STATE STREET BOSTON CORP
8-K, 1995-05-19
STATE COMMERCIAL BANKS
Previous: SPORTS ARENAS INC, 10-Q, 1995-05-19
Next: LEUCADIA NATIONAL CORP, S-3, 1995-05-19





                SECURITIES AND EXCHANGE COMMISSION

                      Washington, D.C. 20549



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



                             Form 8-K


      CURRENT REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                 SECURITIES EXCHANGE ACT OF 1934



Date of Report:  May 19, 1995



                 STATE STREET BOSTON CORPORATION
- - ----------------------------------------------------------------
      (Exact name of Registrant as specified in its charter)

                          Massachusetts
- - ----------------------------------------------------------------
         (State or other jurisdiction of incorporation)


      0-5108                               04-2456637
- - ---------------------          ---------------------------------
 Commission File No.           (IRS Employer Identification No.)


225 Franklin Street, Boston, Massachusetts              02110
- - ----------------------------------------------------------------
(Address of principal executive offices)              (Zip Code)


                          (617) 786-3000
- - ----------------------------------------------------------------
       Registrant's telephone number, including area code




<PAGE>

Item 5.   OTHER EVENTS

On January 31, 1995, Registrant acquired Fiduciary Trust Company ("IFTC"), based
in Kansas City, Missouri.  IFTC was acquired in exchange for 5,972,222 shares of
Registrant's  Common Stock.  Registrant is accounting  for the  transaction as a
pooling of interests.

Registrant's restated financial information for the year ended December 31, 1994
and prior periods is filed as an exhibit hereto.

 Item 7.  Exhibits

         1. Overview of Restated  Financial  Information  for the Acquisition of
            Investors Fiduciary Trust Company.

            Restated Selected Financial Data for the Periods 1994-1989.

         2. Restated Management's Discussion and Analysis of Financial Condition
            and Results of  Operations  for the Three Years Ended  December  31,
            1994.

         3. Restated Business and Securities Act Guide 3. Statistical Disclosure
            by Bank Holding Companies Information.

         4.  Restated Consolidated Financial Statements.

         5.  Report of Independent Auditors, Consent of Independent Auditors.

         6.  Restated Computation of Earnings Per Share.

         7.  Restated Ratio of Earnings to Fixed Charges.

         8.  Subsidiaries of State Street Boston Corporation.

                                   SIGNATURE

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

Dated:  May 18, 1995

STATE STREET BOSTON CORPORATION

                                      By: /s/ David Spina
                                          --------------------------------------
                                          David Spina
                                          Vice Chairman, Chief Financial Officer
                                          and Treasurer

                                          /s/ Rex S. Schuette
                                          --------------------------------------
                                          Rex S. Schuette
                                          Senior Vice President and Comptroller


<PAGE>

                                ITEM 7 EXHIBIT 1

               OVERVIEW OF RESTATED FINANCIAL INFORMATION FOR THE
                ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

                        RESTATED SELECTED FINANCIAL DATA

                        STATE STREET BOSTON CORPORATION

Overview of Impact

As  previously   announced,   State  Street  Boston  Corporation  completed  the
acquisition of Investors  Fiduciary Trust Company  ("IFTC") on January 31, 1995.
State Street issued 5,972,222 shares of its common stock to acquire IFTC.

The  transaction  was recorded as a pooling of interests and  accordingly  State
Street  has  restated  financial  results  for  prior  periods.   This  restated
information is provided in the Restated Selected  Financial Data portion of this
exhibit and in Exhibits 2, 3, 4, 6 and 7 that follow:

A summary of the impact of IFTC  financial  results  on the  restated  financial
results is as follows:
<TABLE>
<CAPTION>

                              State Street Boston                             Restated
 (Dollars in thousands,       Corporation as          Financial Results       Financial
 except per share)            Originally Reported         of IFTC             Results
<S>                            <C>                      <C>                  <C>
Year ended December 31, 1994

   Fee revenue                 $   981,028              $ 36,301             $ 1,017,329
   Net interest revenue            367,192                24,960                 392,152
   Provision for loan losses        11,569                  -                     11,569
   Operating expenses             1,016,401               41,377               1,057,778
   Income taxes                    112,837                 6,954                 119,791
   Net income                      207,413                12,930                 220,343

   Fully diluted earnings
   per share                        $ 2.68                  -                $      2.64

At December 31, 1994
   Total assets                $21,729,495              $817,448             $22,546,943

   Assets under Custody        $ 1,615,000              $113,300             $ 1,728,300
   (Billions)
</TABLE>






                                                         2



<PAGE>
               OVERVIEW OF RESTATED FINANCIAL INFORMATION FOR THE
                ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

                        RESTATED SELECTED FINANCIAL DATA

                        STATE STREET BOSTON CORPORATION


<TABLE>
Restated Selected Financial Data
<CAPTION>
                                                                                                              Compound
                                                                                                               Growth
(Dollars in millions,                                                                                           Rate
except per share data)                   1994        1993        1992        1991        1990        1989       89-94
- - ----------------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>         <C>         <C>         <C>         <C>           <C>
OPERATING RESULTS <F1>
Fee revenue .....................     $ 1,017.3    $  865.6    $  743.5    $  596.4    $  530.5    $  464.9      17%
Gain on sale of credit card loan
  portfolio (1) .................                                              56.2
Interest revenue - taxable
  equivalent ....................         961.3       751.3       770.7       803.7       874.5       694.9       7
Interest expense ................         544.1       394.1       449.6       487.6       567.4       444.8       4
                                      ---------    --------    --------    --------    --------    --------

Net interest revenue - taxable
  equivalent ....................         417.2       357.2       321.1       316.1       307.1       250.1      11
Provision for loan losses .......          11.6        11.3        12.2        60.0        45.7        19.4
                                      ---------    --------    --------    --------    --------    --------
   Total revenue ...................    1,422.9     1,211.5     1,052.4       908.7       791.9       695.6      15
 Operating expenses.................  $ 1,057.8    $  898.7    $  766.3    $  646.6    $  573.1    $  502.0      16
                                      ---------    --------    --------    --------    --------    --------

  Income before income taxes on
    a taxable equivalent basis ..         365.1       312.8       286.1       262.1       218.8       193.6      14
Income taxes ....................         119.7       101.7       100.7        89.8        68.7        61.0
Taxable equivalent adjustment ...          25.1        21.7        15.3        21.0        23.0        19.4
                                      ---------    --------    --------    --------    --------    --------
   Net Income ......................   $  220.3    $  189.4    $  170.1    $  151.3    $  127.1    $  113.2      14
                                      =========    ========    ========    ========    ========    ========
PER SHARE
Earnings(1):
  Primary .......................      $   2.66    $   2.30    $   2.07    $   1.87    $   1.59    $   1.43      13
  Fully diluted .................          2.64        2.28        2.04        1.83        1.56        1.39      14
Cash dividends declared .........           .60         .52        .445        .385         .34         .30      15
Book value at year end ..........         16.22       14.68       12.83       11.11        9.61        8.36      14
Closing price ...................         28.63       37.50       43.75       32.13       17.44       19.63       8

ANNUAL AVERAGES
Interest-earning assets .........      $ 19,927    $ 16,885    $ 14,504    $ 10,680    $  9,369    $  7,222      23
Total assets ....................        22,795      18,927      16,255      12,194      10,709       8,488      22
Noninterest-bearing deposits ....         4,701       4,059       3,305       2,674       2,453       2,416      14
Long-term debt ..................           128         122         146         146         114         117       2
Stockholders' equity ............         1,284       1,125         970         844         707         606      16

RATIOS
Return on equity ................          17.2%      16.8%       17.5%       17.9%       18.0%       18.7%
Return on assets ................           .97       1.00        1.05        1.24        1.19        1.33
Total risk-based capital ........          14.2       13.1          15        16.7        13.8        14.8
Internal capital generation rate           13.3       13.1        13.8        14.3        14.2        14.8
Leverage ........................           5.6        5.5         6.1         6.5         6.5         7.0

Employees at year end ...........        11,528     10,445       9,698       8,670       8,545       7,996        8
<FN>
- - --------
<F1> Results  for 1991  include a  non-recurring  gain on the sale of the credit
     card loan portfolio,  which increased net income by $32.6 million, equal to
     $.41 primary and $.40 fully diluted per share.
</TABLE>
                                      3
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
           OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994

                        STATE STREET BOSTON CORPORATION


     This  section  provides a discussion  and  analysis of State Street  Boston
Corporation's  consolidated  results  of  operation  for the three  years  ended
December 31, 1994, its financial  condition at year-end 1994 and its approach to
risk management.  It should be read in conjunction  with the Restated  Financial
Statements, presented as Exhibit 4.

The  information  provided  has been  restated  to reflect  the  acquisition  of
Investors Fiduciary Trust Company (IFTC) and the accounting for this transaction
as a pooling of interests.

RESULTS OF OPERATIONS
Summary
     State  Street  continued  to  grow  rapidly  and  strengthened  its  global
franchise in 1994.  Earnings per share were $2.64 on a fully diluted  basis,  up
.36, or 16%, from $2.28 in 1993. Net income was $220.3  million,  up from $189.4
million a year ago.  Return on  stockholders'  equity was 17.2%,  compared  with
16.8% in 1993.

     Strong revenue growth continued.  State Street attracted new customers with
significant  continuing and/or one-time revenue, and existing customers grew and
used additional  services.  State Street's  expanding  product line  facilitated
revenue growth.

     In 1994, State Street benefited  particularly  from increased  cross-border
investing by customers  worldwide.  Non-U.S.  securities under custody increased
51%, and the number of non-U.S. trades processed was up 47%. Non-U.S. securities
require  multicurrency  accounting  and other,  more complex  services;  this is
reflected in higher revenue  received from servicing these assets.  Mutual funds
continued to grow worldwide. In addition, State Street continued to benefit from
institutional  investors'  insatiable  demand  for  information,  driven  by the
increasingly competitive environment in which they operate.

     Since many customers generate various types of fee revenue and net interest
revenue,  State Street's focus is on total revenue.  Total revenue is defined as
fee revenue plus taxable equivalent net interest revenue, less the provision for
loan losses.  In 1994, fee revenue  accounted for 71% of total revenue,  clearly
differentiating State Street from other major banking companies.

     Total revenue grew $211.5 million to $1.4 billion, up 17%, driven primarily
by a $151.7 million, or 18%, increase in fee revenue. The year-over-year  growth
rate of revenue decelerated as 1994 progressed. Some of the factors causing this
deceleration  may continue in 1995. These include a slowdown in U.S. mutual fund
growth and in the rate of cross-border investing from the United States, as well
as rising interest rates.

     Operating expenses were $1.1 billion, up $159.1 million, or 18%, supporting
growth. A higher than normal level of strategic investment spending continued.
Capabilities were expanded, and capacity increased.

Fee Revenue
     In 1994, fee revenue was $1,017.3 million,  up $151.7 million, or 18%, over
1993.  Fiduciary  compensation,the  largest component of fee revenue, was $749.8
million,  up $92.8 million,  or 14%; foreign exchange trading revenue was $113.8
million,  up $31.1  million,  or 38%;  and  processing  service  fees were $66.8
million, up $20.7 million, or 45%.


                                       4

<PAGE>
                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION
<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------------------------
FEE REVENUE                                                                                                    Compound
                                                                                                                Growth
                                                                                                       Change    Rate
(Dollars in millions)                   1994       1993       1992       1991       1990       1989     93-94    89-94
- - ------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>        <C>        <C>        <C>        <C>        <C>         <C>      <C>
Fiduciary compensation ..........      $749.8     $657.0     $579.2     $472.3     $406.3     $355.7      14%      16%
Foreign exchange trading ........       113.8       82.7       57.9       39.3       33.0       28.9      38       32
Processing service fees .........        66.8       46.1       30.4       19.8       20.2       26.3      45       20
Service fees ....................        48.2       40.7       32.0       23.8       18.6       16.8      18       23
Bank card fees ..................         4.6        5.3        6.2       14.8       28.0       27.8     (13)     (30)
Securities gains (losses), net ..         1.3       15.8       17.1        3.4        -         (4.1)      -        -
Other ...........................        32.8       18.0       20.7       23.0       24.4       13.5      82       19
                                     --------     ------     ------     ------     ------     ------
  Total fee revenue .............    $1,017.3     $865.6     $743.5     $596.4     $530.5     $464.9      18       17
                                     ========     ======     ======     ======     ======     ======
</TABLE>
     FIDUCIARY COMPENSATION.  Fiduciary  compensation,  the largest component of
fee  revenue,  is derived  from  accounting,  custody,  information,  investment
management  and  trusteeship  services.  The fee  charged is  negotiated  and is
usually based on the volume of assets under custody or management, the number of
securities  held,  portfolio  transactions,  income collected and the broadening
array of  other,  value-added  services  such as daily  pricing  and  securities
lending.

     Fiduciary  compensation  increased $92.8 million, or 14%, to $749.8 million
in  1994.  Growth  in  fiduciary  compensation  in  1994  came  from  growth  in
cross-border  investing,  non-U.S.  operations  and current  customers  who used
additional and more complex  services.  The  installation  of new customers also
added to revenue and provides a base for future growth.

     Asset-based  fees are  usually  on a sliding  scale.  When the  assets in a
portfolio under  management or custody grow as a result of market-value  changes
or cash inflows, State Street's fee may be a smaller percentage of those assets.
Investment  management  fees are  derived  from a variety of  products-including
index   funds,   active   quantitative   strategies   and   traditional   active
management-all with different fee structures. Thus, changes in portfolio size do
not always have a corresponding impact on State Street's revenue.

     Because of the broadening range of services used by customers, a decreasing
percentage of total revenue is derived from asset-based fees. As a result, State
Street's  revenue is becoming less sensitive to changes in prices of securities.
If equity  values  worldwide  were to  increase or decrease  10%,  State  Street
estimates  that  this,  by  itself,  would  cause less than a 1% change in total
revenue.  Similarly, if bond values were to change by 10%, less than a 1% change
in total revenue would be anticipated.

     In addition to fiduciary  compensation,  certain  financial  asset services
customers  generate other types of fee revenue,  particularly  foreign  exchange
trading  revenue and net interest  revenue.  Noninterest-bearing  deposits  from
these  customers  comprise  about  85%  of  total  noninterest-bearing  deposits
available for  investment.  These customers also invest  substantial  short-term
funds with State  Street in the form of foreign  deposits  and other  short-term
liabilities,  particularly  repurchase agreements.  Revenue from investing these
deposits and funds is reported as interest revenue.

     MUTUAL FUND SERVICES. State Street is the largest custodian of mutual funds
in the United  States and  provides  services to offshore  funds and  in-country
funds  outside  the United  States.  In 1994,  nearly  half of the  increase  in
fiduciary compensation came from servicing the mutual fund/collective investment
fund industry worldwide.  This growth in revenue reflected in part the full-year
effect of strong net U.S.  mutual fund sales in 1993. In 1994,  new U.S.  mutual
fund sales slowed and were off 48% from a year ago.
                                       5
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


      State Street's  capabilities and offshore  locations enabled it to benefit
from  increasingly  complex global custody and accounting  requirements of U.S.,
offshore and in-country  funds. The increase in revenue  reflected the growth of
non-U.S.  assets,  particularly  assets held in emerging markets,  new funds, an
increase in the number of trades  processed and  additional  funds offering more
than one class of shares.

     Excluding the impact of IFTC,  at State  Street,  the total number of funds
serviced  increased  15%, from 2,140 at year-end 1993 to 2,463 at year-end 1994.
New funds,  primarily  from existing  customers,  totaled 504 and were partially
offset by transfers,  liquidations,  and mergers and consolidations.  New daily-
pricing and  global-custody  capabilities  in Canada  attracted  Canadian mutual
funds. Offshore mutual fund service centers in Canada,Luxembourg,  Hong Kong and
Grand Cayman experienced a 31% increase in funds serviced,  from 192 at year-end
1993 to 252 at year-end  1994.  The number of funds  serviced by IFTC  increased
from 343 to 433.

     Mutual fund assets under custody declined 1% from year-end 1993 to year-end
1994. A decline in bond mutual funds was only  partially  offset by increases in
equity funds and money market funds.

     INSTITUTIONAL ASSET MANAGEMENT. State Street Global Advisors, which derives
most of its revenue from  managing  assets for  institutions,  achieved  revenue
growth  throughout  its product line  despite  lackluster  U.S.  bond and equity
markets. Particularly strong revenue growth came from non-U.S. locations and the
management of international equities.

     Revenue  growth from outside the United States was fueled in part by a late
1993 surge in sales of SICAVs (the  equivalent  of a mutual fund) in France that
carried into the first quarter of 1994.  The  front-end  fees on these funds are
recorded at the time the funds are sold. In the United States, new customers for
active emerging market and asset  allocation  strategies,  increasing  values of
non-U.S.   equities,   and  additional   monies  from  existing   customers  for
international passive products contributed importantly to revenue growth.

     MASTER TRUST/MASTER  CUSTODY/GLOBAL CUSTODY. State Street provides custody,
portfolio accounting, information and other, related services for retirement and
other financial assets of corporations,  public funds,  endowments,  foundations
and nuclear decommissioning trusts.

     Revenue from service locations outside the United States grew 21%, with the
increase  coming from all regions  serviced.  Existing  customers grew, and they
used  more  services,  including  performance  measurement  and  analytics,  and
securities lending. New customers using a broad range of services were added.

     In the United  States,  State  Street is ranked as the largest  servicer of
tax-exempt assets for corporations and public funds. In 1994,  revenue grew from
new  customers  and  growth  of  existing  customers,  partially  offset by lost
business. Revenue from securities lending was higher. Securities lending revenue
is a function of the volume of securities  lent and interest rate spreads on the
specific  securities  lent.  In 1994,  total  assets on loan  increased  26% and
spreads  widened on  non-U.S.  fixed  income  instruments.  Spreads  declined on
non-U.S.  equities and U.S. equities and bonds.  Securities lending revenue from
all types of customers comprises less than 5% of total revenue.

     OTHER FIDUCIARY  SERVICES.  Personal trust revenue increased primarily as a
result  of new  business  and  also  because  of a fee  increase.  Revenue  from
servicing  defined  contribution  plans, such as 401(k) plans, and retirees also
grew as a result of new  business,  attracted in part by a new  customer-service
workstation.  The  number of  participant  accounts  serviced  increased  42% to
1,157,000.

     Corporate  trust revenue was  essentially  unchanged.  The acquisition of a
municipal  trust and agency unit in the second  quarter of 1993  contributed  to
1994  revenue  growth.  1993  was a very  active  year  for the  refinancing  of
residential mortgages and the issuance of municipal bonds. In 1994, the issuance
of  residential  mortgage-backed  securities  in the United States was 57% lower
than in 1993.  Issuers  continued  to repay their  debt,  and  mortgage  holders
continued to prepay their mortgages. One State Street customer  began  servicing

                                       6


<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

its $47 billion of collateral at the end of May 1994.  State Street continued to
provide some services,  and 30% of the revenue was retained.  This  reconfigured
customer   relationship   explains   most  of  the  decline  in  the   corporate
trust-related assets shown in the Assets Under Custody table on page 8.

