and its  affiliates  to address the Year 2000 issue  properly.  The
    Company  has been  advised  by Group  that  Group  and its  affiliates  have
    assessed  the  computer  systems  on  which  the  Company  relies  and  have
    established a process for evaluating and managing the risks  associated with
    this problem.  Based on this advice,  the Company  currently does not expect
    that  the Year  2000  issue  will  have a  material  adverse  effect  on its
    financial position, results of operations or cash flows.

    RESULTS OF OPERATIONS

    Changes in the Company's  revenues are highly dependent on the volume,  term
    and  type  of  new  transactions  originated.  Derivative  Transactions  are
    recorded at their estimated fair value. As a result,  a substantial  portion
    of  the  intermediation  profit  from  new  Derivative  Transactions  may be
    recognized  upon  entering  into such  transactions.  Hence,  the  Company's
    profitability may be extremely  variable from quarter to quarter,  depending
    on the volume, term and type of origination.

    Although  certain  of the  interest  rate  swaps  in the  Company's  current
    portfolio  require  payments  in  currencies  other than U.S.  dollars,  the
    Company has entered into  Derivative  Transactions  with affiliates of Group
    which entitle it to receive equal or greater amounts of the same currencies.
    To the extent that the  Company  has or is  entitled  to receive  amounts of
    currencies  other  than the U.S.  dollar,  which  amounts  are not needed to
    service the Company's  obligations,  the Company's reported earnings will be
    affected  by  changes  in the  value  (expressed  in U.S.  dollars)  of such
    currencies.  However,  as of May 29, 1998, the Company does not consider its
    exposure  to  currencies  other than the U.S.  dollar to be  material to its
    financial condition since, even if the Company were to realize no value from
    any currencies other than the U.S. dollar, its net worth would be reduced by
    less than 1%. As the  Company is unable to predict  the  movement of foreign
    currencies,  the Company is unable to predict whether its net worth would be
    reduced as a result of such exposure.

    Changes in interest  rates will  change the present  value of any cash flows
    which the  Company  is  entitled  to  receive in the  future.  The  Company,
    therefore,  may experience  fluctuations in reported earnings as a result of
    changes in interest  rates.  However,  the sensitivity as of May 29, 1998 of
    the  Company's  portfolio at that date to interest  rates is such that a one
    percentage point adverse change in interest rates would reduce the Company's
    net worth by less than 1%. As the Company is unable to predict the  movement
    of interest  rates,  the Company is unable to predict  whether its net worth
    would be reduced as a result of such exposure.

    Neither  the  Company  nor its  partners is subject to any income or profits
    tax, capital gains tax, capital transfer tax, estate duty or inheritance tax
    under the laws of the Cayman  Islands.  Further,  the Company has obtained a
    Tax Exemption Certificate from the Governor of the Cayman Islands,  which is
    effective  for 50 years  from  March 3,  1992,  which  provides  that no law
    thereafter  enacted  in the  Cayman  Islands  imposing  any tax on  profits,
    income,  capital  gains or  appreciation  may  apply to the  Company  or any
    partner thereof.

    The Company, as a partnership,  is not subject to U.S. federal income taxes.
    Prior to January 1, 1997,  the Company was required by United States federal
    tax  regulations  to withhold  income tax on behalf of its  partners.  As of
    January 1, 1997,  the Company is no longer  required  to  withhold  taxes on
    behalf of its partners under U.S. federal tax regulations.


                                     - 16 -

<PAGE>


    Certain  of  the  Company's  income  is  subject  to  a  4%  New  York  City
    unincorporated  business tax. The  statements of income for the three fiscal
    months and the six fiscal months ended May 29, 1998 and May 30, 1997 include
    a provision for unincorporated  business tax on income earned by the Company
    related to doing  business  in New York City.  Depending  upon the manner in
    which the business of the Company  will be operated in other  jurisdictions,
    there is a possibility that one or more such jurisdictions  would impose tax
    on the profits of the Company.

    THREE FISCAL  MONTHS ENDED MAY 29, 1998 VERSUS THREE FISCAL MONTHS ENDED
    MAY 30, 1997

    As described in "Management's Discussion and Analysis of Financial Condition
    and Results of Operations--Overview" above, Group has undertaken a review of
    the operations of the Company and certain other  affiliates of Group engaged
    in the derivative products business.  Since the commencement of this review,
    the  Company  has  not  entered  into  nor  guaranteed  any  new  Derivative
    Transactions.  This lack of activity by the Company has negatively  affected
    the Company's results of operations in the first two fiscal quarters of 1998
    relative to the same fiscal quarters of the prior year.

    For the fiscal quarter ended May 29, 1998, the Company reported revenues net
    of interest expense of $2.3 million,  consisting principally of net interest
    income.  This  represented  a decrease in reported  revenues net of interest
    expense of 22% compared to the fiscal quarter ended May 30, 1997. During the
    period,  the  Company  did not enter into or  guarantee  any new  Derivative
    Transactions due to the aforementioned review by Group. The Company incurred
    interest  expense of $3.3 million  during the fiscal  quarter  ended May 29,
    1998.