     ASSETS UNDER CUSTODY,  TRUSTEESHIP  AND  MANAGEMENT.  Assets under custody,
trusteeship and management  serve to indicate the relative size of various types
of  customers  and,  in the  context of  market-value  changes,  as proxies  for
business growth.  There is not a direct correlation  between assets serviced and
revenue.  This is due to the increasing number of services used by many of State
Street's  customers  and  the  declining   percentage  of  revenue  coming  from
asset-based  basic  custody fees,  combined with the broad range of  basis-point
fees charged depending upon the specific service provided.

     U.S. bond values and  equity-market  values declined in 1994. From year-end
1993 to year-end 1994, total return in the U.S. bond market,  as measured by the
Lehman Brothers Aggregate Bond index, declined 3%, and values declined 10%. This
compares with total return of 10% and a value  increase of 3% in 1993.  The U.S.
equity market,  as measured by the S&P 500 index,  declined 2%, compared with an
increase of 7% in the previous year.  International  equity markets, as measured
in dollars by the EAFE index,  increased 6%, which  compares with an increase of
30% in 1993.

     In 1994, total assets under custody increased $44.7 billion, or 3%, to more
than $1.7 trillion. The increase was primarily due to new business and reflected
the  growth  of assets  of  existing  customers.  This was  partially  offset by
reconfigured  relationships  and the  effect of lower  market  values.  As noted
above,  a corporate  trust  customer  with $47 billion of assets  under  custody
assumed custody of its own assets in 1994.

     At year-end,  approximately  35% of assets under  custody were fixed income
instruments, 35% were equities and 30% were short-term instruments. Non-U.S.
securities comprised 11% of total assets under custody.

     In 1994, bonds under trusteeship  increased $9 billion to $210 billion. New
trusteeships  of  $28  billion  were  partially  offset  by  a  high  volume  of
prepayments, calls, paydowns and a slowdown in bond issuances.

     Institutional assets managed increased to $154.5 billion, up $18.2 billion,
or 13%,  from  year-end  1993.  The $9.8 billion  increase in equities and bonds
reflected  growth in both  international  equities  and U.S.  equities.  An $8.7
billion, or 17%, increase in money market funds resulted from an increase in the
cash collateral managed for State Street's securities-lending program.




                                       7


<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

<TABLE>
- - ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
ASSETS UNDER CUSTODY, TRUSTEESHIP AND MANAGEMENT                                                                        Compound
DECEMBER 31,                                                                                                            Growth
                                                                                                              Change    Rate
(Dollars in billions)                        1994        1993        1992       1991      1990      1989       93-94    89-94
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>         <C>         <C>        <C>         <C>       <C>          <C>      <C>
ASSETS UNDER CUSTODY
Mutual funds/collective
  investment funds ....................    $  787.9    $  795.3    $  655.5   $  579.0    $499.8    $461.1       (1)%     11%
Customers in:
  North America:
    Master trust/master
     custody/global custody ...........       663.9       574.1       465.9      335.2     250.3     242.0       16       22
    Corporate trust ...................        46.8       104.0        93.2       66.9      47.0      35.3      (55)       6
    Insurance .........................        62.4        60.4        46.8       37.9      23.1      21.3        3       24
    Other .............................        95.1        83.7        83.9       71.3      66.0      61.1       14        9
  Europe ..............................        25.2        20.0        13.2       13.2       9.5      11.2       26       18
  Asia/Pacific ........................        47.0        46.1        30.7       31.9      16.1      12.1        2       31
                                           --------    --------    --------   --------    ------    ------
      Total assets under custody ......    $1,728.3    $1,683.6    $1,389.2   $1,135.4    $911.8    $844.1        3       15
                                           ========    ========    ========   ========    ======    ======
BONDS UNDER TRUSTEESHIP
Corporate trust .......................    $  210.0    $  201.0    $  136.0   $  132.0    $108.4    $ 60.7        4       28
                                           ========    ========    ========   ========    ======    ======
ASSETS UNDER MANAGEMENT
Institutional:
    Equities and bonds ................    $   74.7    $   64.9    $   50.3   $   44.4    $ 34.4    $ 31.9       15       19
    Money markets .....................        60.4        51.7        37.1       21.9      14.0      10.8       17       41
    Employer securities ...............        19.4        19.7        18.8       17.8      13.8      10.6       (2)      13
Personal ..............................         6.0         5.8         5.2        4.8       3.4       3.5        3       11
                                           --------    --------    --------   --------    ------    ------
      Total assets under management ...    $  160.5    $  142.1    $  111.4   $   88.9    $ 65.6    $ 56.8       13       23
                                           ========    ========    ========   ========    ======    ======
</TABLE>

     FOREIGN  EXCHANGE  TRADING.  In 1994,  foreign exchange trading revenue was
$113.8  million,  up 38% from $82.7  million  in 1993.  State  Street's  foreign
exchange  customers are primarily money managers around the world,  many of whom
have  custody  relationships  with State  Street.  These  customers  use foreign
exchange  contracts  in order to trade  securities  and to protect the  domestic
value of their  international  investments.  In 1994,  there was an explosion of
cross-border  investing in the first quarter that  continued  through the second
quarter.  Rising  interest rates  worldwide,  particularly in the United States,
resulted in a general slowing of international investment activity in the second
half of the year, particularly among global bond managers.

     In addition to cross-border  investing activity, the opening of a branch in
Sydney,  Australia  contributed to year-over-year  revenue growth. The number of
investment managers around the world, both  custody-related  managers and others
for whom State Street trades foreign currencies, continued to increase.

     FEES AND OTHER  REVENUE.  Processing  service fees were $66.8  million,  up
$20.7  million,  or 45%,  from 1993.  Processing  service  fees are derived from
mortgage servicing,  processing  unclaimed  securities for state governments and
corporations,  card-replacement and other services for a bank-card  association,
and accounting services for retained-asset accounts of insurance companies.  The
increase in 1994 was due to the acquisition of an unclaimed property business in
the  fourth  quarter  of  1993,  growth  of the  existing  unclaimed  securities
processing  business,  additional mortgage loans serviced and an increase in the
geographic scope of the services provided for the bank-card association.

     Service fees of $48.2  million  were up $7.5  million,  or 18%,  from 1993.
Revenue  reflected  the  expansion  of trade  banking  activities,  including an
acquisition in Australia in the second  quarter of 1993 and increased  volume in
the Hong Kong branch.  Investment banking fees, a recently  introduced  currency
overlay product and bank service fees also contributed to revenue growth.

     There were net securities  gains of $1.3 million on the  available-for-sale
portfolio,  compared  with  securities  gains of  $15.8  million  in  1993.  The
available-for-sale  portfolio is managed for total return, which is comprised of
gains and/or losses and interest  revenue.  In 1994,  nearly all revenue came in
the form of interest revenue.

     The $14.8 million  increase in other fee revenue was due to $8.7 million of

                                       8

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

currency-translation  gains on the foreign bond investment  portfolio,  compared
with  translation  losses of $2.4  million a year  ago;  put fees on  tax-exempt
secondary market securities backed by diverse pools of tax-exempt assets; growth
and new business at Boston  Financial  Data  Services,  an affiliate  engaged in
mutual  fund  shareholder  accounting;  and sale of a  foreclosed  asset.  These
increases  were  partially  offset  by lower  trading-account  profits  and less
revenue from the disposition of leasing residuals.

NET INTEREST REVENUE

     Net interest  revenue is the interest  revenue on earning assets reduced by
the interest expense on interest-bearing liabilities that are used to fund these
assets.  State  Street  manages its  balance  sheet to support the growth of its
financial asset services business  worldwide.  As a result, net interest revenue
growth is being driven by  increasing  amounts of customer  funds on the balance
sheet.  Throughout the year, State Street  experienced strong growth as existing
customer relationships expanded and new customers were added.

<TABLE>
- - -------------------------------------------------------------------------------------------------------------------
<CAPTION>

NET INTEREST REVENUE -- TAXABLE EQUIVALENT                                                                 Compound
                                                                                                           Growth
                                                                                                 Change    Rate
(Dollars in millions)                1994       1993      1992      1991      1990      1989     93-94     89-94
- - -------------------------------------------------------------------------------------------------------------------
<S>                                  <C>       <C>       <C>       <C>       <C>       <C>   
Interest revenue ...............     $936.2    $729.6    $755.4    $782.7    $851.5    $675.5
Taxable equivalent adjustment...       25.1      21.7      15.3      21.0      23.0      19.4
                                     ------    ------    ------    ------    ------    ------
                                      961.3     751.3     770.7     803.7     874.5     694.9
Interest expense ...............      544.1     394.1     449.6     487.6     567.4     444.8
                                     ------    ------    ------    ------    ------    ------
    Net interest revenue .......     $417.2    $357.2    $321.1    $316.1    $307.1    $250.1     17%        11%
                                     ======    ======    ======    ======    ======    ======
</TABLE>

     In this  analysis,  net interest  revenue is  expressed on a fully  taxable
equivalent  basis to  adjust  for the  tax-exempt  status of  revenue  earned on
certain investment securities and loans. Taxable equivalent net interest revenue
in 1994 was $417.2 million, up $60.0 million, or 17%, over 1993.

     Average  interest-earning  assets  grew  $3.0  billion,  or 18%,  to  $19.9
billion,  which contributed to the improvement in net interest  revenue.  Larger
volumes of  foreign  deposits,  repurchase  agreements  and  noninterest-bearing
deposits  helped  to  fund  the  increase  in  interest-bearing   assets.  These
additional short-term funds accommodated the transaction and investment needs of
financial  asset  services  customers.  In  addition,  during  the year,  90% of
customers' cash balances were converted from subcustodian  banks to State Street
accounts. These non-U.S.  transaction account deposits provide favorable spreads
to State Street.


     U.S.  market  interest  rates  rose  dramatically  as the  Federal  Reserve
tightened monetary policy by raising the federal funds rate from 3.00% to 5.50%,
or 250 basis points, during 1994. Average overnight rates for the year increased
by approximately 110 basis points, and the two-year Treasury rate rose 189 basis
points.  The average  prime rate for 1994 also  increased  114 basis points from
last year.  State  Street's  net  interest  revenue is sensitive to the level of
market interest rates, particularly U.S. interest rates, due to its large volume
of  noninterest-bearing  deposits.  Contributing to the increase in net interest
revenue  was the  investment  of these  noninterest-bearing  sources of funds at
higher rates.

     These positive  factors were partially  offset by a narrower spread between
interest rates earned and paid,  which  decreased eight basis points to 1.39% in
1994 from 1.47% in 1993.  Because  State  Street is  liability  sensitive in the
short  term-interest-bearing  liabilities  reprice faster than  interest-earning
assets-a  rising-rate  environment  has a  negative  impact  on the  spread,  as
explained further in the interest rate sensitivity management discussion on page
16 of this exhibit.


                                       9

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     NET INTEREST MARGIN.  Net interest margin is defined as taxable  equivalent
net  interest  revenue  expressed as a  percentage  of average  interest-earning
assets.  The margin declined three basis points to 2.09% in 1994,  compared with
2.12% in 1993.  The  narrower  spread  between  interest  rates  earned and paid
outweighed   the  benefits  of  asset   growth  and  of   increased   volume  of
noninterest-bearing    deposits.   The   contribution   to   the   margin   from
noninterest-bearing  sources was five basis points above 1993 as a result of the
investment of these funds in higher yielding assets.

<TABLE>
- - -------------------------------------------------------------------------------------------------------------------
<CAPTION>
NET INTEREST MARGIN                                         1994      1993      1992      1991      1990      1989
- - -------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>       <C>       <C>       <C>       <C>       <C>  
Yield on interest-earning assets ......................     4.82%     4.45%     5.31%     7.53%     9.33%     9.62%
                                                            ----      ----      ----      ----      ----      ---- 
Rate on interest-bearing liabilities ..................     3.43      2.98      3.89      5.92      7.92      8.74
                                                            ----      ----      ----      ----      ----      ---- 
    Excess of rate earned over rate paid ..............     1.39      1.47      1.42      1.61      1.41       .88
Contribution of noninterest-bearing sources ...........      .70       .65       .79      1.35      1.87      2.58
                                                            ----      ----      ----      ----      ----      ---- 
    Net interest margin ...............................     2.09%     2.12%     2.21%     2.96%     3.28%     3.46%
                                                            ====      ====      ====      ====      ====      ==== 
</TABLE>


















                                                  10
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     PROVISION  FOR LOAN  LOSSES.  The  provision  for loan losses is the amount
charged to income  during the current  period to maintain the allowance for loan
losses at a level that management considers  appropriate,  relative to the level
of risk in the loan portfolio and other extensions of credit.  The provision for
loan losses was $11.6  million in 1994,  which  compares  with $11.3  million in
1993. Net charge-offs were $7.7 million, compared with $16.3 million a year ago.

     Additional  discussion of the allowance for loan losses, asset quality, and
loan  charge-offs and recoveries is presented in the credit risk section on page
21 of this exhibit.

OPERATING  EXPENSES

     In 1994,  operating expenses were $1.1 billion,  up $159.1 million, or 18%,
with  most of the  increase  supporting  business  growth.  Higher  than  normal
strategic investment spending continued.

     Prior to the acquisition of IFTC, in 1993, State Street increased its level
of investment spending to expand market leadership and to position it for future
growth.  In 1993 and 1994,  strategic  investment  spending equaled 10% of total
revenue. Investment spending is expected to decline over the course of 1995 to a
more normal 8% level by the end of the year,  averaging  about 9% of revenue for
the year.  The level of  investment  spending at IFTC as a  percentage  of total
revenue was less than that of State Street and the restated information would be
approximately 9% for 1993 and 1994 and average 9% for 1995.

     Investment  spending  is  for  information   technology,   core  processing
infrastructure,  and  product  and  market  development.  In  1994,  significant
enhancements were made to State Street  Interchange(R),  a message-based network
architecture.  This  included the further  automation  of the pricing of forward
foreign exchange  contracts,  variable  expense  processing for mutual funds and
complex fixed income  capabilities.  A global cash  management  program  linking
accounting,  custody  and cash  systems  was  installed,  improving  global cash
management  capabilities for investment  managers and reducing  settlement risk.
Value-added  products were created,  including  Private  EdgeSM,  which provides
accounting,  financial reporting and performance measurement for real-estate and
venture-capital investments, and a core set of portfolio-management tools, known
as the Fixed Income Workstation.

     In 1994,  substantial  benefits were  realized from the ongoing  investment
spending  program.  Enhanced  capabilities  attracted  new  customers,  and  new
products continued to generate incremental  revenue.  Global expansion continued
to pay off,  yielding more revenue from non-U.S.  operations.  Productivity  and
efficiency  improved.   Subcustody  unit  costs  were  reduced  by  14%,  and  a
significant  portion of worldwide  securities  operations  was  consolidated  in
Massachusetts, resulting in greater efficiency.

<TABLE>
- - --------------------------------------------------------------------------------------------------------------------------

OPERATING
EXPENSES
                                                                                                                            COMPOUND
                                                                                                                            Growth
                                                                                                                  Change    Rate
(Dollars in millions)                                 1994       1993      1992      1991      1990     1989      93-94     89-94
- - ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>         <C>       <C>       <C>       <C>      <C>         <C>        <C>
Salaries and employee benefits ..................   $  587.6    $492.4    $422.2    $348.2    $311.4   $274.7      19%        16%
Occupancy, net ..................................       72.9      61.6      54.4      47.0      42.9     39.8      18         13
Equipment .......................................      111.8     100.3      67.0      48.4      45.3     40.8      11         22
Contract services ...............................      104.6      74.9      60.1      60.9      48.1     43.0      40         19
Professional services ...........................       48.5      35.8      30.5      25.1      19.8     14.5      35         27
Advertising and sales promotion .................       23.4      19.0      15.2      11.3      10.8      9.8      23         19
Telecommunications ..............................       21.5      21.7      18.4      15.1      14.0     13.3      --         10
Postage, forms and supplies .....................       20.6      18.6      17.5      18.0      17.9     17.8      11          3
FDIC and other insurance ........................       19.6      18.6      18.1      13.4       8.0      8.2       5         19
Operating and processing losses .................         .2       4.7       7.0      17.7      15.0     17.4     (96)       (59)
Other ...........................................       47.1      51.1      55.9      41.5      39.9     22.7      (8)        16
                                                    --------    ------    ------    ------    ------   ------
    Total operating expenses ....................   $1,057.8    $898.7    $766.3    $646.6    $573.1   $502.0      18         16
                                                    ========    ======    ======    ======    ======   ======
</TABLE>

     Salaries  and employee  benefits,  the largest  component of expense,  were
$587.6 million,  up $95.2 million,  or 19%, from 1993, due to an 10% increase in
full-time   equivalent  staff,  higher  salaries  and  incentive   compensation,
increased costs per employee for various benefits, and FICA taxes.

                                                  11
<PAGE>
                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

     Occupancy  expense  increased $11.3 million,  or 18%, to $72.9 million as a
result of additional  space to accommodate  worldwide  growth,  particularly  in
Boston and Quincy, Massachusetts.

     Equipment  expense of $111.8 million was up $11.5  million,  or 11%, due to
additional  computers  and related  information-technology  equipment  needed to
support  business growth and a broader product line.  Total  processing power in
the data centers increased 15%. Upgrades to higher  performance  processors were
made, which will accommodate growth and enable State Street to benefit from more
sophisticated technology in the future.

     Contract  services  expense  includes the cost of subcustodian  services in
more than 65 countries used in delivering  global custody  services,  as well as
other outside  services,  including  pricing and processing  services.  In 1994,
contract  services  expense  increased  $29.7  million,  or 40%,  due in part to
increased  subcustodian  expense,  increased  costs  related to mutual funds and
currency  exchange  rate   fluctuations.   The  volume  of  securities  held  at
subcustodians  averaged 51% higher than last year,  and non-U.S.  trades were up
47%.

     Professional  services expense was $48.5 million, up $12.7 million, or 35%,
due to the  development  and  enhancement of  application  systems and products,
reengineering,  increased  legal expense,  and increased bank exam fees based on
balance sheet growth.

     Advertising and sales promotion  expense was $23.4 million,  up 23%, due to
additional  advertising  and an expanded sales effort.  FDIC and other insurance
expense was up $1.0 million, or 5%, due to an increase in deposits. State Street
incurs costs from errors in securities  processing and  settlement,  valuations,
corporate  actions,  and the usual  banking  losses.  In 1994,  the $4.5 million
decrease was enabled by a reduction in operating and processing losses.

Income Taxes
     Income tax  expense  charged  to  earnings  was $119.8  million in 1994 and
$101.7   million  in  1993.   The  effective  tax  rate  was  35.2%  and  34.9%,
respectively, reflecting a similar mix of taxable and nontaxable income.

Comparison of 1993 versus 1992
     In 1993,  fully diluted earnings per share were $2.28, up 12% from $2.04 in
1992.