    For the  three  fiscal  months  ended May 30,  1997,  the  Company  reported
    revenues  net  of  interest   expense  of  $2.9  million,   which  consisted
    principally  of  intermediation  profits of $1.6  million  and net  interest
    income of $1.3  million.  During the three fiscal months ended May 30, 1997,
    the Company  entered into or guaranteed  144  Derivative  Transactions  with
    non-affiliates and 147 hedging Derivative Transactions with affiliates.  The
    aggregate notional principal amount of Derivative  Transactions entered into
    or  guaranteed  by the  Company  during the period was $4.2  billion,  which
    resulted in initial  intermediation profit of $1.0 million. The remainder of
    intermediation  profit for the three  fiscal month period ended May 30, 1997
    resulted  principally  from an increase in the present value of the expected
    surplus cash flows from the  Company's  portfolio  due to a reduction in the
    time  remaining  until those cash flows are realized.  The Company  incurred
    interest  expense of $1.6 million  during the three fiscal  months ended May
    30, 1997.

    Interest  income for the fiscal  quarter ended May 29, 1998 was $5.5 million
    or 91% more than the same fiscal period of the previous year, primarily as a
    result of a larger  cash and cash  equivalents  balance.  As a result of the
    aforementioned  review  by  Group,  the  Company  did not earn  any  initial
    intermediation  profit during the fiscal  quarter ended May 29, 1998.  Other
    intermediation  profit was $13 thousand for the fiscal quarter ended May 29,
    1998 compared to other  intermediation  profit of $0.6 million in the fiscal
    quarter ended May 30, 1997. Other intermediation  profit of $13 thousand for
    the  three  fiscal  months  ended May 29,  1998  principally  reflected  the
    recognition of performance fees offset,  to a large extent, by a decrease in
    the present value of the expected  cash flows from the Company's  portfolio.
    The decrease in other  intermediation  profit from the three  fiscal  months
    ended  May  30,  1997 to the  three  fiscal  months  ended  May 29,  1998 of
    approximately  $.6  million  was due to a  reduction  in the  Company's  net
    investment  in Derivative  Transactions  as well as the lack of new business
    due to the review indicated above.  Interest expense of $3.3 million for the
    fiscal  quarter  ended May 29, 1998  increased  significantly  from the $1.6
    million  incurred in the same fiscal  period in 1997.  This increase was the
    result of the increase in the  long-term  debt  outstanding.  The  effective
    weighted  average  interest rate for long-term  borrowings was 4.79% for the
    fiscal  quarter  ended May 29,  1998,  as  compared  to 5.58% for the fiscal
    quarter ended May 30, 1997.

    Operating  expenses for the three fiscal months ended May 29, 1998 were $306
    thousand,  compared  to $137  thousand in the fiscal  quarter  ended May 30,
    1997. Fees and expense  reimbursement  to Group  affiliates  included within
    operating  expenses  were  $95  thousand  and $42  thousand  for the  fiscal
    quarters ended May 29, 1998 and May 30, 1997, respectively.  Other operating
    expenses  were $211  thousand  and $95  thousand  for the three fiscal month
    periods ended May 29, 1998 and May 30, 1997,  respectively.  The increase in
    operating  expenses was  primarily  due to an increase in the level of legal
    and   accounting   expenses   incurred  by  the  Company   relating  to  the
    aforementioned review and amortization of debt issuance costs.

                                     - 17 -

<PAGE>


    Net  income of $1.9  million  for the  fiscal  quarter  ended  May 29,  1998
    decreased by 30% or $0.8 million from the fiscal  quarter ended May 30, 1997
    net income of $2.7  million.  This decrease was primarily due to the lack of
    activity described above. Total assets as of May 29, 1998 were $581 million,
    consisting   principally   of   Derivative   Transactions,   cash  and  cash
    equivalents, and securities owned.

    SIX FISCAL  MONTHS ENDED MAY 29, 1998 VERSES SIX FISCAL MONTHS ENDED MAY 30,
    1997

    For the six fiscal months ended May 29, 1998, the Company reported  revenues
    net of  interest  expense of $4.7  million,  consisting  principally  of net
    interest  income of $4.5  million.  This  represented a decrease in reported
    revenues net of interest  expense of 39%  compared to the six fiscal  months
    ended May 30,  1997.  During the  period,  the Company did not enter into or
    guarantee  any  new  Derivative  Transactions due to  the  review  by  Group
    described above. The other intermediation profit for this period principally
    resulted from the recognition of the residual performance  guarantee fees on
    transactions  which were  terminated  prior to original  maturity due to the
    early termination of the underlying  Derivative  Transactions at the request
    of the counterparties. The Company incurred interest expense of $6.6 million
    during the six fiscal months ended May 29, 1998.

    For the six fiscal months ended May 30, 1997, the Company reported  revenues
    net of interest  expense of $7.8 million,  which  consisted  principally  of
    intermediation  profits  of $6.0  million  and net  interest  income of $1.8
    million.  During the six  fiscal  months  ended May 30,  1997,  the  Company
    entered into or guaranteed 277 Derivative  Transactions with non-affiliates,
    and 282 hedging  Derivative  Transactions  with  affiliates.  The  aggregate
    notional  principal  amount  of  Derivative  Transactions  entered  into  or
    guaranteed by the Company during the period was $7.8 billion, which resulted
    in  initial   intermediation  profit  of  $4.0  million.  The  remainder  of
    intermediation  profits  for this  period  resulted  from an increase in the
    present  value  of the  expected  surplus  cash  flows  from  the  Company's
    portfolio  due to a reduction in the time  remaining  until those cash flows
    are realized.  The Company incurred  interest expense of $3.2 million during
    the six fiscal months ended May 30, 1997.