     In 1993,  total revenue was $1.2 billion,  up 15%, or $159.1 million,  from
1992. Fee revenue  increased  $122.1 million,  or 16%, to $865.6  million.  This
increase resulted primarily from continued growth in fiduciary compensation,  up
$77.8 million, or 13%. Growth in fiduciary  compensation came from the growth of
current customers and their use of additional and more complex  services.  Total
assets under custody were $1.7 trillion,  up 21%. Total assets under  management
were $142.1 billion, up 28%.

     In 1993, operating expenses were $898.7 million, up $132.5 million, or 17%,
supporting  growth  and a  higher  level of  strategic  investment  spending  in
information technology,  product and market development, and the core processing
infrastructure.

Lines of Business
     The results for State  Street's  three lines of business  are derived  from
internal accounting systems. These systems allocate revenue and expenses related
to  each  business,  as well  as  certain  corporate  overhead,  operations  and
systems-development  expenses.  They also allocate assets and  liabilities  with
applicable  interest  rates to each  business.  Capital is  allocated  using the
federal  regulatory  guidelines  as a basis,  as well as  management's  judgment
regarding  the  operational  risks  inherent  in  the  businesses.  The  capital
allocations  may not be  representative  of the  capital  levels  that  would be
required if the three lines of business were independent companies.

                                                  12
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     This  section of the  financial  review  presents  three lines of business:
financial  asset services,  investment  management and commercial  lending.  The
line-of-business  information is based on management  accounting  practices that
conform to and support the  strategic  objectives  and  management  structure of
State Street and are not necessarily comparable with similar information for any
other company.

     Line-of-business  results are  subject to  adjustments  whenever  there are
refinements  to  management   accounting  practices  or  to  the  organization's
structure.  Results  of  operations  of IFTC are  included  in  Financial  Asset
Services.

<TABLE>
- - ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

LINES OF BUSINESS           Financial                    Investment                  Commercial
(Taxable equivalent       Asset Services                  Management                    Lending                    Corporate
basis, dollars in  -----------------------------    ----------------------    --------------------------   -------------------------
millions)          1994       1993       1992       1994    1993    1992      1994      1993      1992     1994     1993     1992
- - ------------------------------------------------------------------------------------------------------------------------------------

<S>                <C>        <C>        <C>        <C>     <C>     <C>       <C>       <C>       <C>      <C>      <C>      <C>    
Fee  revenue ..... $ 831.5    $ 708.3    $ 602.6    $149.7  $127.5  $108.8    $ 41.5    $ 36.5    $ 34.8   $ (5.4)  $ (6.7)  $ (2.6)
Net interest
  revenue ........   306.2      274.3      245.3       6.1     3.7     2.5     108.6      86.1      78.0     (5.0)    (8.3)    (6.4)
Provision for loan
  losses .........     1.5         .5                                           10.0      10.8      12.2
                   -------    -------    -------    ------  ------  ------    ------    ------    ------   ------   ------   ------
Total revenue .... 1,136.2      982.1      847.9     155.8   131.2   111.3     140.1     111.8     100.6    (10.4)   (15.0)    (9.0)
Operating expenses   859.2      719.4      608.2      98.5    86.1    72.3      73.7      64.5      63.6     26.4     28.8     22.1
                   -------    -------    -------    ------  ------  ------    ------    ------    ------   ------   ------   ------
Income before
  income taxes ...   277.0      262.7      239.7      57.3    45.1    39.0      66.4      47.3      37.0    (36.8)   (43.8)   (31.1)
Income taxes .....   113.9      113.5       99.7      24.7    19.4    18.7      28.6      20.1      15.6    (23.6)   (31.2)   (19.4)
                   -------    -------    -------    ------  ------  ------    ------    ------    ------   ------   ------   ------
Net Income ....... $ 163.1    $ 149.2    $ 140.0    $ 32.6  $ 25.7  $ 20.3    $ 37.8    $ 27.2    $ 21.4   $(13.2)  $(12.6)  $(11.7)
                   =======    =======    =======    ======  ======  ======    ======    ======    ======   ======   ======   ======
Percentage
  contribution ..      74%        79%        82%       15%     14%     12%       17%       14%       13%     (6)%     (7)%      (7)%
Average assets ..  $20,428    $16,664    $14,271       $17     $12      $7    $2,350    $2,251    $1,977
</TABLE>

      FINANCIAL ASSET SERVICES.  Financial asset services, which contributed 74%
of State Street's net income in 1994, primarily offers custody-related  services
for large pools of assets such as mutual funds and pension plans -- both defined
benefit and defined contribution -- and corporate trusteeship.  A broad array of
services is provided, including accounting,  custody of securities,  information
services  and  recordkeeping.  Also  provided  are  banking  services,  such  as
accepting deposits and other short-term funds, foreign exchange trading and cash
management.  Revenue  for these  services  is  reflected  in fee revenue and net
interest revenue.

     In 1994, net income was $163.1  million,  an increase of $13.9 million,  or
9%, from $149.2  million in 1993.  Total  revenue  growth of $154.1  million was
partially offset by a $139.8 million increase in operating expenses.

     The  increase  in total  revenue  was driven by a $123.2  million,  or 17%,
increase  in  fee  revenue.  This  was  primarily  due  to  increased  fiduciary
compensation and foreign exchange trading revenue. Fiduciary compensation is the
largest  component  of fee revenue and is derived  from  accounting,  custody of
securities,  information  services,  recordkeeping  and  trusteeship.  Increased
revenue from  servicing  the mutual  fund/collective  investment  fund  industry
worldwide contributed  substantially to the year-over-year increase in fiduciary
compensation.  Foreign  exchange  trading was fueled,  in part, by  cross-border
investing by money managers who have a custody relationship with State Street.

     Taxable  equivalent net interest  revenue for State Street without IFTC was
up $24.8 million, or 10%, primarily reflecting growth in deposits,  particularly
foreign deposits, and the investment of  noninterest-bearing  deposits at higher
interest rates.  These positive changes were offset by a narrower spread between
interest rates earned and paid. The  contribution  of the investment  securities
portfolio declined as a result of rising rates.  Taxable equivalent net interest
revenue for IFTC increased $7.1 million.

                                       13

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     Operating expenses were $859.2 million and grew 19% over 1993, primarily in
support of growth. In 1994,  expenses reflected a continuation of the investment
spending  program,  which includes  strategic  investment in systems,  core data
processing   infrastructure,   and  geographic  and  product  development.   All
categories  of  expenses   increased,   with  salaries  and  employee   benefits
contributing the highest year-over-year increase.

     INVESTMENT  MANAGEMENT.  Investment  Management,  which  contributed 15% of
State Street's net income in 1994, is comprised of the business  components that
manage financial assets worldwide -- both  institutional  investment  management
and personal trust services.  State Street's  institutional  services  include a
broad array of  products  that focus on  quantitative  equity  management,  both
passive and  active,  and money  market  funds.  Revenue  for these  services is
reflected primarily in fee revenue.

     In 1994, net income from investment  management services was $32.6 million,
up 27% from 1993. Revenue growth of $24.6 million,  or 19%, was driven by strong
revenue growth from non-U.S. locations, particularly France, and from management
of international equities and personal trust services in the United States. This
increase was partially offset by a $12.4 million,  or 14%, increase in operating
expenses to support growth.

     COMMERCIAL  LENDING.  In 1994,  commercial  lending  contributed 17% of net
income.  Net income  increased  $10.6  million,  or 39%, due to a $28.3  million
increase in  revenue,  offset by a  relatively  small $9.2  million  increase in
operating expenses.  Net interest revenue was up $22.5 million, or 26%, due to a
wider spread  between  interest rates earned and paid,  loan growth,  and higher
interest  rates.  More  favorable  interest  spreads were achieved  between loan
yields and the cost of  interest-bearing  funds. Higher interest rates increased
the value of  noninterest-bearing  deposits. Fee revenue was up $5.0 million, or
14%, due in part to a $2 million gain on the sale of foreclosed property.

     Commercial lending expenses were $73.7, up $9.2 million, or 14%, from 1993.
Expenses  were up, in part due to increased  activity and a credit to expense in
1993 for a gain on the sale of other real estate owned.

     CORPORATE.  Corporate includes the impact of long-term debt;  investment of
corporate cash; tax credits from tax-advantaged financings, including writedowns
of these  investments in fee revenue;  operating  expenses;  and other corporate
items.  In 1994,  these  corporate  items  reduced net income by $13.2  million,
compared  with $12.6 million in 1993.  The $.6 million  decline in corporate net
income was caused in part by a lower  level of tax credits  from  tax-advantaged
financings,  which reduced net income by $2.8 million.  Lower debt and operating
costs had a favorable impact.


BALANCE SHEET REVIEW

     State Street  manages its balance  sheet to support  primarily the needs of
the financial asset services business while maximizing net interest revenue.  In
1994, deposits and liabilities  increased from additional  customers' funds, and
short-term  loans to financial asset services  customers and securities  brokers
increased.  While the balance sheet was expanded to meet customer  needs,  State
Street  continued  to place high  priority  on  maintaining  its high credit and
deposit ratings.  State Street's unusual business mix results in a balance sheet
with low credit risk. The business mix also affects State  Street's  approach to
managing interest rate sensitivity, liquidity and risk.

Liabilities

     State   Street's   balance   sheet   is   liability   driven.   Growth   in
interest-earning assets is determined by growth in interest-bearing liabilities,
stockholders'  equity  and  other  noninterest-bearing   sources.  State  Street
accommodates  customers'   transaction-processing  needs  and  their  short-term
investment needs through deposits and short-term liabilities.

                                       14
<PAGE>
                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
SOURCES OF FUNDS                                                       Average Volume                          Average Rate
(Dollars in millions)                                       1994        1993        1992           1994         1993         1992
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>          <C>          <C>          <C>          <C>  
Interest-bearing deposits:
  Savings .............................................     $ 1,992      $ 2,253      $ 2,323      2.85%        2.45%        3.28%
  Time ................................................         172          234          294      4.52         5.24         4.42
  Foreign .............................................       7,392        4,954        3,955      2.93         2.95         4.42
                                                            -------      -------      -------
    Total interest-bearing deposits ...................       9,556        7,441        6,572      2.93         2.87         4.02
Federal funds purchased ...............................         411          741          919      3.90         2.84         3.35
Securities sold under repurchase agreements ...........       4,958        4,181        3,346      4.07         2.90         3.43
Other short-term borrowings ...........................         563          216          194      4.40         3.78         4.27
Notes payable .........................................         258          511          389      4.64         3.90         4.74
Long-term debt ........................................         128          122          146      6.73         8.19         9.10
                                                            -------      -------      -------
    Total interest-bearing liabilities ................      15,874       13,212       11,566      3.43         2.98         3.89
Other noninterest-bearing sources .....................       2,769        2,548        1,968
Stockholders' equity ..................................       1,284        1,125          970
                                                            -------      -------      -------
    Total sources .....................................     $19,927      $16,885      $14,504
                                                            =======      =======      =======

     Average  interest-bearing  liabilities  increased $2.7 billion,  or 20%, in 1994. Most of the growth was in  interest-bearing
foreign deposits,  which increased $2.4 billion,  or 49%, over 1993,  reflecting  additional  deposits from investment managers of
global  portfolios.  Of this increase,  $1.4 billion reflects  additional  transaction  accounts  resulting from the conversion of
customers' cash balances from  subcustodian  banks to State Street accounts.  Existing  customers  maintained higher cash balances
because of the investment  climate,  and new customers were added.  Securities  sold under  repurchase  agreements  increased $777
million, or 19%, due to additional demand by customers, particularly mutual fund managers.

     Other short-term borrowings increased $347 million,  while notes payable declined $253 million from 1993. The average rate of
long-term  debt declined 146 basis points.  This change was due primarily to the repayment of $75 million of 8.50% senior notes in
1993 and the  issuance of $100  million of 5.95%  senior notes in September  1993.  Noninterest-bearing  deposits  increased  $642
million, or 16%. Growth in these sources of funds contributed  importantly to net interest revenue in 1994.  Stockholders'  equity
increased $159 million, or 14%, from 1993.

Assets

     In 1994, average  interest-earning  assets increased $3.0 billion,  or 18%, as a result of the additional  deposits and other
liabilities.  Growth occurred primarily in investment securities and loans. State Street's assets are primarily comprised of money
market assets and investment securities, which are generally more marketable and have less credit risk than loans.
</TABLE>

<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
INTEREST-EARNING ASSETS                                                 Average Volume                         Average Rate
(Dollars in millions)                                       1994         1993         1992         1994         1993         1992
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                         <C>          <C>          <C>          <C>          <C>          <C>

Interest-bearing deposits with banks ...................    $ 5,183      $ 5,022      $ 5,102      4.04%        4.01%        5.05%
Securities purchased under resale agreements
  and securities borrowed ..............................      3,102        3,255        2,603      4.26         3.14         3.75
Federal funds sold .....................................        537          534          458      4.45         3.03         3.93
Trading account assets .................................        532          416          238      4.90         4.02         4.46
Investment securities:
  U.S. Treasury and Federal agencies ...................      3,455        2,181        1,771      5.33         5.72         6.82
  State and political subdivisions .....................      1,120          732          444      5.09         5.43         7.18
  Other investments                                           2,597        2,169        1,818      5.35         5.43         6.36
                                                            -------      -------      -------
    Total investment securities                               7,172        5,082        4,033      5.30         5.55         6.65
Loans:
  Commercial and financial .............................      2,304        1,865        1,556      5.18         4.81         5.64
  Real estate ..........................................         96           97          114      7.57         6.97         7.11
  Consumer .............................................         43           53           66      7.72         6.81         7.65
  Foreign ..............................................        586          282          117      6.41         5.82         6.08
  Lease financing ......................................        372          279          217      5.98         5.61         4.84
                                                            -------      -------      -------
    Total loans ........................................      3,401        2,576        2,070      5.58         5.14         5.72
                                                            -------      -------      -------
    Total interest-earning assets ......................    $19,927      $16,885      $14,504      4.82         4.45         5.31
                                                            =======      =======      =======
</TABLE>
                                       15
<PAGE>
                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

     Interest-bearing deposits with banks are short-term instruments,  primarily
Eurocurrency  placements,  invested with foreign banks in Western Europe and the
Asia/Pacific  region.  State Street maintains credit relationships with over 500
banks.  As of  December  31,  1994,  the average  maturity  of the  Eurocurrency
placements was 24 days.

     Securities  purchased  under  resale  agreements  are assets that are fully
collateralized  by U.S.  Treasury and federal  agency  securities.  At year end,
these assets had an average maturity of four days.

     The investment securities portfolio increased  significantly during 1994 to
$8.7   billion,   or  38%  of  assets,   with  most  of  the   increase  in  the
available-for-sale  portfolio. State Street classifies its investment securities
into   two   categories,    held-to-maturity   and    available-for-sale.    The
held-to-maturity  portfolio is used to invest depositors'  funds,  provide asset
diversity and stabilize revenue. The available-for-sale portfolio is managed for
total return.

     The  held-to-maturity  portfolio,  which is carried at amortized  cost,  is
comprised of  investment-quality,  asset-backed  securities,  U.S.  Treasury and
federal  agency  securities,   and  bonds  and  notes  of  state  and  political
subdivisions.   State  Street  invests  in  asset-backed  securities,  including
collateralized   mortgage  obligations,   for  yield  enhancement  and  earnings
stabilization. The collateralized mortgage obligations typically have reasonably
limited  variability  in the timing of cash flows and  provide  protection  from
undue prepayment and extension risk.  Asset-backed  securities are highly rated;
96% were AAA as of December  31,  1994.  At December  31,  1994,  the total $5.2
billion portfolio of held-to-maturity securities had net unrealized depreciation
of $129.0 million, and the duration was 1.2 years.

     The  available-for-sale  portfolio is comprised of securities acquired with
the intent to hold for an indefinite period of time, not necessarily until final
maturity.  At December 31, 1994,  this $3.5 billion  portfolio  was comprised of
U.S.  Treasury  bonds.  Available-for-sale  securities are primarily  carried at
market value.  At December 31, 1994,  the market value of these  securities  was
$92.2 million lower than cost.

     At year-end 1994,  loans comprised 14% of State Street's  assets,  compared
with over 55% for other banking  companies of comparable size.  One-third of the
loan  portfolio  supports  the  short-term  needs of  financial  asset  services
customers  and  securities   brokers  in  conjunction  with  their  trading  and
settlement activity. These are generally short-term,  usually overnight, and are
structured to have relatively low credit risk.

     In 1994,  loans  increased  by $825  million,  or 32%.  Growth  occurred in
commercial loans, foreign loans and lease financing.  Commercial loans increased
$439 million,  with over half of the growth in loans to  securities  brokers and
customers of the financial asset services business. Foreign loans increased $304
million,  reflecting the conversion of customers' loans from  subcustodians  and
expanded trade-finance activities. Lease financing increased $93 million.

Interest Rate Sensitivity Management

     The  objective  of  interest  rate  sensitivity  management  is to  provide
sustainable and stable net interest revenue under various economic  environments
and to protect asset values from adverse  effects of changes in interest  rates.
State   Street   manages   the   structure   of   interest-earning   assets  and
interest-bearing  liabilities to meet revenue goals by adjusting the mix, yields
and maturity, or repricing characteristics, based on changing market conditions.
Interest-rate  risk  arises  from  differences  in the timing of when assets and
liabilities  are  repriced.  Depending on the degree of  difference,  changes in
interest  rates and yield  curves can result in an  increase  or decrease in net
interest  revenue  and affect the  valuation  of assets and  liabilities.  Under
policies  approved  by the  Board  of  Directors,  State  Street  seeks to limit
interest-rate  risk  while  using  timing  differences  to manage  net  interest
revenue.
                                       16
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     State Street uses three tools for measuring interest rate risk: simulation,
duration  and  gap  analysis.   Simulation   models   capture  the  dynamics  of
interest-rate   movements,   differences   within  a  time  frame,   changes  in
relationships  among various market rates,  certain assumed lagged  movements in
money market rates and expected changes in volumes.  Results from the simulation
models are evaluated as part of the forecasting,  long-range planning and budget
processes to evaluate the  potential  range of net interest  revenue under "most
likely" and alternative interest-rate scenarios.

     State Street also  measures  duration  and present  value of the assets and
liabilities  and  evaluates  the  effect of  changes  in  interest  rates on the
economic value of equity.

     The third measure of interest-rate  risk, as shown below, is the difference
in asset and liability  repricing on a cumulative  basis within a specified time
frame. State Street monitors the three-month, six-month and one-year cumulative
     net interest-earning assets, or gaps.


<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
INTEREST SENSITIVITY POSITION AT DECEMBER 31, 1994                          Interest Sensitivity Period in Months
                                                            ----------------------------------------------------------------------
(Dollars in millions)                                         Balance         0-3          4-6        7-12       13-24     over 24
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                          <C>          <C>          <C>          <C>        <C>          <C> 
Interest-Earning Assets:
  Interest-bearing deposits with banks .................     $ 4,847      $ 4,636      $   119      $   92     $            $
  Other money market assets <F1>........................       1,997        1,991                                                6
  Investment securities:
    Held for investment ................................       5,187          829          695       1,464      1,205          994
    Available for sale .................................       3,482           71           21         191      2,803          396
  Loans ................................................       2,874        1,890           98          72         35          779
                                                             -------      -------      -------      ------     ------       ------
    Total interest-earning assets ......................      18,387        9,417          933       1,819      4,043        2,175
                                                             -------      -------      -------      ------     ------       ------
Interest-Bearing Liabilities:
  Domestic deposits ....................................       1,895        1,714           13           9         20          139
  Foreign deposits .....................................       7,921        7,907            9           5
  Federal funds purchased and repurchase agreements ....       4,911        4,911
  Other interest-bearing liabilities ...................         777          649                                              128
                                                             -------      -------      -------      ------     ------       ------
    Total interest-bearing liabilities .................      15,504       15,181           22          14         20          267
                                                             -------      -------      -------      ------     ------       ------
                                                                           (5,764)         911       1,805      4,023        1,908
  Interest-rate swaps ..................................                      146                                            (146)
                                                                          -------      -------      ------     ------       ------
Interest rate sensitivity position .....................                   (5,618)         911       1,805      4,023        1,762
Cumulative interest rate sensitivity position ..........                   (5,618)      (4,707)     (2,902)     1,121        2,883
Cumulative gap percentage <F2>  ........................                      (26)%        (24)%       (15)%        6%          15%

<FN>
<F1> Includes adjustment to normalize the one-day position.
<F2> Cumulative  interest  rate  sensitivity  position  as a percent of December
     average earning assets.
</TABLE>

     The table shows State Street's year-end interest rate sensitivity position,
measured by the earlier of repricing  date or maturity,  for various  assets and
liabilities.  Non-maturity items, such as asset-backed  securities and deposits,
are reported in time periods based on  management's  evaluations  of prepayments
and repricing. Available-for-sale investment securities are reported at maturity
dates, unlike the prior year's report,  which included them in 0 - 3 months. The
analysis   indicates   that  State  Street  was  liability   sensitive  --  that
interest-bearing  liabilities are repricing faster than interest-earning  assets
- - -- and that, all other variables  remaining the same, net interest revenue would
improve when interest  rates are falling and decrease  when  interest  rates are
rising.  However,  the interest rate sensitivity position is only one of several
factors  determining  net interest  revenue.  The level of rates,  balance sheet
growth and mix, and rate spreads are also important determinants of net interest
revenue.


                                       17

<PAGE>
                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

State  Street  maintains   flexibility  in  its  balance  sheet  to  adjust  its
interest-rate   sensitivity.   Since  interest-bearing   sources  of  funds  are
predominantly   short-term,   State  Street  maintains  a  generally  short-term
structure  for its  interest-earning  assets,  including  money  market  assets,
investments and loans.  Off-balance sheet financial instruments are used as part
of overall asset and liability  management.  Financial futures and interest-rate
swaps are used modestly to maintain State Street's interest-rate exposure within
policy limits. At December 31, 1994, $146 million of interest-rate swaps reduced
short-term liability sensitivity.

Liquidity

     The primary objective of State Street's  liquidity  management is to ensure
that the  Corporation  has  sufficient  funds to replace  maturing  liabilities,
accommodate the  transaction and cash management  requirements of its customers,
meet loan  commitments,  and  accommodate  other corporate  needs.  Liquidity is
provided from the ability to access global market  sources of funding and gather
additional   deposits,   and   from   maturing   short-term   assets,   sale  of
available-for-sale securities and payment of loans.

     State Street manages its assets and liabilities to maintain a high level of
liquidity.  The Corporation has an extensive and diverse funding base inside and
outside  the United  States.  A  significant  percentage  of funding  comes from
customers who have other  relationships  with State Street,  particularly  those
using custody services worldwide. Deposits are accessed through domestic as well
as    international    treasury    centers,    providing    a    cost-effective,
geographically-diverse  source of funding.  Significant funding is also provided
from  institutional  customers'  demand  for  repurchase  agreements  for  their
short-term  investment needs. State Street maintains other funding alternatives,
ensuring  access to  additional  sources of funds if needed.  Relationships  are
maintained with a variety of investors, for a range of financial instruments, in
various markets and time zones.

     State Street maintains a large portfolio of liquid assets.  At December 31,
1994,  the  portfolio  included $4.8 billion of  interest-bearing  deposits with
banks and $1.9  billion of  securities  purchased  under resale  agreements  and
securities borrowed.  Of the total $6.7 billion,  $4.5 billion mature within one
week, and nearly all mature within six months.  Although not relied on for daily
liquidity  needs,  the $3.5 billion  available-for-sale  portfolio of marketable
securities provides a significant secondary source of liquidity.

     State Street maintains strong liquidity ratios.  When liquidity is measured
by the ratio of liquid  assets to total  assets,  State  Street  ranks among the
highest of U.S.  banking  companies.  Liquid assets consist of cash and due from
banks,  interest-bearing  deposits with banks,  federal  funds sold,  securities
purchased  under resale  agreements and  securities  borrowed,  trading  account
assets,  and  investment  securities.  At December 31, 1994,  the  Corporation's
liquid assets were 79% of total assets.

     State  Street's high ratings as a corporation  and  depository  enhance its
liquidity.  The Corporation's  senior debt is rated AA- by Standard & Poor's, A1
by Moody's  Investor  Services and AA by IBCA,  Inc.  Depending  upon the rating
service,  six or fewer of the largest 100 bank  holding  companies in the United
States have higher ratings. State Street Bank's long-term certificate of deposit
ratings are AA by Standard & Poor's, Aa2 by Moody's Investor Services and AA+ by
IBCA,  Inc.  These  ratings,  as well as strong  capital  ratios,  enhance State
Street's  liquidity by making its  liabilities  attractive  to a large number of
investors worldwide.

     In August  1993,  a shelf  registration  became  effective  that allows the
Corporation to issue up to $250 million of debt  securities  with maturities not
to exceed 10 years.  Proceeds from the first  tranche of $100 million  issued in
1993 were used to redeem existing debt and for general corporate purposes.

     In 1994,  State  Street  began a program of  issuing up to $200  million of
commercial  paper. As of December 31, 1994, $135 million of commercial paper was
outstanding. This is a source of additional funding for the Corporation.

                                       18

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     The restated Consolidated  Statements of Cash Flows on page 40 of Exhibit 4
provide additional information.

Fair  Value  of  Financial Instruments

     The  short-maturity  structure  of State  Street's  assets and  liabilities
results in the fair value of its  financial  instruments  equating to or closely
approximating   its   balance   sheet   value,   with  the   exception   of  the
held-to-maturity  portfolio,  which  had  depreciation  of  $129  million  as of
December 31, 1994. See Note S, page 56 of Exhibit 4.

Capital

     State Street maintains strong capital levels to support current  operations
and continued growth. State Street continues to generate capital internally at a
high  rate.  During  1994 and  each of the  preceding  six  years,  capital  was
generated  internally  through  the  retention  of  earnings at a rate of 13% or
higher. On December 31, 1994,  stockholders'  equity was $1.3 billion,  compared
with $652  million on December 31,  1989,  a 15%  compound  annual  growth rate.
During 1994,  stockholders'  equity  increased  $136  million.  The increase was
attributable to $220 million of earnings, $12 million related to the exercise of
stock  options and the  conversion  of  debentures,  and $6 million from foreign
currency translation gains. These additions were partially offset by $46 million
in common  dividends  and an  after-tax  unrealized  holding loss of $56 million
recorded on  securities  classified  as available  for sale in  accordance  with
Statement of Financial  Accounting  Standards  No. 115,  Accounting  for Certain
Investments in Debt and Equity Securities.

     The  Federal  Reserve  Board,  State  Street's  principal  regulator,   has
established risk-based capital guidelines that require minimum ratios of capital
to risk-weighted  assets and certain  off-balance  sheet credit  exposures.  The
Federal  Reserve  Board also  maintains  a leverage  ratio  guideline  that is a
measure of capital to total average balance sheet assets.

- - --------------------------------------------------------------------------------
REGULATORY CAPITAL AT DECEMBER 31                                      Minimum
                                                                      Regulatory
(Dollars in millions)                             1994         1993   Guidelines
- - --------------------------------------------------------------------------------
Risk-based ratios:
  Tier 1 capital ...........................        13.6%        12.6%    4%
  Total capital ............................        14.2         13.1     8
Leverage ratio .............................         5.6          5.5     3
Tier 1 capital .............................      $1,354       $1,166
Total capital ..............................       1,408        1,218
Risk-adjusted assets .......................       9,935        9,287

     State Street has developed  internal  capital-adequacy  policies that focus
primary  importance on risk exposure  rather than asset levels.  These  policies
emphasize the risk-based guidelines,  particularly the Tier 1 risk-based capital
ratio.  This emphasis is appropriate to State Street's  balance sheet structure,
which has a high degree of liquidity and low credit-risk  exposure.  At year-end
1994,  State Street's Tier 1 capital ratio of 13.6%  significantly  exceeded the
regulatory  guidelines  and was  among the  strongest  for  large  U.S.  banking
companies.  Each of State Street's three regulatory ratios improved during 1994,
as a result of higher levels of capital,  which were partially  offset by higher
asset bases.

     During 1992,  bank  regulators  adopted five  capital  categories  based on
capital  ratios and other  factors,  which are  applicable  to banks for certain
regulatory supervisory purposes.  These categories range from "well capitalized"
to "critically  undercapitalized."  The "well  capitalized"  category requires a
bank to  maintain  a minimum  Tier 1  risk-based  ratio of 6%, a  minimum  total
risk-based capital ratio of 10% and a minimum leverage ratio of 5%. State Street
manages and monitors  its capital  ratios to assure that they exceed the minimum
standards for "well  capitalized." At December 31, 1994, State Street Bank had a
Tier 1 risk-based  capital ratio of 12.8%, a total  risk-based  capital ratio of
13.2% and a leverage ratio of 5.4%.

                                       19

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

Dividends and Common Stock

     State Street increased the quarterly  dividend to stockholders twice during
1994,  continuing  the  pattern of  dividend  increases  that began in 1978.  At
year-end  1994,  the dividend rate was 15% higher than at year-end  1993.  Since
1989,  dividends  per  share  have  increased  at an annual  rate of 15%.  State
Street's  policy is to  increase  dividends  at a rate that is  consistent  with
long-term  earnings  growth  and that will  permit  levels of  internal  capital
generation  sufficient to allow for the full  development of strategic  business
opportunities. The dividend payout ratio was 22% for 1994.

     There  were 6,030  stockholders of record at year-end 1994. (6,028 prior to
pooling)


<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
DIVIDENDS AND COMMON STOCK
                                       MARKET PRICE                                                          Market Price
                             ---------------------------------                                   ---------------------------------
                   DIVIDENDS                           END OF                           Dividends                           End of
                   DECLARED  LOW          HIGH         PERIOD                           Declared  Low          High         Period
- - ----------------------------------------------------------------------------------------------------------------------------------
1994                                                                  1993
<S>                <C>       <C>          <C>          <C>            <C>               <C>       <C>         <C>          <C>
First .........    $.14      $35 1/8      $39          $36            First .........   $.12      $41         $49 1/8      $44 1/2
Second ........     .15       34 3/8       43 1/8      $38 5/8        Second ........    .13       29 1/4      45 3/4       33 1/8
Third .........     .15       36           41          $36 1/2        Third .........    .13       31 3/4      35 3/4       35 5/8
Fourth ........     .16       27 5/8       37 1/4      $28 5/8        Fourth ........    .14       35 3/8      39 3/4       37 1/2
</TABLE>

RISK MANAGEMENT

     In providing financial asset services globally, certain inherent risks must
be managed and  controlled.  In addition to  interest-rate  risk,  these include
counterparty credit risk,  operations and settlement risk, and market risk. Risk
management is an integral part of the  Corporation's  business  activities.  The
credit and  risk-management  function is centrally  organized with close ties to
the  business  units in order to identify  and manage  risks  effectively.  This
structure  allows for corporate risk management  across the business areas while
individual  line areas remain  responsible  for risk  management in their units.
Continuing a trend of recent years,  risk-management  resources are increasingly
devoted to financial asset services.

     Emphasis   in  risk   management   is  placed  on   establishing   specific
authorization  levels and limits  and is an  ongoing  process by which  exposure
levels are  reviewed  and  modified as deemed  appropriate  to reflect  changing
conditions.  Counterparties  are subject to a rigorous credit  approval  process
that covers the traditional lending services and global financial asset services
for  foreign  exchange,   credit  facilities,   placements,   credit-enhancement
services, securities lending and securities-clearing  facilities.  Concentration
is managed in terms of business-risk concentration,  including specific industry
lending  concentrations  and  country  limits,  as well as limits on  individual
counterparties.

     In managing  country risk, State Street considers a broad variety of issues
and risks inherent in doing business outside the United States, including issues
related to credit quality and asset  concentration.  Consideration is also given
to transfer risk, which arises from the possible  inability of a counterparty or
borrower to repay an obligation because of the inconvertibility of its currency.

     Operating   risk  is  actively   managed  in  all  business  units  of  the
Corporation.  Particular  emphasis is placed on payment-system  risk management,
overdraft monitoring and control, and global securities clearing and settlement.
In addition to specific authorization levels and limits,  operating risk is also
controlled through extensive automation, operating procedures and insurance.

     Market risk arises from price changes in various markets.  Market risk from
foreign  exchange and trading  activities  is monitored and  controlled  through
established  limits on  positions  and  aggregate  limits  based on estimates of
potential loss of earnings under assumptions about changes in market conditions.

                                       20

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


     State  Street  acts  as an  agent  to  lend  customer-owned  securities  to
broker/dealers  and banks. State Street is not a principal in these transactions
and,  therefore,  they are not  reflected on the  Corporation's  balance  sheet.
Potential exposure to each borrower is reviewed through the Corporation's credit
risk approval and  management  process.  Collateral  in the form of cash,  other
securities or letters of credit is received to secure the borrower's  promise to
return  these  securities.  Securities  are marked to market and compared to the
value of collateral daily.  Investment of customer cash collateral is managed by
State Street Global Advisors in compliance with approved investment parameters.

Credit Risk

     Credit  risk  results  from  the  possibility  that a loss  may  occur if a
counterparty  becomes  unable to meet the terms of a contract.  State Street has
policies and  procedures  to monitor and manage  carefully all aspects of credit
risk.  These include a  comprehensive  credit-review  and approval  process that
involves  the  assignment  of risk  ratings to all loans and  off-balance  sheet
credit exposures.  The allowance for loan losses is available to cover potential
losses  from  current  credit   exposure  in  the  loan  portfolio  and  certain
off-balance sheet commitments.

     At December 31, 1994,  total  non-performing  assets were $27.4 million,  a
$10.5 million decrease from year-end 1993.  Non-performing assets included $23.0
million of non-accrual  loans,  which was less than 1% of total loans,  and $4.4
million of other real estate owned.  It is State Street's policy to place a loan
on non-accrual  when either  principal or interest  becomes 60 days past due. In
1994,  loans placed on non-accrual  status were more than offset by charge-offs,
payments and the return to accrual status of several  loans.  Loans are returned
to accrual status only when interest and principal  payments are brought current
and future  payments  are  considered  to be assured.  The decline in other real
estate owned resulted from property sales.

     In 1994,  net  charge-offs  declined to $7.7 million from $16.3  million in
1993. Net charge-offs as a percentage of average loans were .23%,  compared with
.63% for 1993.

     The  allowance  for loan  losses is  increased  by the  provision  for loan
losses,  which is a charge  to  current  income.  The  appropriate  level of the
allowance is determined  by a thorough  analysis of credit risk. At December 31,
1994, the allowance for loan losses was $58.2 million,  or 1.80% of loans.  This
compares with an allowance of $54.3 million, or 2.03% of loans, a year ago. This
decline reflects improvement in measures of credit quality, discussed above, and
improvement  in the outlook for general  economic  conditions  and its effect on
borrowers. The decline in the allowance for loan losses as a percentage of loans
is also attributable to the growth in low-risk loan exposures to financial asset
services customers.



                                       21

<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION

<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
CREDIT EXPERIENCE
(Dollars in millions)                                                  1994       1993       1992       1991       1990       1989
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                                   <C>        <C>        <C>        <C>        <C>        <C>
Provision for loan losses ......................................      $11.6      $11.3      $12.2      $60.0      $45.7      $19.4

Charge-offs ....................................................       10.5       18.5       23.5       47.8       48.1       23.7
Recoveries .....................................................        2.8        2.2        3.4        2.7        3.1        4.6
                                                                      -----      -----      -----      -----      -----      -----
    Net loan charge-offs .......................................        7.7       16.3       20.1       45.1       45.0       19.1
Allowance of subsidiary purchased ..............................                   1.4
Allowance for loan losses, year end ............................       58.2       54.3       57.9       65.9       51.0       50.3

Net loan charge-offs by loan type:
  Commercial and financial .....................................      $ 8.4      $14.0      $ 8.4      $32.2      $12.0      $ 5.2
  Real estate ..................................................        (.2)       1.3        9.8       10.9        9.3        1.5
  Consumer .....................................................        (.1)        .9         .9        1.6       22.4        9.9
  Foreign ......................................................        (.4)        .1        1.0         .4        1.3        2.5
                                                                      -----      -----      -----      -----      -----      -----
    Total net charge-offs ......................................      $ 7.7      $16.3      $20.1      $45.1      $45.0      $19.1
                                                                      =====      =====      =====      =====      =====      =====
Non-performing loans:
  Commercial and financial .....................................      $20.3      $25.0      $37.2      $30.6      $31.5      $ 5.5
  Real estate ..................................................        2.6         .5         .9        7.9       22.7       13.5
  Other ........................................................         .1        1.3        2.2        2.4        2.3        2.8
                                                                      -----      -----      -----      -----      -----      -----
    Total non-performing loans .................................      $23.0      $26.8      $40.3      $40.9      $56.5      $21.8
                                                                      =====      =====      =====      =====      =====      =====
Other real estate owned ........................................      $ 4.4      $11.1      $12.5      $15.4      $15.5
Ratios:
  Allowance to ending loans ...................................        1.80%      2.03%      2.89%      3.46%      2.42%      2.04%
  Net charge-offs to average loans .............................        .23        .63        .97       2.14       1.72        .77
  Non-performing loans to total loans...........................        .71       1.00       2.01       2.15       2.68        .88
</TABLE>

     Statement  of  Financial  Accounting  Standards  No.  114,  "Accounting  by
Creditors for  Impairment  of a Loan," is effective  for fiscal years  beginning
after December 15, 1994. This statement addresses how creditors should establish
allowances  for credit  losses on  individual  loans  determined to be impaired.
State Street will adopt this new  statement  in 1995,  and it is not expected to
have a material impact.

Foreign  Exchange and Derivative  Financial Instruments

     State  Street uses foreign  exchange and a variety of financial  derivative
instruments to support customers' needs, to conduct trading  activities,  and to
manage interest rate and currency risk. These activities either generate trading
revenue or enhance the  stability of net interest  revenue.  In addition,  State
Street provides services related to derivative instruments in its role as both a
manager and servicer of financial assets.