    Interest  income of $11.1  million for the first six fiscal months ended May
    29, 1998  increased by $6.1 million or 122% over the six fiscal months ended
    May 30,  1997  due to  higher  cash and cash  equivalent  balances.  Initial
    intermediation  profit  decreased from $4.0 million for the six months ended
    May 30,  1997 to zero for the six months  ended May 29, 1998 due to the lack
    of new  transactions  entered  into  during  such  period as a result of the
    aforementioned  review by Group. Other intermediation  profit decreased $1.8
    million  to $231  thousand  for the six  fiscal  months  ended  May  29,1998
    compared to other  intermediation  profit of $2.0  million in the six fiscal
    months of 1997.  Other  intermediation  profit of $231  thousand for the six
    fiscal months ended May 29, 1998  reflected the  recognition  of performance
    guarantees offset by a decrease in the present value of the expected surplus
    cash  flows  from  the   Company's   portfolio.   The   decrease   in  other
    intermediation  profit from the six fiscal  months ended May 30, 1997 to the
    six fiscal months ended May 29, 1998 principally  reflects a decrease in the
    average net investment in Derivative Transactions.  Interest expense of $6.6
    million for the six fiscal months ended May 29, 1998 increased significantly
    from the $3.2 million incurred in the same fiscal period in 1997 as a result
    of the  increase  in long  term debt  outstanding.  The  effective  weighted
    average  interest rate for long term borrowings was 4.82% for the six months
    ended May 29 1998.

    Operating  expenses  for the six fiscal  months ended May 29 ,1998 were $683
    thousand,  compared to $316  thousand in the six fiscal months ended May 30,
    1997. Fees and expense  reimbursement to Group  affiliates  within operating
    expenses  were $133  thousand  and $84  thousand  for each of the six fiscal
    month periods ended May 29 ,1998 and May 30, 1997. Other operating  expenses
    were $550 thousand and $232 thousand for the six fiscal months periods ended
    May 29, 1998 and May 30, 1997,  respectively,  and consisted  principally of
    legal, accounting and rating agency fees. The increase in operating expenses
    was  primarily  due to an  increase  in the  level of legal  and  accounting
    expenses  incurred by the  Company  relating  to  aforementioned  review and
    amortization of debt issuance costs.

    Net income of $3.9  million  for the six fiscal  months  ended May 29,  1998
    decreased by 45% or $3.2  million  from the six fiscal  months ended May 30,
    1997 net income of $7.1  million.  Total assets as of May 29, 1998 were $581
    million,  consisting principally of Derivative  Transactions,  cash and cash
    equivalents and securities owned.


                                     - 18 -

<PAGE>


    Net cash  provided by operating  activities  during the six months ended May
    29, 1998 was $10.1 million, which primarily reflected receipts of cash which
    reduced  the  Company's  net  investment  in  Derivative  Transactions.   In
    comparison,  for the six fiscal  months ended May 30, 1997 net cash provided
    by operating activities was $76.8 million which primarily reflected receipts
    exceeding  payments on  Derivative  Transactions,  including  the receipt of
    certain  payments under Derivative  Transaction  with  affiliates,  prior to
    their original maturity.

    LIQUIDITY AND CAPITAL RESOURCES

    The Company  conducts its business in a manner designed to require that cash
    payments to the Company  from its  portfolio,  taking  into  account  market
    fluctuations and the possibility of default, will be sufficient to make when
    due all  required  payments  on all  the  Company's  liabilities,  including
    payments of principal and interest on borrowings.  The Company needs capital
    principally to absorb  potential  losses due to  counterparty  defaults.  If
    counterparties  were to default on their  obligations to the Company,  these
    losses could be  substantial.  However,  based on the credit  quality of its
    counterparties  (including  affiliates),  the  Company  does  not  currently
    anticipate any default losses and has not recorded any provisions for credit
    losses.

    The Company  believes  that the best  measure,  at any point in time, of its
    credit  exposure to a particular  counterparty is the cost it would incur to
    replace the  obligations of that  counterparty  if it defaulted,  net of any
    high quality marketable securities posted as collateral by the counterparty.
    The Company  believes  that under current  market  conditions it could enter
    into  replacement  contracts for all of its contracts if the  counterparties
    were to default.  However,  there can be no assurance that the Company could
    enter into such  replacement  contracts due to factors beyond the control of
    the Company,  such as the limited  liquidity of many of the Company's assets
    and the potential  unavailability of suitable replacement  contracts.  Where
    several transactions with one counterparty are subject to a master agreement
    which  provides  for  netting  and which the  Company  believes  is  legally
    enforceable  under  relevant  law,  the  Company   calculates  the  exposure
    resulting from those  transactions on a net basis, i.e., adding the positive
    and negative  values;  and where the  transactions are not subject to such a
    netting  agreement,  the Company  calculates  its exposure on a gross basis,
    i.e., adding only positive values. This method is identical to that used for
    calculating the amount of Derivative  Transactions recorded on the Company's
    balance sheet.  As a result,  at any point in time, the Company's  aggregate
    credit  exposure in respect of an asset  equals the cost of  replacing  such
    asset less the value of any collateral  posted by the  counterparty  and any
    Derivative  Transactions structured on a limited recourse basis. The Company
    has applied  Financial  Accounting  Standards Board  Interpretation  No. 39,
    "Offsetting  of  Amounts  Relating  to  Certain  Contracts",  for  financial
    reporting purposes for all periods presented.

    In certain  circumstances,  the Company may reduce its credit  exposure to a
    counterparty   by  requiring  that  the   counterparty   deposit  margin  or
    collateral.  When  accepting  margin or  collateral,  the Company  generally
    accepts only high quality  marketable  securities (e.g., U.S. Treasury bonds
    or notes and securities issued or backed by U.S. governmental agencies). The
    Company  calculates  credit exposure net of collateral when it believes that
    it has a perfected security interest in such collateral under an enforceable
    agreement.

    The composition,  at November 29, 1996,  November 28, 1997 and May 29, 1998,
    of the Company's  credit exposures is shown in the tables below according to
    the long-term debt ratings of the obligors by S&P rating and by the industry
    and location of the obligors.  (Totals do not equal Derivative  Transactions
    reported as assets  principally  because credit  exposures  include cash and
    cash  equivalents  and exclude  certain  Derivative  Transactions  where the
    Company   believes  that  it  does  not  have  credit  risk  --  e.g.,   any
    collateralized portion of Derivative Transactions reported as assets and any
    Derivative Transactions structured on a limited recourse basis.) At November
    29, 1996,  November 28, 1997 and May 29, 1998, the Company's  counterparties
    consisted  largely of banks located in Europe,  North America and Japan,  as
    well as  affiliates  of Group.  It is important  to note that the  Company's
    credit exposures will fluctuate as a result of new transactions,  as well as
    changes in the replacement cost of existing  transactions due to changes in,
    among other things, the level of indices to which

                                     - 19 -

<PAGE>


    transactions are linked,  supply and demand for particular  transactions and
    the time remaining until maturity of the transactions.

<TABLE>
<CAPTION>
                                             Current Credit Exposure - By S&P Rating of Obligor:
                                                          (U.S. dollars in millions)


                                  NOVEMBER 29, 1996             NOVEMBER 28, 1997               MAY 29, 1998
                              -----------------------         ---------------------        -----------------------
S&P Rating:                      $              Percent          $           Percent         $             Percent
- -------------------           ------            -------       ------         -------       ------          -------
<S>                           <C>              <C>            <C>           <C>           <C>             <C>
   AAA                        $125.3             34.0 %       $127.8          28.8 %       $124.9           29.1 %
   AA+                          10.0              2.7           77.1          17.4           63.1           14.7
   AA                           31.9              8.7           70.4          15.9           31.5            7.3
   AA-                          23.6              6.4           33.2           7.5          121.4           28.2
   A+                           84.1             22.8           86.1          19.4           54.0           12.6
   A                            48.8             13.2           11.0           2.5            8.1            1.9
   A-                           45.1             12.2           37.1           8.4           18.2            4.2
   Below A-                      0.0              0.0            0.3           0.1            8.6            2.0
                              ------            ------        ------         -----         ------          -----
         Total                $368.8            100.0 %       $443.0         100.0 %       $429.8          100.0 %
                               =====            ======         =====         =====         ======          =====
</TABLE>


<TABLE>
<CAPTION>
                                        Current Credit Exposure - By Country of Obligor's Headquarters:
                                                           (U.S. dollars in millions)


                                  NOVEMBER 29, 1996             NOVEMBER 28, 1997               MAY 29, 1998
                               ----------------------        ----------------------        ---------------------

Country:                          $           Percent           $           Percent          $           Percent
- -------------------            ------         -------        ------         -------        ------        -------
<S>                           <C>             <C>           <C>            <C>            <C>           <C>
  U.S.                         $178.7           48.4 %       $253.2          57.2 %        $230.8          53.7%
  Switzerland                    28.3            7.7           70.3          15.9            51.3          11.9
  France                         65.5           17.7           58.6          13.2            36.6           8.5
  Germany                         6.9            1.9           36.9           8.3            60.3          14.0
  Japan                          69.7           18.9           24.0           5.4            12.1           2.8
  Netherlands                    17.6            4.8            0.0           0.0            38.1           8.9
  Other                           2.1            0.6            0.0           0.0             0.6           0.2
                                -----          -----          -----         -----           -----         -----
                  Total        $368.8          100.0 %       $443.0         100.0 %        $429.8         100.0 %
                                =====          =====          =====         =====           =====         =====
</TABLE>


<TABLE>
<CAPTION>
                                               Current Credit Exposure - By Obligor Industry:
                                                         (U.S. dollars in millions)


                                    NOVEMBER 29, 1996           NOVEMBER 28, 1997                MAY 29, 1998
                                  ----------------------      ----------------------        ----------------------
Industry:                             $          Percent          $          Percent          $           Percent
                                  ------         -------      ------         -------        ------        -------
<S>                              <C>            <C>          <C>            <C>            <C>           <C>
  Banks                           $257.7          69.9 %      $336.5          76.0 %        $323.7          75.3%
  Financials                        43.3          11.7          60.2          13.5            36.0           8.4
  Industrials                       48.4          13.1          28.7           6.5            28.4           6.6
  Government Agencies               19.4           5.3          17.6           4.0            41.7           9.7
                                   -----         -----         -----         -----          ------         -----
          Total                   $368.8         100.0 %      $443.0         100.0 %        $429.8          100.0 %
                                   =====         =====         =====         =====          ======         ======
</TABLE>

    The  Company  has  entered  into and  expects  to  continue  to  enter  into
    transactions  with FPI or Goldman  Sachs  Capital  Markets,  L.P.  ("GSCM"),
    (obligations of GSCM being unconditionally  guaranteed by Group) in order to
    hedge  transactions  with third  parties.  At May 29, 1998,  the Company had
    $13.5 million of credit exposure to FPI and GSCM, collectively,  as a result
    of  hedging  and  guaranteeing  transactions.  Due to the  level  of  credit
    exposure to Group or its  affiliates  at May 29, 1998,  the


                                     - 20 -


<PAGE>


    Company does not believe that financial information with respect to Group is
    material to investors in the Company's debt securities.