     State  Street's  customers use  derivatives  to manage the financial  risks
associated with their investment goals and business activities.  With the growth
of cross-border investing,  State Street's customers have an increasing need for
foreign  exchange  forward  contracts  to  protect  the  domestic  value  of  an
international  investment  and to manage the currency  risk in an  international
investment portfolio.  As an active participant in the foreign exchange markets,
State Street provides foreign exchange  forward  contracts and  over-the-counter
options in support of these customer needs.

     As a part of trading activities, State Street also assumes market positions
in  both  the  foreign  exchange  and  interest-rate   markets  using  financial
derivatives -- primarily  forward foreign exchange  contracts,  foreign exchange
and interest-rate options, and interest-rate swaps.

     State Street's  positions are based on market  expectations  and customers'
needs.  As of December 31, 1994, the notional  amount of these  instruments  was
$43.9 billion, of which $43.1 billion was foreign exchange forward contracts.

     State Street uses various  derivatives  to minimize the  interest-rate  and
foreign  exchange  risk  associated  with  balance  sheet  and  global  business
activities.  As of year-end 1994, the notional  amount of these  derivatives was
$521 million.

     Trading  activities  involving  both  foreign  exchange  and  interest-rate
derivatives are managed  using  earnings  at risk measures and trading limits as

                                       22
<PAGE>

                                ITEM 7 EXHIBIT 2

RESTATED MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
     OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994 (Continued)

                        STATE STREET BOSTON CORPORATION


established by  risk-management  policies.  Interest-rate  and foreign  exchange
derivatives that are used as part of the asset- and liability-management process
are subjected to the same credit and interest-rate  risk processes for financial
instruments carried on the balance sheet.

     As a manager of financial  assets for others,  State Street uses derivative
financial  instruments to hedge against market risk,  adjust portfolio  duration
and enable efficient portfolio construction.  These activities are undertaken in
accordance  with  investment  guidelines  supplied  by, or  disclosed  to, State
Street's customers.

     As a servicer of financial assets, State Street acts as trustee,  custodian
and/or  administrator for its customers'  investment funds, certain of which may
use derivative instruments in their investment strategies.  These activities are
part of the normal  responsibilities  of State Street as a service  provider and
are discharged in accordance with customer service contracts. Further discussion
of derivatives is included in Note R, page 53 of Exhibit 4.

ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

     On January 31,  1995,  State  Street  acquired  Investors  Fiduciary  Trust
Company  (IFTC),  a Kansas  City,  Missouri-based  servicer of mutual funds with
approximately   $115  billion  of  assets  under   custody.   This   acquisition
strengthened State Street's  leadership position in servicing mutual funds. IFTC
brings  additional  customers and different  systems solutions to servicing this
market. State Street is leveraging its full range of products to this additional
customer base, and the combined  entity will benefit from the  consolidation  of
custody operations.

     This  acquisition was  accomplished by the issuance of 5,972,222 shares and
was accounted for as a pooling of interests.  One-time transaction costs of $.03
per share will be recorded in the first quarter of 1995. No earnings dilution is
expected for full-year 1995.


                                       23

<PAGE>
                                Item 7 Exhibit 3

          STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION


     Unless  otherwise  noted,  the  information  provided has been  restated to
reflect the acquisition of Investors  Fiduciary Trust Company and the accounting
for this transaction as a pooling of interests.

GENERAL DEVELOPMENT OF BUSINESS
     State Street Boston Corporation  ("State Street") is a bank holding company
organized under the laws of the Commonwealth of Massachusetts.

     State Street was  organized  in 1970 and conducts its business  principally
through its  subsidiary,  State  Street Bank and Trust  Company  ("State  Street
Bank"),  which traces its  beginnings to the founding of the Union Bank in 1792.
The charter  under which State  Street Bank now  operates  was  authorized  by a
special act of the  Massachusetts  Legislature in 1891, and its present name was
adopted in 1960.

     State Street is the fourth largest provider of trust services in the United
States as ranked on the basis of 1993  fiduciary  compensation  (not  restated).
State Street had more than $1.7 trillion of assets under  custody,  $210 billion
of bonds under trusteeship, and $160 billion of assets under management at year-
end 1994.  Ranked on the basis of balance  sheet  assets as of June 1994,  State
Street  Bank is the 23rd  largest  commercial  bank in the  United  States  (not
restated).  State Street's total assets were $22.5 billion at December 31, 1994,
of which $16.7  billion,  or 74%, were  investment  securities  and money market
assets and $3.2 billion, or 14%, were loans.

     Services are provided  from offices in the United  States,  as well as from
offices  in Canada,  Grand  Cayman,  Netherland  Antilles,  the United  Kingdom,
France, Belgium, Luxembourg,  Denmark, Germany, United Arab Emirates, Hong Kong,
Taiwan, Japan, Australia,  and New Zealand. State Street's executive offices are
located at 225 Franklin  Street,  Boston,  Massachusetts.  For information as to
foreign  activities,  refer to Note T on page 56 of  exhibit  3 to the  Notes to
Financial Statements.

LINES OF BUSINESS
     State  Street  has  three  lines of  business:  financial  asset  services,
investment  management and commercial  lending.  In 1994, 74% of net income came
from the broad and growing array of financial asset services,  15% of net income
came from investment management and 17% came from commercial lending.  Corporate
items reduced net income by 6%.

    FINANCIAL ASSET SERVICES
     Financial  asset  services  are  primarily  accounting,  custody  and other
services for large pools of assets such as mutual funds and pension plans,  both
defined benefit and defined  contribution,  and corporate  trusteeship.  A broad
array of other services is provided, including accounting,  custody, information
services and  recordkeeping.  Also  provided are banking  functions of accepting
deposits, making loans and trading foreign exchange.

     With $788 billion of mutual fund assets under custody,  State Street is the
leading  mutual  fund  custodian  in the  United  States,  servicing  36% of the
registered funds (not restated)State Street began providing mutual fund services
in 1924 and servicing  pension  assets in 1974.  Customers who sponsor the 2,200
U.S.   mutual   funds   that   State   Street   services   include    investment
companies,broker/  dealers,insurance  companies  and others (not  restated).  In
addition,  State  Street  services  252  offshore  mutual  funds and  collective
investment funds in other countries.

     State  Street's  mutual  fund  services  include a full  array of  services
including  custody,  portfolio  and general  ledger  accounting,  pricing,  fund
administration  and  information  services.  Shareholder  accounting is provided
through a 50%-owned affiliate.

                                       24

<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION


     Servicing  $664  billion of  pension  and other  assets for North  American
customers,  State Street is ranked as the largest servicer of tax-exempt  assets
for  corporations  and public funds in the United States and the largest  global
custodian  for U.S.  pension  assets.  Services  include  portfolio  accounting,
securities  custody,   securities  lending,   and  other  related  services  for
retirement  and  other  financial  assets  of  benefit  pension  plans,  unions,
endowments,  foundations, and nuclear decommissioning trusts. In addition, State
Street provides global and domestic  custody-related  services for $72.2 billion
in assets for customers outside North America.

     State Street acts as  participant  recordkeeper,  securities  custodian and
trustee for defined  contribution  plans,  such as 401(k)  plans and ESOPs,  and
issues checks for employee benefit  distributions.  Corporate trust services for
asset-backed securities,  corporate securities,  leveraged leases, and municipal
securities are provided to investment banks,  corporations,  municipalities  and
government  agencies from five offices in the United States. At year ended 1994,
bonds under trusteeship totaled $210 billion.

     State Street is a mortgage  subservicer  through Wendover Funding,  Inc. in
Greensboro,  North  Carolina.  State Street also provides card  replacement  and
other services for a bank card association,  processing of unclaimed  securities
for state governments,  and accounting  services for retained assets accounts of
insurance companies.

     State Street provides  foreign  exchange trading and global cash management
services to financial  institutions and corporations.  Funds are gathered in the
form of domestic and foreign  deposits,  federal funds and securities sold under
repurchase  agreements from local, national and international  sources.  Trading
and arbitrage operations are conducted with government  securities,  futures and
options.   Municipal  dealer  activities  include   underwriting,   trading  and
distribution of general obligation  tax-exempt bonds and notes. Treasury centers
are located in Boston,  London, Hong Kong, Tokyo, Sydney, Munich and Luxembourg.
State  Street  also  provides  corporate  finance  services,  including  private
placement of debt and equity, acquisitions and divestitures and project finance.

    INVESTMENT MANAGEMENT
     State Street was a pioneer in the development of domestic and international
index funds  through  State Street Global  Advisors  ("SSGA").  The products now
offered by SSGA  include  enhanced  index and  fully-active  equity  strategies,
short-term  investment funds and fixed income products.  These products are sold
and managed both  domestically  and from  locations  outside the United  States.
State Street is ranked as the largest manager of internationally-indexed  assets
and the second largest manager of tax-exempt  money in the United States.  State
Street is a leading New England trustee and money manager for  individuals,  and
provides   planned  gift  management   services  for  non-profit   organizations
throughout the United States. At year-end 1994, institutional and personal trust
assets under management totaled $160 billion.

    COMMERCIAL LENDING
     State  Street  provides   corporate   banking,   specialized   lending  and
international banking to business and financial  institutions.  One-third of the
loan  portfolio  supports  the  short-term  needs of  financial  asset  services
customers  and  securities   brokers  in  conjunction  with  their  trading  and
settlement activity.  Corporate banking services are offered primarily to middle
market  companies in the  Northeast.  Specialized  Lending is both  regional and
national,  with specialities  that include cable  television,  technology- based
companies,  publishing, law firms, non-profit institutions,  broker/ dealers and
other  financial  institutions.  In addition,  State Street  offers  asset-based
finance, leasing, real estate, and trade finance. Trade finance includes letters
of credit, collection,  payment and other specialized services for importers and
exporters.

SELECTED STATISTICAL INFORMATION
     The  following  tables  contain  State  Street's  consolidated  statistical
information   relating  to,  and  should  be  read  in  conjunction   with,  the
consolidated  financial  statements.  Additionally,  certain previously reported
amounts have been reclassified to conform to the present method of presentation.

                                       25
<PAGE>
                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION

DISTRIBUTION OF AVERAGE ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
INTEREST RATES AND INTEREST DIFFERENTIAL
<TABLE>
<CAPTION>
     The average statements of condition and net interest revenue analysis for the years indicated are presented below.
                                        1994                                1993                                1992
                         ----------------------------------  ---------------------------------    --------------------------------
                            AVERAGE                AVERAGE      AVERAGE                AVERAGE      AVERAGE                AVERAGE
                            BALANCE     INTEREST     RATE       BALANCE     INTEREST    RATE        BALANCE     INTEREST     RATE
                            -------     --------   -------      -------     --------   -------      -------     --------   -------
                                                                   (DOLLARS IN THOUSANDS)
<S>                       <C>            <C>         <C>      <C>            <C>         <C>      <C>            <C>         <C>
ASSETS
Interest-bearing
  deposits with banks(1)  $ 5,182,776    $209,355    4.04%    $ 5,022,194    $201,400    4.01%    $ 5,101,515    $257,690    5.05%
Securities purchased
  under resale agreements
  and securities borrowed   3,101,649     132,112    4.26       3,255,014     102,332    3.14       2,602,740      97,570    3.75
Federal funds sold ....       537,433      23,889    4.45         533,644      16,181    3.03         457,519      17,997    3.93
Trading account assets        532,108      26,095    4.90         415,525      16,693    4.02         238,420      10,643    4.44
Investment securities:
  U.S. Treasury and
    Federal agencies ..     3,454,886     184,251    5.33       2,181,353     124,699    5.72       1,771,084     120,766    6.82
  State and political
    subdivisions ......     1,119,909      56,956    5.09         731,943      39,780    5.43         444,207      31,898    7.18
  Other investments ...     2,596,978     138,942    5.35       2,168,790     117,843    5.43       1,817,741     115,669    6.36
Loans(2):
  Domestic ............     2,728,849     145,609    5.34       2,261,915     113,272    5.01       1,952,638     111,329    5.70
  Foreign .............       672,509      44,091    6.56         314,122      19,137    6.09         117,707       7,156    6.08
                         ------------   ---------            ------------   ---------            ------------   ---------
  Total interest-
    earning assets ....    19,927,097     961,300    4.82%     16,884,500     751,337    4.45      14,503,571     770,718    5.31
                                        ---------                           ---------                           ---------
Cash and due from banks     1,285,560                             979,258                             875,546
Allowance for loan
  losses ..............       (58,089)                            (57,522)                            (66,767)
Premises and equipment        462,005                             435,475                             361,367
Customers' acceptance
  liability(3) ........        29,580                              33,363                              51,745
Other assets ..........     1,148,959                             651,863                             529,610
                         ------------                        ------------                        ------------
  Total Assets ........   $22,795,112                         $18,926,937                         $16,255,072
                         ============                        ============                        ============
LIABILITIES AND
  STOCKHOLDERS' EQUITY
Interest-bearing deposits:
  Savings .............   $ 1,991,910      56,673    2.85     $ 2,253,434      55,199    2.45     $ 2,322,997      76,310    3.28
  Time ................       172,411       7,790    4.52         234,250      12,281    5.24         293,967      12,979    4.42
  Foreign .............     7,391,851     216,227    2.93       4,953,696     146,051    2.95       3,954,528     174,615    4.42
Federal funds purchased       410,784      16,019    3.90         741,082      21,023    2.84         919,128      30,818    3.35
Securities sold under
  repurchase
  agreements ..........     4,957,940     201,992    4.07       4,180,945     121,403    2.90       3,346,499     114,899    3.43
Other short-term
  borrowings ..........       563,221      24,787    4.40         215,948       8,156    3.78         193,927       8,281    4.27
Notes payable .........       258,252      11,979    4.64         510,719      19,943    3.90         388,513      18,400    4.74
Long-term debt ........       128,130       8,625    6.73         122,403      10,023    8.19         146,394      13,327    9.10
                         ------------   ---------            ------------   ---------            ------------   ---------
  Total interest-
    bearing liabilities    15,874,499     544,092    3.43      13,212,477     394,079    2.98      11,565,953     449,629    3.89
                                        ---------   -----                   ---------   -----                   ---------   -----
Noninterest-bearing
  deposits ............     4,700,888                           4,059,011                           3,305,206
Acceptances outstanding(3)     30,098                              33,956                              52,423
Other liabilities .....       905,514                             496,938                             361,800
Stockholders' equity ..     1,284,113                           1,124,555                             969,690
                         ------------                        ------------                        ------------
 Total Liabilities and
  Stockholders' Equity.   $22,795,112                         $18,926,937                         $16,255,072
                         ============                        ============                        ============
  Net interest revenue                   $417,208                            $357,258                            $321,089
                                        =========                           =========                           =========
  Excess of rate earned
  over rate paid.....                               1.39%                               1.47%                               1.42%
                                                    =====                               =====                               =====
Net Interest Margin(4)                              2.09%                               2.12%                               2.21%
                                                    =====                               =====                               =====
(1) Amounts reported were with non-U.S. domiciled offices of other banks.
(2) Non-accrual loans are included in the average loan amounts outstanding.
(3) In 1994, 1993 and 1992, 43%, 13% and 9% of acceptances were foreign.
(4) Net interest margin is taxable equivalent net interest revenue divided by total average interest-earning assets.
</TABLE>

                                       26
<PAGE>

                                    Item 7   Exhibit 3

        STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

        RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

        STATE STREET BOSTON CORPORATION

DISTRIBUTION OF AVERAGE ASSETS, LIABILITIES AND STOCKHOLDERS' EQUITY;
INTEREST RATES AND INTEREST DIFFERENTIAL (CONTINUED)

          Interest  revenue  on  non-taxable  investment  securities  and  loans
includes the effect of  taxable-equivalent  adjustments,  using a Federal income
tax rate of 35% in 1994 and 1993, and 34% in 1992, adjusted for applicable state
income taxes net of the related Federal tax benefit.

     The table below summarizes changes in interest revenue and interest expense
due to  changes  in  volume  of  interest-earning  assets  and  interest-bearing
liabilities,  and changes in interest rates.  Changes  attributed to both volume
and rate have been allocated based on the proportion of change in each category.


<TABLE>
<CAPTION>
                                          1994 COMPARED TO 1993                          1993 COMPARED TO 1992
                              ---------------------------------------------  ---------------------------------------------
                                  INCREASE (DECREASE)                            INCREASE (DECREASE)
                                         DUE TO                   NET                   DUE TO                   NET
                              ----------------------------     INCREASE      ----------------------------     INCREASE
                                 VOLUME          RATE         (DECREASE)        VOLUME          RATE         (DECREASE)
                                 ------          ----         ----------        ------          ----         ----------
                                                                 (DOLLARS IN THOUSANDS)
<S>                               <C>            <C>            <C>             <C>            <C>             <C>
Interest revenue related to:
Interest-bearing deposits
  with banks ...............      $  6,477       $  1,478        $  7,955       $  (3,949)     $ (52,341)      $ (56,290)
Securities purchased under
resale agreements and
  securities borrowed ......        (5,027)        34,806          29,779          22,045        (17,283)          4,762
Federal funds sold .........           116          7,593           7,709           2,706         (4,522)         (1,816)
Trading account assets .....         5,263          4,140           9,403           7,210         (1,160)          6,050
Investment securities:
  U.S. Treasury and Federal
    agencies ...............        68,407         (8,854)         59,553          25,307        (21,374)          3,933
  State and political
    subdivisions ...........        19,880         (2,704)         17,176          16,994         (9,112)          7,882
  Other investments ........        22,933         (1,826)         21,107          20,477        (18,312)          2,165
Loans:
  Domestic .................        24,547          7,790          32,337          16,410        (14,467)          1,943
  Foreign ..................        23,397          1,557          24,954          11,966             15          11,981
                                   -------        -------         -------         -------        -------         -------
  Total interest-earning
    assets .................       165,993         43,980         209,973         119,166       (138,556)        (19,390)
                                   -------        -------         -------         -------        -------         -------
Interest expense related to:
  Deposits:
    Savings ................        (6,840)         8,311           1,471          (2,222)       (18,891)        (21,113)
    Time ...................        (2,941)        (1,550)         (4,491)         (2,892)         2,195            (697)
    Foreign ................        71,325         (1,166)         70,159          37,815        (66,379)        (28,564)
Federal funds purchased ....       (11,265)         6,261          (5,004)         (5,454)        (4,340)         (9,794)
Securities sold under
  repurchase agreements ....        25,472         55,117          80,589          25,911        (19,406)          6,505
Other short-term borrowings         15,083          1,538          16,621             887         (1,011)           (124)
Notes payable ..............       (11,192)         3,228          (7,964)          5,138         (3,595)          1,543
Long-term debt .............           452         (1,850)         (1,398)         (2,048)        (1,255)         (3,303)
                                   -------        -------         -------         -------        -------         -------
Total interest-bearing
  liabilities ..............        80,094         69,889         149,983          57,135       (112,682)        (55,547)
                                   -------        -------         -------         -------        -------         -------
  Net Interest Revenue .....      $ 85,899       $(25,909)       $ 59,990        $ 62,031      $ (25,874)      $  36,157
                                   =======        =======         =======         =======        =======         =======
</TABLE>

RETURN ON EQUITY AND ASSETS AND CAPITAL RATIOS
     The return on equity,  return on assets,  dividend payout ratio,  equity to
assets  ratio and  capital  ratios  for the years  ended  December  31,  were as
follows:
                                           1994           1993         1992
                                           ----           ----         ----
Net income to:
  Average stockholders' equity .....       17.2 %        16.8 %       17.5 %
  Average total assets .............         .97          1.00         1.05
Dividends declared to net income ...       20.8          20.8         19.6
Average equity to average assets ...        5.6           5.9          6.0
Risk-based capital ratios:
  Tier 1 capital ...................       13.6          12.6         13.6
  Total capital ....................       14.2          13.1         15.0

                                       27
<PAGE>
                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                 RESTATED BUSINESS AND SECURITIES ACT GUIDE ACT

                        STATE STREET BOSTON CORPORATION


     INVESTMENT PORTFOLIO
     State Street adopted Statement of Financial Accounting Standards (SFAS) No.
115,  "Accounting  for Certain  Investments in Debt and Equity  Securities,"  on
January 1, 1994.  Under SFAS No. 115, debt securities for which State Street has
the intent  and  ability  to hold to  maturity  may be  classified  as  held-to-
maturity  securities  and reported at amortized  cost.  Securities  that are not
classified  as held  to  maturity  are to be  classified  as  available-for-sale
securities and reported at fair value.  Investment  securities  consisted of the
following at December 31:

                                             1994          1993           1992
                                             ----          ----           ----

                                                  (DOLLARS IN MILLIONS)
HELD TO MATURITY (at amortized cost)
U.S. Treasury and Federal agencies ..      $1,669        $1,272         $  996
State and political subdivisions ....       1,130         1,084            451
Asset-backed securities .............       2,347         2,028          1,618
Other investments ...................          41           100             87
                                           ------        ------         ------
    Total ...........................      $5,187        $4,484         $3,152
                                           ======        ======         ======
AVAILABLE FOR SALE (at fair value *)
U.S. Treasuries and Federal Agencies       $3,319        $1,318         $1,049
Other investments ...................         163           483            426
                                           ------        ------         ------
    Total ...........................      $3,482        $1,801        $ 1,475
                                           ======        ======         ======
* In 1993 and 1992, at lower of cost or market

     The  maturities  of  investment  securities  at  December  31, 1994 and the
weighted average yields (fully taxable equivalent basis) were as follows:

<TABLE>
<CAPTION>
                                                                                MATURING
                                     ---------------------------------------------------------------------------------------------
                                                                   AFTER ONE               AFTER FIVE
                                            ONE YEAR               BUT WITHIN              BUT WITHIN                AFTER
                                            OR LESS                FIVE YEARS              TEN YEARS               TEN YEARS
                                     ----------------------  ----------------------  ----------------------      -----------------
                                       AMOUNT      YIELD       AMOUNT      YIELD       AMOUNT      YIELD       AMOUNT      YIELD
                                       ------      -----       ------      -----       ------      -----       ------      -----
                                                                         (DOLLARS IN MILLIONS)
<S>                                    <C>         <C>         <C>         <C>          <C>        <C>          <C>        <C>  
HELD TO MATURITY
U.S. Treasury and
  Federal agencies ..................  $  715      5.51%       $  824      5.62%        $ 68       6.08%        $ 62       6.08%
State and political
  subdivisions ......................     549      6.54           406      5.91          159       4.91           17       9.21
Asset-backed securities .............   1,315      5.91           864      5.95          105       5.97           62       5.97
Other investments ...................      37      2.32             3      6.06            1       5.00
                                       ------                  ------                   ----                    ----
    Total ...........................  $2,616                  $2,097                   $333                    $141
                                       ======                  ======                   ====                    ====

AVAILABLE FOR SALE
U.S. Treasury and Federal Agencies...  $  127      4.19%       $3,192      5.85%
Other investments ...................      73      5.86            40      6.61            5       9.37            1      7.45
                                        -----                   -----                     --                      --
    Total ...........................  $  200                  $3,232                      5                       1
                                       ======                  ======                     ==                      ==
</TABLE>

                                       28
<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION


LOAN PORTFOLIO
     Domestic and foreign loans at December 31 and average loans outstanding for
the years ended December 31, were as follows:
<TABLE>
<CAPTION>
                                   1994            1993            1992            1991            1990
                                   ----            ----            ----            ----            ----
                                                          (DOLLARS IN THOUSANDS)
<S>                               <C>             <C>             <C>             <C>             <C>       
Domestic:
  Commercial and financial .      $2,070,145      $1,889,143      $1,519,037      $1,411,994      $1,539,069
  Real estate ..............         100,549          94,073         105,156         128,376         173,530
  Consumer .................          41,323          46,315          64,841          75,366          94,680
  Lease financing ..........         341,640         254,525         251,761         211,350         199,392
                                  ----------      ----------      ----------      ----------      ----------
    Total domestic .........       2,553,657       2,284,056       1,940,795       1,827,086       2,006,671
                                  ----------      ----------      ----------      ----------      ----------

Foreign:
  Commercial and industrial          510,638         295,716          50,838          67,622          55,500
  Banks and other financial           52,597          25,940           8,838           7,495          38,141
institutions ...............
  Government and official              1,000           1,000           1,000           1,000           1,000
institutions ...............
  Lease financing ..........         110,055          70,976
  Other ....................           5,274           2,486           2,242           2,112           3,762
                                  ----------      ----------      ----------      ----------      ----------
    Total foreign ..........         679,564         396,118          62,918          78,229          98,403
                                  ----------      ----------      ----------      ----------      ----------
    Total loans ............      $3,233,221      $2,680,174      $2,003,713      $1,905,315      $2,105,074
                                  ==========      ==========      ==========      ==========      ==========

Average loans outstanding ..      $3,401,358      $2,576,037      $2,070,345      $2,107,388      $2,621,429
                                  ==========      ==========      ==========      ==========      ==========
</TABLE>

    Selected loan maturities at December 31, 1994 were as follows:

                                                      AFTER ONE
                                        ONE YEAR      BUT WITHIN      AFTER
                                        OR LESS       FIVE YEARS    FIVE YEARS
                                        --------      ----------    ----------
                                                (DOLLARS IN THOUSANDS)


Commercial and financial .......      $1,659,317      $  261,137      $  149,691
Real estate ....................          51,059          38,798          10,692
Foreign ........................         554,709           9,006         115,849

     The following table shows the  classification  of the above loans due after
one year according to sensitivity to changes in interest rates:


                                                          (DOLLARS IN THOUSANDS)

Loans with predetermined interest rates .................        $235,114
Loans with floating or adjustable interest rates ........         350,059
                                                                 --------
    Total ...............................................        $585,173
                                                                 ========

Loans are evaluated on an individual basis to determine the  appropriateness  of
renewing  each  loan.  State  Street  does not have a general  rollover  policy.
Unearned revenue included in loans was $4,112,000 and $4,423,000 at December 31,
1994 and 1993, respectively.

NON-ACCRUAL LOANS
     It is State Street's policy to place loans on a non-accrual basis when they
become 60 days  past due as to  either  principal  or  interest,  or when in the
opinion of  management,  full  collection  of principal or interest is unlikely.
When the loan is placed on non-accrual,  the accrual of interest is discontinued
and  previously  recorded but unpaid  interest is reversed  and charged  against
current  earnings.  Past due  loans  are loans on which  principal  or  interest
payments  are  over 90 days  delinquent,  but  where  interest  continues  to be
accrued.

                                       29

<PAGE>
                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION
<TABLE>
<CAPTION>
NON-ACCRUAL LOANS (CONTINUED)
     The following schedule  discloses  information  concerning  non-accrual and past due loans:

                                                                     DECEMBER 31
                                              ---------------------------------------------------------------
                                               1994          1993          1992          1991          1990
                                              -------       -------       -------       -------       -------
                                                                 (DOLLARS IN THOUSANDS)
<S>                                           <C>           <C>           <C>           <C>           <C>    
Non-accrual:
  Domestic .............................      $23,043       $26,804       $39,954       $39,620       $54,273
  Foreign ..............................                                      323         1,337         2,206
                                              -------       -------       -------       -------       -------
    Total non-accrual ..................      $23,043       $26,804       $40,277       $40,957       $56,479
                                              =======       =======       =======       =======       =======
Past due:
  Domestic .............................      $    41       $    86       $   288       $    44       $ 2,590
  Foreign ..............................                                       65           507            88
                                              -------       -------       -------       -------       -------
    Total past due .....................      $    41       $    86       $   353       $   551       $ 2,678
                                              =======       =======       =======       =======       =======

     The  interest  revenue  for 1994 which would have been  recorded  related to these  non-accrual  loans is
$2,245,000 for domestic loans. The interest revenue that was recorded on these non-accrual loans was $834,000,
all of which relates to domestic loans.

     A loan totaling  $2,703,000 was  restructured in 1994, is performing in accordance with its new terms and
is accruing at a market rate.

     ALLOWANCE FOR LOAN LOSSES The changes in the  allowance for loan losses for the years ended  December 31,
were as follows:
</TABLE>
<TABLE>
<CAPTION>
                                               1994          1993          1992          1991          1990
                                              -------       -------       -------       -------       -------
                                                                 (DOLLARS IN THOUSANDS)
<S>                                           <C>           <C>           <C>           <C>           <C>    
Balance at beginning of year:
  Domestic .............................      $50,968       $56,987       $64,323       $49,007       $48,958
  Foreign ..............................        3,348           944         1,565         1,968         1,347
                                              -------       -------       -------       -------       -------
    Total allowance for loan losses ....       54,316        57,931        65,888        50,975        50,305
                                              -------       -------       -------       -------       -------
Provision (credit) for loan losses:
  Domestic .............................        9,485        10,247        11,734        59,989        43,746
  Foreign ..............................        2,084         1,073           467            23         1,915
                                              -------       -------       -------       -------       -------
    Total provision for loan losses ....       11,569        11,320        12,201        60,012        45,661
                                              -------       -------       -------       -------       -------
Loan charge-offs:
  Commercial and financial .............       10,189        15,241         9,794        33,687        12,266
  Real estate construction .............                         20         4,753         6,315         6,680
  Real estate mortgage .................                      1,607         5,800         4,625         2,599
  Consumer .............................          288         1,416         1,811         2,273        25,197
  Foreign ..............................                        261         1,356           870         1,337
                                              -------       -------       -------       -------       -------
    Total loan charge-offs .............       10,477        18,545        23,514        47,770        48,079
                                              -------       -------       -------       -------       -------
Recoveries:
  Commercial and financial .............        1,818         1,178         1,414         1,494           256
  Real estate construction .............           90            73           259                           4
  Real estate mortgage .................          125           206           488            52
  Consumer .............................          415           561           927           681         2,785
  Foreign ..............................          328           187           268           444            43
                                              -------       -------       -------       -------       -------
    Total recoveries ...................        2,776         2,205         3,356         2,671         3,088
                                              -------       -------       -------       -------       -------
    Net loan charge-offs ...............        7,701        16,340        20,158        45,099        44,991
                                              -------       -------       -------       -------       -------
Allowance of foreign subsidiary purchased 1,405 Balance at end of year:
  Domestic .............................       52,424        50,968        56,987        64,323        49,007
  Foreign ..............................        5,760         3,348           944         1,565         1,968
                                              -------       -------       -------       -------       -------
    Total allowance for loan losses ....      $58,184       $54,316       $57,931       $65,888       $50,975
                                              =======       =======       =======       =======       =======
Ratio of net charge-offs to average
loans outstanding ......................         .23%          .63%          .97%         2.14%         1.72%
                                              =======       =======       =======       =======       =======
</TABLE>
                                       30
<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES GUIDE ACT 3

                        STATE STREET BOSTON CORPORATION


     ALLOWANCE FOR LOAN LOSSES (CONTINUED)
     State Street  establishes  an allowance for loan losses to absorb  probable
credit  losses.  Management's  review of the adequacy of the  allowance for loan
losses is ongoing throughout the year and is based, among other factors,  on the
evaluation  of the  level of risk in the  portfolio,  the  volume  of  adversely
classified  loans,  previous  loss  experience,  current  trends,  and  expected
economic conditions and its effect on borrowers.

     While the allowance is established to absorb  probable  losses  inherent in
the total loan portfolio,  management allocates the allowance for loan losses to
specific  loans,  selected  portfolio  segments  and certain  off-balance  sheet
exposures and  commitments.  Adversely  classified loans in excess of $1 million
are  individually  reviewed  to  evaluate  risk of loss and  assigned a specific
allocation  of the  allowance.  The  allocations  are based on an  assessment of
potential  risk of loss and  include  evaluations  of the  borrowers'  financial
strength, cash flows, collateral,  appraisals and guarantees. The allocations to
portfolio  segments and  off-balance  sheet  exposures are based on management's
evaluation of relevant factors, including the current level of problem loans and
current  economic  trends.  These  allocations  are  also  based  on  subjective
estimates   and   management   judgment,   and  are   subject  to  change   from
quarter-to-quarter.  In addition, a portion of the allowance remains unallocated
as a general reserve for the entire loan portfolio.

     The  provision  for loan  losses is a charge to  earnings  for the  current
period which is required to maintain the total  allowance at a level  considered
adequate in relation to the level of risk in the loan  portfolio.  The provision
for loan losses was $11.6 million for 1994,  which  compares to $11.3 million in
1993.

     At December 31, 1994, the allowance for loan losses was $58.2  million,  or
1.80% of loans. This compares to an allowance of $54.3 million or 2.03% of loans
a year ago. This decline reflects  improvement in measures of credit quality and
improvement  in the outlook for general  economic  conditions  and its effect on
borrowers.  The decline in the allowance for loan losses as a percentage of loan
volume is also  attributable  to the growth in loan exposures to financial asset
services  customers and securities brokers in conjunction with their trading and
settlement  activity.  These loan  exposures are generally  short-term,  usually
overnight, and are structured to have relatively low credit exposure.

CREDIT QUALITY
     At  December  31,  1994,  loans  comprised  15% of State  Street's  assets,
compared to over 55% for other  banking  companies  of  comparable  size.  State
Street's loan policies  limit the size of  individual  loan  exposures to reduce
risk through diversification.

     In 1994, net charge-offs  declined from $16.3 million to $7.7 million.  Net
charge-offs  as a  percentage  of average  loans were .23%  compared to .63% for
1993.

     At December 31, 1994,  total  non-performing  assets were $27.4 million,  a
$10.5  million  decrease from year-end  1993.  For 1994 and 1993,  respectively,
non-performing  assets  include $23.0  million and $26.8 million of  non-accrual
loans and $4.4 million and $11.1  million of other real estate  owned.  In 1994,
loans  placed  on  non-accrual  status  were more  than  offset by  charge-offs,
payments,  and the return to accrual  status of several  loans.  The  decline in
other real estate owned resulted from property sales.

     In 1994,  measures of credit quality  improved,  as discussed above, as did
the  general  economic  outlook.  The economy in the  Northeast  began to expand
modestly  after  several  years of  decline.  We expect  these  levels of credit
quality to continue in in 1995. It is anticipated that charge-off's in 1995 will
approximate the 1994 level and will be primarily in the commercial and financial
category.

                                       31
<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION

     CROSS-BORDER OUTSTANDINGS
     Countries with which State Street has cross-border  outstandings (primarily
deposits and letters of credit to banks and other financial  institutions) of at
least 1% of its total  assets  at  December  31,  1994,  1993 and 1992,  were as
follows:

                                            1994         1993         1992
                                         -----------  -----------  -----------
                                                (DOLLARS IN THOUSANDS)
Japan .................................   $1,708,021   $1,688,130   $1,630,148
United Kingdom ........................      543,055      613,515      524,352
France ................................      461,919      519,565      444,637
Australia .............................      648,697      498,671      174,652
Italy .................................      527,682      367,931      420,535
Germany ...............................      438,624      339,477      371,657
Canada ................................      265,322      289,152      220,217
Netherlands ...........................      101,797      224,622
Hong Kong .............................                   206,443
Switzerland ...........................                                175,052
                                          ----------   ----------   ----------
    Total outstandings ................   $4,695,117   $4,747,506   $3,961,250
                                          ==========   ==========   ==========

     Aggregate of cross-border outstandings in countries having between .75% and
1% of total assets at December 31, 1994 was $176,988,000 (Switzerland); December
31, 1993 was $171,688,000  (Belgium);  and at December 31, 1992 was $139,333,000
(Austria).  At December 31, 1994 there was $2,308,000 of cross-border  risk with
Mexico.

DEPOSITS
     The average  balance and rates paid on  interest-bearing  deposits  for the
years ended December 31, were as follows:

<TABLE>
<CAPTION>
                                  1994                   1993                   1992
                         ----------------------  ---------------------  ---------------------
                           AVERAGE     AVERAGE     AVERAGE    AVERAGE     AVERAGE    AVERAGE
                           BALANCE       RATE      BALANCE      RATE      BALANCE      RATE
                         ------------  --------  -----------  --------  -----------  --------
                                                (DOLLARS IN THOUSANDS)
<S>                      <C>                     <C>                     <C>            <C>
Domestic:
  Noninterest-bearing
   deposits...........   $4,639,336              $4,025,974              $3,273,782
  Savings deposits....    1,991,910      2.85%    2,253,434     2.45%     2,322,997     3.28%
  Time deposits.......      172,411      4.52       234,250     5.24        293,967     4.42
                         ----------              ----------              ----------
    Total domestic....   $6,803,657              $6,513,658              $5,890,746
                         ==========              ==========              ==========
Foreign:
  Noninterest-bearing
   deposits..........    $   61,552              $   33,037              $   31,424
  Interest-bearing...     7,392,454     2.93%     4,953,696     2.95%     3,954,528     4.42%
                         ----------              ----------              ----------
    Total foreign....    $7,454,006              $4,986,733              $3,985,952
                         ==========              ==========              ==========
</TABLE>

    Maturities  of  domestic  certificates  of  deposit of  $100,000  or more at
December 31, 1994, were as follows:

                                                         (DOLLARS IN THOUSANDS)

  3 months or less .....................................        $446,264
  3 to 6 months ........................................          17,304
  6 to 12 months .......................................           3,452
  Over 12 months .......................................          20,071
                                                                  ------
      Total ............................................        $487,091
                                                                 =======
                                       32

<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION

     At December 31, 1994,  substantially  all foreign time deposit  liabilities
were in amounts of $100,000 or more.  Included in  noninterest-bearing  deposits
were foreign  deposits of  $44,816,000,  $28,519,000 and $41,492,000 at December
31, 1994, 1993 and 1992.