    The Company anticipates that its credit exposures may be highly concentrated
    since  financial  instruments  reported as assets may be  transacted  with a
    limited number of counterparties. At May 29, 1998, the Company had no credit
    exposure  net  of  collateral  exceeding  10%  of its  total  assets  to any
    counterparty.  The Company's largest credit exposure to any one counterparty
    was $51 million, or 8.8% of total assets, to Union Bank of Switzerland which
    was  rated  AA+ by S&P at May 29,  1998.  The  Company  currently  does  not
    anticipate any loss as a result of its credit exposures. Additionally, since
    the Company's  credit exposure to any one  counterparty  does not exceed the
    Company's  net worth,  the Company does not  consider  its credit  exposures
    excessive.

    As of May 29, 1998, the Company was a party to Derivative  Transactions with
    a notional amount of $20.7 billion.  Of these,  $5.2 billion notional amount
    represented  Derivative  Transactions  which could not expose the Company to
    credit risk (e.g., options written and Derivative Transactions structured on
    a limited recourse basis). The composition of the remainder of the Company's
    Derivative   Transactions  by  maturity  and   counterparty  S&P  rating  is
    illustrated  below. It should be noted that notional amount is not a measure
    of market or credit risk.

<TABLE>
<CAPTION>
                                               Notional Amount of Derivative Transactions with
                                                  Potential Credit Exposure - By Maturity:
                                                         (U.S. dollars in millions)


                                 November 29, 1996           November 28, 1997               May 29, 1998
                             ------------------------      ----------------------       ----------------------
                                 $            Percent          $          Percent           $          Percent
                             -------          -------      -------        -------       -------        -------
<S>                         <C>              <C>          <C>            <C>           <C>            <C>
1995-1996                    $   850            3.6 %      $     0          0.0 %       $     0          0.0 %
1997-1999                     12,918           54.0          8,374         40.1           5,765         37.2
2000-2002                      3,000           19.5          4,278         21.5           3,129         20.2
2003-2005                      4,220           10.7          3,621         17.4           2,476         16.0
2006-2021                      2,895           12.2          4,580         22.0           4,122         26.6
                              ------          ------        ------        -----          ------        -----
         Total               $23,883          100.0 %      $20,853        100.0 %       $15,492        100.0 %
                              ======          ======        ======        ======         ======        =====
</TABLE>


<TABLE>
<CAPTION>
                                               Notional Amount of Derivative Transactions With
                                          Potential Credit Exposure - By Credit Quality of Obligor:
                                                         (U.S. dollars in millions)


                                November 29, 1996             November 28, 1997              May 29, 1998
                            -------------------------     -------------------------    ------------------------
S&P Rating:                     $             Percent        $              Percent       $             Percent
                            --------          -------     -------           -------    -------          -------
<S>                        <C>               <C>         <C>             <C>          <C>              <C>
    AAA                     $  2,727           11.4 %     $  3,415          16.4 %     $  1,989          12.8 %
    AA+                          472            2.0            239           1.1            445           2.9
    AA                           696 (a)        2.9            303           1.5            300           1.9
    AA-                        1,133            4.7            438           2.1             50           0.3
    A+                           274            1.1             66           0.3            685           4.4
    A                          1,465            6.1          1,112           5.3            637           4.1
    A-                         1,088            4.6          1,552           7.4            815           5.3
    Below A-                     290 (a)        1.2            114 (a)       0.6            712 (a)       4.6
    Affiliates                15,738           66.0         13,614          65.3          9,859          63.7
                              ------          -----         ------         -----         ------         -----
         Total               $23,883          100.0 %      $20,853         100.0 %      $15,492         100.0 %
                              ======          =====         ======         =====         ======         =====
<FN>
(a) Includes  Derivative  Transactions  which  are  collateralized  in part  and
    therefore reflect reduced credit exposure.
</FN>
</TABLE>

                                     - 21 -

<PAGE>

<TABLE>
<CAPTION>
                                          Notional Amount of Derivative Transactions With Potential
                                            Credit Exposure - By Principal Underlying Index Type:
                                                         (U.S. dollars in millions)


                                   November 29, 1996            November 28, 1997              May 29, 1998
                                -----------------------       ----------------------      ----------------------
                                    $           Percent           $         Percent          $          Percent
                                -------         -------       -------       -------       -------       -------
<S>                            <C>             <C>           <C>           <C>           <C>           <C>
Interest rate                   $19,910          83.4 %       $16,498        79.1 %       $13,361        86.2 %
Currency                          3,923          16.4           4,271        20.5           2,027        13.1
Other                                50           0.2              84         0.4             104         0.7
                                 ------         -----          ------       -----          ------       -----
         Total                  $23,883         100.0 %       $20,853       100.0 %       $15,492       100.0 %
                                 =======        ======         ======       ======         ======       =====
</TABLE>

    The various currencies and their respective  notional amounts,  expressed in
    U.S.  dollars,  to be exchanged  under  currency  options and currency swaps
    outstanding at May 29, 1998 were U.S.  dollars ($628 million),  Japanese yen
    (approximately $219 million),  British pounds  (approximately $123 million),
    Dutch  guilders  (approximately  $251  million),   European  currency  units
    (approximately  $326 million),  German marks  (approximately  $240 million),
    Italian lire (approximately $145 million),  French francs (approximately $65
    million), and Argentine pesos (approximately $30 million).