SHORT-TERM BORROWINGS
     The following table reflects the amounts  outstanding and weighted  average
interest rates of the primary components of short-term  borrowings as of and for
the years ended:

<TABLE>
<CAPTION>
                                                                          FEDERAL            SECURITIES SOLD
                                                                           FUNDS            UNDER REPURCHASE
                                                                         PURCHASED             AGREEMENTS
                                                                         ---------          ----------------
                                                                              (DOLLARS IN THOUSANDS)

<S>                                                                     <C>                    <C>       
Balance as of December 31:
    1994 .........................................................      $  113,143             $4,798,261
    1993 .........................................................         269,083              3,012,498
    1992 .........................................................         623,670              2,808,811
Maximum outstanding at any month end:
    1994 .........................................................      $  745,443             $6,684,105
    1993 .........................................................       1,081,811              5,352,620
    1992 .........................................................       1,522,522              4,372,911
Average outstanding during the year:
    1994 .........................................................      $  410,784             $4,957,940
    1993 .........................................................         741,082              4,180,945
    1992 .........................................................         919,128              3,346,518
Weighted average interest rate at year end:
    1994 .........................................................             5.3%                   4.9%
    1993 .........................................................             2.7                    2.7
    1992 .........................................................             2.3                    2.8
Weighted average interest rate during the year:
    1994 .........................................................             3.9%                   4.1%
    1993 .........................................................             2.8                    2.9
    1992 .........................................................             3.4                    3.4
</TABLE>

COMPETITION
     State Street operates in a highly  competitive  environment in all areas of
its  business  on a world wide  basis,  including  servicing  financial  assets,
investment  management  and  commercial  lending.  In addition to facing  strong
competition  from other deposit taking  institutions,  State Street faces strong
competition  from  investment  management  firms,  private  trustees,  insurance
companies,  mutual funds,  broker/dealers,  investment banking firms, law firms,
benefit  consultants,  and business service  companies.  As State Street expands
globally, additional sources of competition are encountered.

EMPLOYEES
     At December 31, 1994,  State  Street had 11,528  employees,  of whom 11,158
were full-time.

REGULATION AND SUPERVISION
     State  Street is  registered  with the Board of  Governors  of the  Federal
Reserve  System (the  "Board") as a bank  holding  company  pursuant to the Bank
Holding  Company Act of 1956,  as amended  (the  "Act").  The Act,  with certain
exceptions, limits the activities that may be engaged in by State Street and its
non-bank  subsidiaries  to those  which are deemed by the Board to be so closely
related to banking or managing or controlling  banks as to be a proper  incident
thereto.  In making  such  determination,  the Board must  consider  whether the
performance  of any such activity by a subsidiary of State Street can reasonably
be expected to produce  benefits  to the  public,  such as greater  convenience,
increased  competition or gains in efficiency,  that outweigh  possible  adverse
effects,  such  as  undue  concentration  of  resources,   decreased  or  unfair
competition,  conflicts of interest or unsound banking  practices.  The Board is
authorized  to  differentiate  between  activities  commenced  de novo and those
commenced by the  acquisition in whole or in part of a going concern.  The Board
may order a bank holding  company to terminate  any activity or its ownership or
control  of a nonbank  subsidiary  if the Board  finds  that  such  activity  or
ownership  or  control  constitutes  a  serious  risk to the  financial  safety,
soundness  or  stability of a  subsidiary  bank and is  inconsistent  with sound
banking principles or statutory purposes.  In the opinion of management,  all of
State Street's  present  subsidiaries  are within the statutory  standard or are
otherwise permissible.

                                       33

<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION

     The Act also  requires a bank holding  company to obtain prior  approval of
the Board  before it may  acquire  substantially  all the  assets of any bank or
ownership  or control of more than 5% of the  voting  shares of any bank.  Until
September  29, 1995,  the Act  prohibits a bank holding  company from  acquiring
shares  of a bank  located  outside  the state in which  the  operations  of the
holding company's banking subsidiaries are principally  conducted unless such an
acquisition  is  specifically  authorized  by  statute  of the other  state.  On
September 29, 1994, President Clinton signed into law the Riegle-Neal Interstate
Banking  and  Branching  Efficiency  Act of 1994  (the  "Interstate  Act").  The
Interstate  Act  generally  authorizes  bank holding  companies to acquire banks
located in any state commencing on September 29, 1995. In addition, it generally
authorizes  national and state  chartered banks to merge across state lines (and
thereby  create  interstate   branches)  commencing  June  1,  1997.  Under  the
provisions  of the  Interstate  Act,  states are  permitted to "opt out" of this
latter interstate branching authority by taking action prior to the commencement
date.  States  may also  "opt in"  early  (i.e.,  prior to June 1,  1997) to the
interstate merger provisions.  Further,  the Interstate Act provides that states
may act affirmatively to permit de novo branching by banking institutions across
state lines.

     The  Board has  established  risk-based  capital  guidelines  that  require
minimum ratios of capital to risk-weighted  assets and certain off-balance sheet
credit  exposure.  The Board also maintains a leverage ratio guideline that is a
measure of capital to total average  balance sheet assets.  Information on State
Street's capital appears in State Street's Exhibit 3 page 27.

     State Street and its non-bank  subsidiaries  are affiliates of State Street
Bank under the federal  banking  laws,  which  impose  certain  restrictions  on
transfers of funds in the form of loans,  extensions of credit,  investments  or
asset  purchases  by  State  Street  Bank  to  State  Street  and  its  non-bank
subsidiaries.   Transfers  of  this  kind  to  State  Street  and  its  non-bank
subsidiaries  by State  Street  Bank are limited to 10% of State  Street  Bank's
capital and surplus with respect to each  affiliate and to 20% in the aggregate,
and are also subject to certain collateral requirements.  A bank holding company
and its subsidiaries are prohibited from engaging in certain tie-in arrangements
in  connection  with any  extension  of credit or lease or sale of  property  or
furnishing of services. Federal law also provides that certain transactions with
affiliates must be on terms and under circumstances,  including credit standards
that are  substantially the same, or at least as favorable to the institution as
those  prevailing  at the  time  for  comparable  transactions  involving  other
non-qualified companies or, in the absence of comparable transactions,  on terms
and under circumstances, including credit standards, that in good faith would be
offered  to,  or  would  apply  to,  nonaffiliated   companies.  The  Board  has
jurisdiction  to  regulate  the terms of  certain  debt  issues of bank  holding
companies.

     State Street,  State Street Bank and their  affiliates  are also subject to
restrictions  with respect to issuing,  floating and  underwriting,  or publicly
selling or distributing,  securities in the United States.  State Street and its
affiliates are able to underwrite and deal in specific categories of securities,
including U.S. government and certain agency, state, and municipal securities.

     Board  policy  requires  a bank  holding  company  to act  as a  source  of
financial  strength for its subsidiary  banks and to commit resources to support
such banks. Under this policy,  State Street may be required to commit resources
to its subsidiary  banks in  circumstances  where it might not do so absent such
policy. In the event of a bank holding company's  bankruptcy,  any commitment by
the bank  holding  company to a federal bank  regulatory  agency to maintain the
capital  of a  subsidiary  bank will be assumed by the  bankruptcy  trustee  and
entitled to a priority payment.

     The primary banking agency  responsible for regulating State Street and its
subsidiaries,  including State Street Bank, for both domestic and  international
operations is the Federal  Reserve Bank of Boston.  State Street is also subject
to the Massachusetts  bank holding company statute.  The  Massachusetts  statute
requires prior approval by the Massachusetts Board of Bank Incorporation for the
acquisition  by  State  Street  of more  than  5% of the  voting  shares  of any
additional bank and for other forms of bank acquisitions.

                                       34


<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                RESTATED BUSINESS AND SECURITIES ACT GUIDE ACT 3

                        STATE STREET BOSTON CORPORATION

     State  Street's  banking   subsidiaries  are  subject  to  supervision  and
examination by various regulatory authorities.  State Street Bank is a member of
the Federal Reserve System and the Federal Deposit  Insurance  Corporation  (the
"FDIC")  and is subject to  applicable  federal  and state  banking  laws and to
supervision and examination by the Federal Reserve Bank of Boston, as well as by
the Massachusetts Commissioner of Banks,the FDIC, and the regulatory authorities
of those  countries  in which a branch of State  Street Bank is  located.  Other
subsidiary banks are subject to supervision and examination by the Office of the
Comptroller  of the  Currency or by the  appropriate  state  banking  regulatory
authorities  of the states in which they are  located.  State  Street's  foreign
banking   subsidiaries   are  also  subject  to  regulation  by  the  regulatory
authorities  of the countries in which they are located.  The capital of each of
these  banking   subsidiaries   is  in  excess  of  the  minimum  legal  capital
requirements as set by those authorities.

RECENT STATUTORY DEVELOPMENTS
     The Financial  Institutions  Reform,  Recovery and  Enforcement Act of 1989
("FIRREA")  broadened the enforcement  powers of the federal  banking  agencies,
including  increased  power to impose fines and  penalties,  over all  financial
institutions, including bank holding companies and commercial banks. As a result
of FIRREA,  State  Street  Bank and any or all of its  subsidiaries  can be held
liable for any loss incurred by, or  reasonably  expected to be incurred by, the
FDIC after August 9, 1989,  in  connection  with (a) the default of State Street
Bank or any other subsidiary bank or (b) any assistance  provided by the FDIC to
State Street Bank or any other subsidiary bank in danger of default.

    In 1990,  Massachusetts  adopted a law which permits  Massachusetts  banking
institutions to acquire banking  institutions located in other states based on a
reciprocal   basis.  The  Crime  Control  Act  of  1990  further  broadened  the
enforcement  powers of the federal banking  agencies in a significant  number of
areas.

     The  Federal  Deposit  Insurance   Corporation   Improvement  Act  of  1991
("FDICIA") has as its primary objectives to recapitalize the Bank Insurance Fund
and strengthen the regulation and supervision of financial institutions.  During
1994,  the  federal  banking  agencies  continued  the  process of  promulgating
regulations to implement the statute.

     The "Prompt  Corrective Action" provisions of the FDICIA are for the stated
purpose:  "to resolve the  problems of insured  depository  institutions  at the
least  possible  long-term  loss to the deposit  insurance  fund." Each  federal
banking agency has  implemented  prompt  corrective  action  regulations for the
institutions that it regulates.  The statute requires or permits the agencies to
take certain  supervisory  actions when an insured depository  institution falls
within one of five specifically enumerated capital categories. It also restricts
or  prohibits  certain  activities  and  requires  the  submission  of a capital
restoration  plan when an  insured  institution  becomes  undercapitalized.  The
implementing   regulations  establish  the  numerical  limits  for  the  capital
categories and establish procedures for issuing and contesting prompt corrective
action  directives.  The five  tiers of  capital  measurement  range  from "well
capitalized" to "critically  undercapitalized".  To be within the category "well
capitalized",  an insured  depository  institution must have a total risk- based
capital ratio of 10.0 percent or greater,  a Tier 1 risk-based  capital ratio of
6.0 percent or greater,  and a leverage ratio of 5.0 percent or greater, and the
institution  must  not  be  subject  to an  order,  written  agreement,  capital
directive,  or prompt  corrective  action  directive  to meet  specific  capital
requirements.  An insured  institution is "adequately  capitalized"  if it has a
total  risk-based  capital ratio of 8.0 percent or greater,  a Tier 1 risk-based
capital ratio of 4.0 percent or greater,  and a leverage ratio of 4.0 percent or
greater  (or a leverage  ratio of 3.0 percent or greater if the  institution  is
rated composite 1 under the regulatory  rating system).  The final three capital
categories are levels of  undercapitalized,  which trigger  mandatory  statutory
provisions.  While  other  factors in addition to capital  ratios  determine  an
institution's  capital category,  State Street Bank's capital ratios were within
the "well-capitalized" category at December 31, 1994.

     The Federal  Reserve Board adopted a final rule, as required by the FDICIA,
prescribing  standards that will limit the risks posed by an insured  depository
institution's  exposure to any other depository  institution. Banks are required

                                       35
<PAGE>

                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION

to develop  written  policies and procedures to monitor credit exposure to other
banks,   and  to   limit  to  50%  and  25%  of  total   capital   exposure   to
"undercapitalized" banks in 1995 and 1996, respectively.

     As required by the FDICIA,  the FDIC adopted a regulation that permits only
well  capitalized  banks,  and adequately  capitalized  banks that have received
waivers  from  the  FDIC,  to  accept,  renew  or  rollover  brokered  deposits.
Regulations have also been adopted by the FDIC to limit the activities conducted
as a principal by, and the equity investments of, state-chartered banks to those
permitted  for  national  banks.  Banks  may apply to the FDIC for  approval  to
continue to engage in excepted investments and activities.

     Other FDICIA regulations adopted require independent audits, an independent
audit  committee of the bank's board of directors,  stricter  truth-  in-savings
provisions,  and standards for real estate  lending.  The FDICIA amended deposit
insurance  coverage and the FDIC has implemented a rule specifying the treatment
of accounts to be insured up to $100,000.

     Under  other  provisions  of FDICIA,  the  federal  banking  agencies  have
proposed  safety  and  soundness  standards  for  banks  in a  number  of  areas
including:  internal  controls,  internal  audit systems,  information  systems,
credit  underwriting,  interest rate risk,  executive  compensation  and minimum
earnings.  The agencies have also proposed  rules to revise  risk-based  capital
standards to take account of interest rate risk, as required by FDICIA.

     FDICIA and related  regulations  may result in higher costs for the banking
industry in terms of costs of compliance and recordkeeping.

     Legislation  enacted as part of the Omnibus  Budget  Reconciliation  Act of
1993   provides  that   deposits  in  U.S.   offices  and  certain   claims  for
administrative  expenses  and  employee  compensation  against  a  U.S.  insured
depository  institution  which has failed will be afforded a priority over other
general  unsecured  claims,  including  deposits in non-U.S.  offices and claims
under  non-depository  contracts in all offices,  against such an institution in
the  "liquidation of other  resolution" of such and institution by any receiver.
Accordingly, such priority creditors (including FDIC, as the subrogee of insured
depositors)  of State  Street Bank will be entitled to priority  over  unsecured
creditors  in  the  event  of  a  "liquidation  or  other  resolution"  of  such
institution.

DIVIDENDS
     As a bank holding  company,  State  Street is a legal  entity  separate and
distinct  from State  Street  Bank and its other  non-bank  subsidiaries.  State
Street's  principal  source of cash revenues is dividends from State Street Bank
and its other non-bank subsidiaries. The right of State Street to participate as
a stockholder in any distribution of assets of a subsidiary upon its liquidation
or  reorganization  or  otherwise is subject to the prior claims by creditors of
the subsidiary, including obligations for federal funds purchased and securities
sold under repurchase  agreements,  as well as deposit  liabilities.  Payment of
dividends by State  Street Bank is subject to  provisions  of the  Massachusetts
banking  law  which  provides  that  dividends  may be paid  out of net  profits
provided (i) capital  stock and surplus  remain  unimpaired,  (ii)  dividend and
retirement fund requirements of any preferred stock have been met, (iii) surplus
equals or exceeds  capital  stock,  and (iv) there are deducted from net profits
any  losses  and bad  debts,  as  defined,  in excess of  reserves  specifically
established  therefor.  Under the Federal Reserve Act, the approval of the Board
of  Governors  of the Federal  Reserve  System  would be  required if  dividends
declared  by the Bank in any year would  exceed the total of its net profits for
that year combined  with retained net profits for the preceding two years,  less
any  required  transfers  to  surplus.  Under  applicable  federal and state law
restrictions,  at December  31, 1994 State  Street Bank could have  declared and
paid dividends of  $426,554,000  without  regulatory  approval.  Future dividend
payments of the Bank and  non-bank  subsidiaries  cannot be  determined  at this
time.

                                       36
<PAGE>
                                Item 7 Exhibit 3

    STATISTICAL DISCLOSURE BY BANK HOLDING COMPANIES INFORMATION (Continued)

                  RESTATED BUSINESS AND SECURITIES ACT GUIDE 3

                        STATE STREET BOSTON CORPORATION


ECONOMIC CONDITIONS AND GOVERNMENT POLICIES
    Economic  policies  of  the  government  and  its  agencies  influence  the
operating environment of State Street.  Monetary policy conducted by the Federal
Reserve Board  directly  affects the level of interest  rates and overall credit
conditions of the economy.  Policy  instruments  utilized by the Federal Reserve
Board include open market operations in U.S. Government  securities,  changes in
reserve  requirements for depository  institutions,  and changes in the discount
rate and availability of borrowing from the Federal Reserve.















                                       37

<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


As described in the accompanying notes to the financial statements,  information
provided  in this  exhibit  has been  restated  to reflect  the  acquisition  of
Investors  Fiduciary Trust Company and the accounting for this  transaction as a
pooling of interests.