    The fair values of Derivative  Transactions  as of November 28, 1997 and May
    29, 1998 and the average  monthly  fair values of such  instruments  for the
    fiscal year ended  November 28, 1997 and the fiscal six months ended May 29,
    1998, are as follows:

<TABLE>
<CAPTION>
                                          As of November 28, 1997              As of May 29, 1998
                                        --------------------------          -------------------------
                                        Assets         Liabilities          Assets        Liabilities
                                        ------         -----------          ------        -----------
<S>                                     <C>            <C>                  <C>           <C>
(U.S. DOLLARS IN MILLIONS)

Derivative Transactions
      Non-affiliates                    $173.0            $154.0            $150.8           $129.7
      Affiliates                          19.6               0.0              11.2              0.0
</TABLE>


<TABLE>
<CAPTION>
                                                       Average Monthly Fair Value
                                                       (U.S. dollars in millions)


                                         Twelve fiscal months ended           Six fiscal months ended
                                              November 28, 1997                     May 29, 1998
                                        ----------------------------       -----------------------------
                                        Assets           Liabilities       Assets            Liabilities
                                        ------           -----------       ------            -----------
<S>                                    <C>               <C>              <C>                <C>
Derivative Transactions
      Non-affiliates                    $175.1              $131.2         $161.1               $135.8
      Affiliates                          14.0                 0.0           11.6                  0.0
</TABLE>

    The Company is also a general partner of FPI and, as such,  would ultimately
    be liable for all the obligations of FPI if FPI were  insolvent.  At May 29,
    1998,  FPI  had  total  liabilities  of $160  million.  The  Company,  after
    analyzing the financial  position,  results of operations  and cash flows of
    FPI,  believes  that  FPI  will be able to meet the  obligations  under  its
    outstanding liabilities.  Accordingly,  the Company does not believe that it
    is necessary  to, and has not,  established  a reserve with respect to FPI's
    obligations under its liabilities.

                                     - 22 -


<PAGE>


    As of May 29, 1998,  FPI's long-term debt securities were rated Aaa, AAA and
    AAA by Moody's  Investors  Service,  Inc.,  Standard & Poor's  Ratings Group
    ("S&P") and Fitch IBCA, Inc. ("Fitch"), respectively.

    At May 29, 1998, the Company had $301.5 million of cash and cash equivalents
    available to meet its payment  obligations.  The Company  believes that such
    level of cash and cash equivalents is sufficient to enable it to meet all of
    its current  payment  obligations.  The Company has made,  in the past,  and
    anticipates that, in the future, it will make distributions to its partners.
    However,  such distributions will be limited to ensure the Company's ability
    to meet its obligations is not adversely affected.

    The  Company  may  expand  its  portfolio  by  purchasing   new   Derivative
    Transactions,  principally  from  affiliates  of Group.  The  Company has an
    effective "shelf" registration statement that initially covered $500 million
    of  Medium-Term  Notes.  As of May 29,  1998,  the Company had $266  million
    available for future issuance under such registration statement. The Company
    has issued and  outstanding  $40  million  face amount of Nikkei 225 indexed
    Notes due December 22, 2000;  $73 million face amount of S&P Enhanced  Stock
    Index Growth  Notes due August 9, 2002;  approximately  $41 million  initial
    principal  amount of 7%  Mandatorily  Exchangeable  Notes due July 23,  1999
    (Subject to Mandatory  Exchange into Shares of Common Stock of Oxford Health
    Plans,  Inc.)  ("Oxford");  and $120 million principal amount of 3% Citicorp
    Exchangeable  Notes due  August 28,  2002  ("Citicorp").  The  single  stock
    related Note issuances  (i.e.,  Oxford and Citicorp) are an integral part of
    individually structured Derivative Transactions. Payments on the above Notes
    are determined by reference to the  performance of a single equity  security
    or an equity index. The terms of the Company's outstanding Notes linked to a
    single stock in one case allow, and in the other case require, the holder to
    exchange the Notes into an amount of the  underlying  security.  The Company
    has purchased equity securities and has entered into Derivative Transactions
    with affiliates of Group and purchased  exchange-traded options to eliminate
    its market risk on the Notes.  Hedging of  equity-linked  Notes has utilized
    substantially  all of the  proceeds  from the  issuance of such  Notes.  The
    Company intends to continue to issue equity-linked  Medium-Term Notes in the
    future.  As a result,  the Company's  leverage will increase.  The Company's
    activities also may include  purchasing new instruments,  primarily interest
    rate and currency  swaps,  and entering into hedges which convert the return
    on such Derivative  Transactions  into a fixed or floating rate of return on
    the Company's investment.

    As of May 29, 1998,  securities owned consisted of shares of common stock of
    Oxford Health Plans, Inc. (fair value approximately $8.2 million) and shares
    of common stock of Citicorp (fair value approximately  $104.3 million).  The
    Company  purchased  these  securities  to  hedge  certain  of the  Company's
    exposures  incurred by its issuance of the Oxford and Citicorp Notes, one of
    which is mandatorily exchangeable at maturity into shares of common stock of
    Oxford Health  Plans,  Inc. and the other of which is  exchangeable,  at the
    option of the holder, into shares of Citicorp common stock.

    Partners'  capital is not subject to  withdrawal  or redemption on demand by
    the partners.  All net income  during the six month  periods  ending May 30,
    1997 and May 29, 1998,  respectively,  was retained in partners' capital. At
    May 29, 1998, the Company had $152 million of partners' capital. The Company
    believes  that this  level of  partners'  capital  is  sufficient  for it to
    continue  to  expand  both  the  type  and  the  volume  of  its  Derivative
    Transactions.

    IMPORTANT FACTORS REGARDING FORWARD-LOOKING STATEMENTS

    The Company has made in this Quarterly  Report on Form 10-Q and  anticipates
    that it will  make in  future  filings  with  the  Securities  and  Exchange
    Commission,   in   press   releases   and   otherwise,   written   and  oral
    forward-looking   statements.   Any  statement   concerning   the  Company's
    expectations,  beliefs,  or  intentions  about future  conditions  or events
    should be  considered to be  forward-looking  and should be understood to be
    subject to the factors discussed below, among others, which may cause actual
    results for the Company to differ  materially from those anticipated by such
    forward-looking statements.

    The Company's  expectation  that it will not be subject to market risk, that
    it will receive an equal or greater  payment or delivery with respect to any
    payment or delivery  obligation it incurs,  and that it will

                                     - 23 -

<PAGE>

    have  scheduled  cash sources  that are  available on or before the required
    payment of an  obligation  is  dependent  upon the  absence of  counterparty
    default.  While the  Company has  procedures  in place to monitor the credit
    quality of its  counterparties,  the credit quality of a counterparty may be
    affected  by  economic,  political  and other  events  beyond the  Company's
    control.  Defaults by  counterparties  with large obligations to the Company
    could materially and adversely  affect the Company's  results of operations,
    financial condition and cash flows.

    Group  indirectly  controls the Company and all of its business  activities.
    Group has several  affiliates  that compete with the Company for  Derivative
    Transactions  and  has  its  own  credit  policies  for  counterparties.  No
    assurance  can be given  that Group will not  allocate  transactions  to its
    other  affiliates  or will permit the business of the Company to continue to
    expand. See "Management's Discussion and Analysis of Financial Condition and
    Results of  Operations - Overview"  for a discussion of the recent review by
    Group of the Company's operations.

    The Company expects routinely to enter into transactions with GSCM and other
    affiliates of Group. The obligations of GSCM will be guaranteed by Group and
    the  obligations of other Group  affiliates may also be guaranteed by Group.
    The Company may,  therefore,  have a significant credit exposure to Group in
    the future.  If the Company has a material  exposure to Group,  a default by
    Group would have a material and adverse effect on the Company.

    In certain  circumstances  the Company  anticipates that it would attempt to
    enter into Derivative  Transactions to replace a defaulted transaction or to
    reduce  the risk of  default.  Failure  to  replace a  defaulted  Derivative
    Transaction  or the  inability  to enter into a  Derivative  Transaction  to
    reduce the risk of default  could prevent the Company from  eliminating  the
    market  or  credit  risk  with  respect  to one  or  more  other  Derivative
    Transactions.  The Company's  ability to enter into  replacement  Derivative
    Transactions or other risk reducing Derivative  Transactions will be limited
    by the  availability  of  appropriate  counterparties  willing to enter into
    suitable Derivative Transactions. No assurance can be given that the Company
    will  be  able  to  enter  into  replacement  or  risk  reducing  Derivative
    Transactions.

    The Company  anticipates  that it will continue to depend upon affiliates of
    Group  for  the  performance  of  essential  management,   operational,  and
    administrative  functions and the solicitation of new business.  The failure
    of the relevant Group affiliate to perform those functions could prevent the
    Company from entering into new business.  See  "Management's  Discussion and
    Analysis of Financial  Condition and Results of Operations - Overview" for a
    discussion of the  Company's  reliance  upon Group and its  affiliates  with
    respect to the Year 2000 issue.

    The Company limits the types of instruments that it enters into as principal
    or  guarantees  in  order to  avoid  becoming  subject  to  regulation.  The
    enactment of new legislation or new interpretations of existing statutes and
    regulations  may cause the Company to become subject to regulation in one or
    more  countries.  If the Company were to become  subject to  regulation,  no
    assurance  can be given that the  Company  would be able to comply  with the
    applicable regulatory requirements.

    While the Company believes that in the case of credit  exposures  calculated
    on a "net basis" (i.e.,  adding the positive and negative  values) or net of
    collateral  that it has in  place an  enforceable  netting  agreement  or an
    enforceable security interest,  no assurance can be given that a court under
    all  circumstances  would  enforce the netting  agreement or  recognize  the
    validity of the security interest.

    The Company  expects to make profits,  if any,  principally  from the spread
    between  hedge  transactions,  which  spread  is  expected  to  be  a  small
    percentage  of the  notional  amount of such  transactions.  The size of the
    spread  between  transactions  is  subject  to  market  forces  and  may  be
    materially adversely affected by competitive or other economic conditions.

    The Company's long-term debt and counterparty credit risk have been rated in
    the highest categories by S&P and Fitch (the "Rating Agencies"). A change in
    the  Company's  ratings  would  materially  adversely  affect its ability to
    compete  successfully.  The Company's ratings may be changed or

                                     - 24 -

<PAGE>


    withdrawn at any time by either of the Rating  Agencies,  based upon factors
    selected solely by the Rating Agencies.


                                     - 25 -

<PAGE>


PART II: OTHER INFORMATION
- --------------------------

ITEM 1:  LEGAL PROCEEDINGS

No litigation was commenced against the Company through May 29, 1998.


ITEM 4:  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.


ITEM 5:  OTHER INFORMATION

On June 15, 1998,  Group announced that its Executive  Committee had unanimously
decided to propose an initial public  offering of the firm, that certain limited
partners  had  expressed  overwhelming  support for such a proposal and that the
firm expected to submit a detailed plan for the  partnership's  consideration in
the summer of 1998. If approved, such an offering would likely occur in the fall
of 1998. While the details of the offering plan have not been determined, such a
plan is likely to involve a reorganization of Group into corporate form with the
corporate successor assuming the liabilities and obligations of Group. It is not
certain whether an initial public offering and  reorganization  will occur, what
the  timing  or terms  of any such  transactions  would be or  whether  any such
offering and  reorganization  will have any effect on any debt securities of the
Company.


ITEM 6: EXHIBITS AND REPORTS ON FORM 8-K

        (a) Exhibits:

12.1 Statement re computation of ratios of earnings to fixed charges

27.1 Financial Data Schedule

         (b) Reports on Form 8-K

None filed during the fiscal quarter ended May 29, 1998.


                                     - 26 -

<PAGE>


SIGNATURE


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




                                     GS FINANCIAL PRODUCTS U.S., L.P.
                                     acting by its general partner, GS Financial
                                     Products US Co.



Date: July 13, 1998                  By: /s/ Greg Swart
                                        --------------------------------------
                                        Greg Swart
                                        President, Principal Financial Officer
                                        and Principal Accounting Officer

                                        For and on behalf of GS Financial
                                        Products US Co., managing general
                                        partner of GS Financial Products U.S.,
                                        L.P.


                                     - 27-



GS FINANCIAL PRODUCTS U.S., L.P.

EXHIBIT 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES


<TABLE>
<CAPTION>
                                             FOR THE THREE FISCAL MONTHS           FOR THE SIX FISCAL MONTHS
                                                        ENDED                               ENDED
                                           -------------------------------      -------------------------------
(Unaudited U.S. dollars in
thousands)                                 May 30, 1997       May 29, 1998      May 30, 1997       May 29, 1998
                                           ------------       ------------      ------------       ------------
<S>                                        <C>                <C>               <C>                <C>
Earnings:
Income from continuing operations
    before income taxes                          $2,786             $1,965          $  7,429           $  4,045
Add:  Fixed charges                               1,616              3,338             3,233              6,703
                                               --------            -------           -------            -------
Earnings as adjusted                             $4,402             $5,303           $10,662            $10,748

Fixed charges:
Interest expense                                 $1,601             $3,280          $  3,203           $  6,592
Debt amortization expense                            15                 58                30                111
Interest portion of rent expense                      0                  0                 0                  0
                                               --------            -------           -------            -------
         Total fixed charges                     $1,616             $3,338          $  3,233           $  6,703

Ratio of earnings to fixed charges                  2.7 x              1.6 x             3.3 x              1.6 x

</TABLE>

For purposes of computing  the ratio of earnings to fixed  charges,  earnings as
adjusted  consist of net  income  plus  income  taxes and fixed  charges.  Fixed
charges consist of interest expense and amortization of debt issuance costs.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
unaudited quarterly condensed statements of GS Financial Products U.S., L.P. and
is qualified in its entirety by reference to such financial statements contained
in GS Financial  Products U.S., L.P.'s Form 10-Q for the six fiscal months ended
May 29, 1998.
</LEGEND>
<CIK>                         0000914720
<NAME>                        GS Financial Products U.S., L.P.
<MULTIPLIER>                                           1,000
       
<S>                           <C>
<PERIOD-TYPE>                 6-MOS
<FISCAL-YEAR-END>                                NOV-27-1998
<PERIOD-END>                                     MAY-29-1998
<CASH>                                               301,509
<SECURITIES>                                         112,494
<RECEIVABLES>                                              0
<ALLOWANCES>                                               0
<INVENTORY>                                                0
<CURRENT-ASSETS>                                           0
<PP&E>                                                     0
<DEPRECIATION>                                             0
<TOTAL-ASSETS>                                       580,582
<CURRENT-LIABILITIES>                                  6,780
<BONDS>                                              292,166
                                      0
                                                0
<COMMON>                                                   0
<OTHER-SE>                                           151,986
<TOTAL-LIABILITY-AND-EQUITY>                         580,582
<SALES>                                                    0
<TOTAL-REVENUES>                                      11,320
<CGS>                                                      0
<TOTAL-COSTS>                                              0
<OTHER-EXPENSES>                                         683
<LOSS-PROVISION>                                           0
<INTEREST-EXPENSE>                                     6,592
<INCOME-PRETAX>                                        4,045
<INCOME-TAX>                                             161
<INCOME-CONTINUING>                                    3,884
<DISCONTINUED>                                             0
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                           3,884
<EPS-PRIMARY>                                              0
<EPS-DILUTED>                                              0
<FN>
Notes
- ----------
Balances relating to derivative transactions are not reflected in the
above figures.
</FN>
        


</TABLE>


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