                   RESTATED CONSOLIDATED STATEMENT OF INCOME

<TABLE>
<CAPTION>
- - -----------------------------------------------------------------------------------------
(Dollars in thousands, except per share data)          1994         1993        1992
- - -----------------------------------------------------------------------------------------
<S>                                                <C>          <C>          <C>       
INTEREST REVENUE
Deposits with banks . . . . . . . . . . . . . . .  $  209,280   $  201,455   $  257,615
Investment securities:
  U.S. Treasury and Federal agencies  . . . . . .     184,253      124,699      120,766
  State and political subdivisions
   (exempt from Federal tax)  . . . . . . . . . .      41,521       26,727       21,623
  Other investments . . . . . . . . . . . . . . .     137,876      116,238      113,851
Loans . . . . . . . . . . . . . . . . . . . . . .     183,333      127,651      116,516
Securities purchased under resale agreements,
 securities borrowed and Federal funds sold . . .     156,003      118,518      115,567
Trading account assets  . . . . . . . . . . . . .      23,978       14,340        9,444
                                                    ---------    ---------    ---------
  Total interest revenue  . . . . . . . . . . . .     936,244      729,628      755,382

INTEREST EXPENSE
Deposits  . . . . . . . . . . . . . . . . . . . .     280,687      213,890      263,927
Other borrowings  . . . . . . . . . . . . . . . .     254,780      170,176      172,397
Long-term debt  . . . . . . . . . . . . . . . . .       8,625       10,022       13,324
                                                    ---------    ---------    ---------
  Total interest expense  . . . . . . . . . . . .     544,092      394,088      449,648
                                                    ---------    ---------    ---------
  Net interest revenue  . . . . . . . . . . . . .     392,152      335,540      305,734
Provision for loan losses - Note D  . . . . . . .      11,569       11,320       12,201
                                                    ---------    ---------    ---------
  Net interest revenue after provision
   for loan losses  . . . . . . . . . . . . . . .     380,583      324,220      293,533

FEE REVENUE
Fiduciary compensation  . . . . . . . . . . . . .     749,802      656,956      579,245
Other - Note K  . . . . . . . . . . . . . . . . .     267,527      208,616      164,291
                                                    ---------    ---------    ---------
  Total fee revenue . . . . . . . . . . . . . . .   1,017,329      865,572      743,536

  REVENUE BEFORE OPERATING EXPENSES . . . . . . .   1,397,912    1,189,792    1,037,069

OPERATING EXPENSES
Salaries and employee benefits - Note N . . . . .     587,652      492,365      422,201
Occupancy, net  . . . . . . . . . . . . . . . . .      72,908       61,676       54,393
Equipment . . . . . . . . . . . . . . . . . . . .     111,759      100,295       66,965
Other - Note L  . . . . . . . . . . . . . . . . .     285,459      244,365      222,689
                                                    ---------    ---------    ---------
  Total operating expenses  . . . . . . . . . . .   1,057,778      898,701      766,248
                                                    ---------    ---------    ---------
  Income before income taxes  . . . . . . . . . .     340,134      291,091      270,821
Income taxes - Note O . . . . . . . . . . . . . .     119,791      101,705      100,708

  NET INCOME  . . . . . . . . . . . . . . . . . .  $  220,343   $  189,386   $  170,113
                                                    =========    =========    =========

EARNINGS PER SHARE
  Primary . . . . . . . . . . . . . . . . . . . .       $2.66        $2.30        $2.07
  Fully diluted . . . . . . . . . . . . . . . . .        2.64         2.28         2.04

AVERAGE SHARES OUTSTANDING (in thousands)
  Primary . . . . . . . . . . . . . . . . . . . .      82,823       82,165       82,207
  Fully diluted . . . . . . . . . . . . . . . . .      83,454       83,149       83,670

The accompanying notes are an integral part of these financial statements.
</TABLE>
                                       38
<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


                  RESTATED CONSOLIDATED STATEMENT OF CONDITION

<TABLE>
<CAPTION>
- - ---------------------------------------------------------------------------------------
(Dollars in thousands) December 31,                            1994              1993
- - ---------------------------------------------------------------------------------------
<S>                                                        <C>              <C>        
ASSETS
Cash and due from banks - Note Q . . . . . . . .           $ 1,097,563      $ 1,543,003
Interest-bearing deposits with banks . . . . . .             4,847,069        5,148,249
Securities purchased under resale
  agreements and securities borrowed - Note F. .             1,886,759        2,267,546
Federal funds sold . . . . . . . . . . . . . . .               768,615          258,000
Trading account assets . . . . . . . . . . . . .               527,550          243,203
Investment securities - Notes C and F:
  Held to maturity . . . . . . . . . . . . . . .             5,187,270        4,484,104
  Available for sale . . . . . . . . . . . . . .             3,482,309        1,784,633
                                                           -----------      -----------
    Total investment securities  . . . . . . . .             8,669,579        6,268,737
Loans - Note D . . . . . . . . . . . . . . . . .             3,233,221        2,680,174
Allowance for loan losses  . . . . . . . . . . .               (58,184)         (54,316)
                                                           -----------      -----------
  Net loans  . . . . . . . . . . . . . . . . . .             3,175,037        2,625,858
Premises and equipment - Notes E and H . . . . .               476,319          446,506
Customers' acceptance liability  . . . . . . . .                55,358           65,643
Accrued income receivable  . . . . . . . . . . .               363,585          284,298
Other assets . . . . . . . . . . . . . . . . . .               679,509          393,630
                                                           -----------      -----------
  TOTAL ASSETS . . . . . . . . . . . . . . . . .           $22,546,943      $19,544,673
                                                           ===========      ===========
LIABILITIES
Deposits:
  Noninterest-bearing  . . . . . . . . . . . . .           $ 4,781,917      $ 5,985,055
  Interest-bearing:
    Domestic . . . . . . . . . . . . . . . . . .             1,895,209        2,277,253
    Foreign  . . . . . . . . . . . . . . . . . .             7,920,932        5,427,231
                                                           -----------      -----------
  Total deposits . . . . . . . . . . . . . . . .            14,598,058       13,689,539

Federal funds purchased  . . . . . . . . . . . .               113,143          269,083
Securities sold under repurchase
  agreements - Note F  . . . . . . . . . . . . .             4,798,261        3,012,498
Other short-term borrowings  . . . . . . . . . .               649,052          469,265
Notes payable - Note G                                                          149,990
Acceptances outstanding  . . . . . . . . . . . .                55,621           65,928
Accrued taxes and other expenses - Note O  . . .               418,840          390,271
Other liabilities  . . . . . . . . . . . . . . .               449,283          168,004
Long-term debt - Note H  . . . . . . . . . . . .               127,549          128,939
                                                           -----------      -----------
  TOTAL LIABILITIES  . . . . . . . . . . . . . .            21,209,807       18,343,517

Commitments and contingent liabilities - Notes P and R

STOCKHOLDERS' EQUITY - NOTES H, I, J, AND Q
Preferred stock, no par: authorized 3,500,000; issued none
Common stock, $1 par: authorized 112,000,000;
  issued 82,447,000 and 81,846,000 . . . . . . .                82,447           81,846
Surplus  . . . . . . . . . . . . . . . . . . . .                37,160           25,945
Retained earnings  . . . . . . . . . . . . . . .             1,273,369        1,093,365
Net unrealized loss on available-
  for-sale securities  . . . . . . . . . . . . .               (55,840)          --
                                                           -----------      -----------
  TOTAL STOCKHOLDERS' EQUITY . . . . . . . . . .             1,337,136        1,201,156
                                                           -----------      -----------
  TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY . .           $22,546,943      $19,544,673
                                                           ===========      ===========

The accompanying notes are an integral part of these financial statements.
</TABLE>
                                       39

<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

                 RESTATED CONSOLIDATED STATEMENT OF CASH FLOWS

<TABLE>
STATE STREET BOSTON CORPORATION
<CAPTION>
(Dollars in thousands)                                 1994         1993        1992
<S>                                                <C>          <C>          <C>       
OPERATING ACTIVITIES
Net income . . . . . . . . . . . . . . . . . . .   $  220,343   $  189,386   $  170,113
Noncash charges for depreciation, amortization,
provision for loan losses and foreclosed
properties, and deferred income taxes. . . . . .      171,687      155,402      117,194
                                                   ----------   ----------   ----------
  Net income adjusted for noncash charges  . . .      392,030      344,788      287,307

Adjustments to reconcile to net cash provided (used) by operating activities:
  Securities (gains) losses, net . . . . . . . .       (1,345)    (15,746)     (17,045)
  Net change in:
   Trading account assets  . . . . . . . . . . .     (284,900)    (52,141)     106,478
   Accrued income receivable . . . . . . . . . .      (93,840)    (58,594)      (4,295)
   Accrued taxes and other expenses  . . . . . .       28,444      27,467        6,291
   Other, net  . . . . . . . . . . . . . . . . .       15,512     (62,193)     (16,032)
                                                   ----------   ----------   ----------
    NET CASH PROVIDED (USED) BY
    OPERATING ACTIVITIES . . . . . . . . . . . .       55,901     183,581      362,704

INVESTING ACTIVITIES Payments for purchases of:
  Held-to-maturity securities  . . . . . . . . .   (3,742,885)  (3,673,561)  (5,507,712)
  Available-for-sale securities  . . . . . . . .   (4,711,683)  (3,279,084)
  Lease financing assets . . . . . . . . . . . .     (643,525)    (426,313)    (194,897)
  Premises and equipment . . . . . . . . . . . .     (124,599)    (116,379)    (152,070)
Proceeds from:
  Maturities of held-to-maturity securities  . .    3,009,057    2,318,776    3,868,855
  Maturities of available-for-sale securities  .    1,408,809    1,991,086        --
  Sales of investment securities . . . . . . . .                                598,855
  Sales of available-for-sale securities . . . .    1,524,260    1,002,271
  Principal collected from lease financing . . .       41,261       45,536       48,440
Net (payments for) proceeds from:
  Interest-bearing deposits with banks . . . . .      301,180     (345,003)    (972,443)
  Federal funds sold, resale agreements
   and securities borrowed . . . . . . . . . . .     (129,788)     795,260      897,084
  Loans  . . . . . . . . . . . . . . . . . . . .     (435,355)    (617,280)     (84,044)
                                                   ----------   ----------   ----------

  NET CASH USED BY INVESTING ACTIVITIES    . .     (3,508,268)  (2,304,691)  (1,497,932)
                                                   ----------   ----------   ----------

FINANCING ACTIVITIES Proceeds from issuance of:
  Long-term debt . . . . . . . . . . . . . . . .                    99,025
  Notes payable  . . . . . . . . . . . . . . . .                                149,868
  Nonrecourse debt for lease financing . . . . .      513,585      347,042      146,424
  Common stock . . . . . . . . . . . . . . . . .        6,228        6,035        5,810
Payments for:
  Maturity of notes payable  . . . . . . . . . .     (150,000)        --       (100,000)
  Nonrecourse debt for lease financing . . . . .      (39,378)     (38,695)     (39,572)
  Long-term debt . . . . . . . . . . . . . . . .         (785)    (114,213)        (650)
  Cash dividends . . . . . . . . . . . . . . . .      (45,831)     (39,297)     (33,293)
Net proceeds from (payments for):
  Deposits . . . . . . . . . . . . . . . . . . .      908,520    2,059,735    2,385,454
  Short-term borrowings  . . . . . . . . . . . .    1,809,588       (3,217)  (1,097,755)
                                                   ----------   ----------   ----------

    NET CASH PROVIDED BY FINANCING ACTIVITIES. .    3,001,927    2,316,415    1,416,286
                                                   ----------   ----------   ----------
      NET INCREASE (DECREASE)  . . . . . . . . .     (445,400)     195,305      281,058
Cash and due from banks at beginning of period .    1,543,003    1,347,698    1,066,640
                                                   ----------   ----------   ----------

    CASH AND DUE FROM BANKS AT END OF PERIOD . .   $1,097,563   $1,543,003   $1,347,698
                                                   ==========   ==========   ==========
SUPPLEMENTAL DISCLOSURE
  Interest paid  . . . . . . . . . . . . . . . .   $  545,304   $  394,696   $  459,472
  Income taxes paid  . . . . . . . . . . . . . .   $   70,479   $   57,977   $   69,245

The accompanying notes are an integral part of these financial statements.
</TABLE>
                                       40
<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


       RESTATED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY


<TABLE>
<CAPTION>
- - ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    NET UNREALIZED
                                                                                                       LOSS ON
                                                               COMMON                   RETAINED    AVAILABLE-FOR-
(Dollars in thousands)                                          STOCK      SURPLUS      EARNINGS    SALE SECURITIES         TOTAL
- - ----------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>        <C>         <C>             <C>              <C>       
BALANCE AT DECEMBER 31, 1991 . . . . . . . . . . . . . .      $43,192    $40,259     $ 809,773       $    -           $  893,224
  Net income . . . . . . . . . . . . . . . . . . . . .                                 170,113                           170,113
  Cash dividends declared - $.445 per share  . . . . .                                 (33,293)                          (33,293)
  Stock dividend, two-for-one split  . . . . . . . . .        37,318     (37,318)
  Issuance of common stock -  523,346 net shares . . .           523      11,452                                          11,975
  Foreign currency translation . . . . . . . . . . . .                                  (2,559)                           (2,559)
  Other                                                                      300                                             300 
                                                              -----       ------      --------                          -------- 

BALANCE AT DECEMBER 31, 1992 . . . . . . . . . . . . .        81,033      14,693       944,034            -            1,039,760
  Net income . . . . . . . . . . . . . . . . . . . . .                                 189,386                           189,386
  Cash dividends declared - $.52 per share                                             (39,297)                          (39,297)
  Issuance of common stock - 812,902 net shares  . . .           813      11,252                                          12,065
  Foreign currency translation . . . . . . . . . . . .                                    (758)                             (758)
                                                             -------     -------    ----------       ---------        ----------

BALANCE AT DECEMBER 31, 1993 . . . . . . . . . . . . .        81,846      25,945     1,093,365            -            1,201,156
  Net income . . . . . . . . . . . . . . . . . . . . .                                 220,343                           220,343
  Cash dividends declared - $.60 per share . . . . . .                                 (45,831)                          (45,831)
  Issuance of common stock - 601,215 net shares  . . .           601      11,215                                          11,816
  Foreign currency translation . . . . . . . . . . . .                                   5,492                             5,492
  Net unrealized loss on available-for-sale
    securities . . . . . . . . . . . . . . . . . . . .                                               (55,840)            (55,840)
                                                             -------     -------    ----------      ---------          ---------
BALANCE AT DECEMBER 31, 1994  . . . . . . . . . . . . .      $82,447     $37,160    $1,273,369      $(55,840)          $1,337,136
                                                             =======     =======    ==========      =========          ==========

The accompanying notes are an integral part of these financial statements.
</TABLE>










                                       41
<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


NOTES TO FINANCIAL STATEMENTS

NOTE A-SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The  accounting and reporting  policies of State Street Boston  Corporation
("State Street") and its subsidiaries  conform to generally accepted  accounting
principles. The significant policies are summarized below.

     BASIS OF PRESENTATION:  The consolidated  financial  statements include the
accounts of State Street Boston Corporation and its subsidiaries,  including its
principal subsidiary, State Street Bank and Trust Company ("State Street Bank").
All significant intercompany balances and transactions have been eliminated upon
consolidation.  The results of operations  of businesses  purchased are included
from the date of acquisition.  Investments in 50%-owned affiliates are accounted
for  by the  equity  method.  Certain  previously  reported  amounts  have  been
reclassified   to  conform  to  the  current  method  of   presentation.   Where
appropriate,  number  of shares  and per share  amounts  have been  restated  to
reflect a stock split in 1992 (see Note I). For the  Consolidated  Statement  of
Cash Flows,  State Street has defined cash equivalents as those amounts included
in the Consolidated Statement of Condition caption, "Cash and due from banks."

On January 31, 1995,  State Street  acquired  Investors  Fiduciary Trust Company
(ITFC) in a transaction  accounted  for as a pooling of interests.  Accordingly,
the  financial  information  for prior  periods has been restated to present the
combined  financial  condition and results of operations of both companies as if
the  acquisition  had  taken  place  for all  periods  presented.  See  Note B -
Acquisition of Investors Fiduciary Trust Company.

     RESALE AND REPURCHASE AGREEMENTS;  SECURITIES BORROWED: State Street enters
into purchases of U.S. Treasury and Federal agency securities ("U.S.  Government
securities")  under  agreements to resell the securities,  which are recorded as
securities  purchased under resale  agreements in the Consolidated  Statement of
Condition. These securities can be used as collateral for repurchase agreements.
It is State  Street's  policy to take  possession  or  control  of the  security
underlying the resale agreement.  The securities are revalued daily to determine
if additional  collat eral is necessary.  State Street enters into sales of U.S.
Government  securities  under  repurchase  agreements,   which  are  treated  as
financings, and the obligations to repurchase such securities sold are reflected
as a liability in the Consolidated Statement of Condition.  The dollar amount of
U.S.  Government  securities  underlying  the repurchase  agreements  remains in
investment  securities.  Securities  borrowed are recorded at the amount of cash
collateral  deposited  with the lender.  State Street  monitors daily its market
exposure  with respect to  securities  borrowed  transactions  and requests that
excess collateral be returned or that additional securities be provided.

     SECURITIES:  Debt  securities  are held in both the  investment and trading
account  portfolios.  On January 1, 1994,  State  Street  adopted  Statement  of
Financial   Accounting   Standards  (SFAS)  No.  115,  "Accounting  for  Certain
Investments in Debt and Equity  Securities." SFAS No. 115 requires that debt and
equity  securities  for which State Street does not have the positive  intent or
ability  to  hold  to  maturity  and  that  are  not  considered  to be  part of
trading-related  activities be classified as  available-for-sale  securities and
reported at fair value,  with unrealized  gains and losses net of taxes reported
in a separate  component of stockholders'  equity.  In 1993,  available-for-sale
securities  were carried at the lower of amortized  cost or market.  Adoption of
SFAS No. 115  resulted in an increase of $7 million to  stockholders'  equity in
January 1994.

     Securities  classified as held to maturity are stated at cost, adjusted for
amortization of premiums and accretion of discounts. Gains or losses on sales of
available-for-sale  securities  are  computed  based  on  identified  costs  and
included in fee revenue.  Trading  account  assets are held in  anticipation  of
short-term market movements and for resale to customers.  Trading account assets
are carried at market value,  and the  resulting  adjustment is reflected in fee
revenue.

     LOANS AND LEASE  FINANCING:  Loans are placed on a  non-accrual  basis when
they become 60 days past due as to either principal or interest,  or when in the
opinion of management, full collection of principal or interest is unlikely.

                                       42
<PAGE>

                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     NOTES TO FINANCIAL STATEMENTS (Continued)

when the loan is placed on non-accrual, the accrual of interest is discontinued,
and  previously  recorded but unpaid  interest is reversed  and charged  against
current earnings.


     Subsidiaries  of State Street  provide  asset-based  financing to customers
through a variety of lease  arrangements.  Leveraged  leases are  carried net of
nonrecourse  debt.  Revenue  on  leveraged  leases  is  recognized  on  a  basis
calculated to achieve a constant rate of return on the outstanding investment in
the leases,  net of related deferred tax liabilities,  in the years in which the
net  investment  is  positive.  Gains and  losses on  residual  values of leased
equipment sold are included in fee revenue.

     ALLOWANCE FOR LOAN LOSSES: The adequacy of the allowance for loan losses is
evaluated on a regular basis by management. Factors considered in evaluating the
adequacy of the allowance  include  previous loss  experience,  current economic
conditions  and their effect on  borrowers,  and the  performance  of individual
credits in relation to contract terms.  The provision for loan losses charged to
earnings is based upon management's judgment of the amount necessary to maintain
the allowance at a level adequate to absorb probable losses.

     In 1993,  Statement of Financial  Accounting Standards No. 114, "Accounting
by Creditors for Impairment of a Loan," was issued. This statement addresses how
creditors  should  establish  allowances  for credit losses on individual  loans
determined  to be impaired.  State Street will adopt this new statement in 1995,
and it is not expected to have a material impact.

     PREMISES AND EQUIPMENT:  Premises, equipment and leasehold improvements are
carried at cost less accumulated depreciation and amortization. Depreciation and
amortization  charged to operating expenses are computed using the straight-line
method over the estimated useful life of the related asset or the remaining term
of the lease.

     OTHER REAL ESTATE OWNED:  Properties  acquired in  satisfaction of debt are
carried at the lower of cost or fair market value and included in other  assets.
Reductions in carrying value are recognized  through  charges to other operating
expenses.  The costs of  maintaining  and operating  foreclosed  properties  are
expensed as incurred.

     REVALUATION GAINS AND LOSSES ON FINANCIAL  CONTRACTS:  Financial Accounting
Standards Board Interpretation No. 39, "Offsetting of Amounts Related to Certain
Contracts,"  was adopted by State Street during the first  quarter of 1994.  The
interpretation  requires that the gross amount of unrealized gains and losses on
foreign exchange and interest rate contracts be reported  separately as an asset
and a liability on the statement of condition.  Prior to adoption, these amounts
were reported as a net asset or liability.  The netting of unrealized  gains and
losses with the same  counterparty is permitted when a master netting  agreement
has been executed. At December 31, 1994, other assets and other liabilities have
been increased $288 million as a result of adoption.

     FOREIGN  CURRENCY  TRANSLATION:  The  assets  and  liabilities  of  foreign
operations are translated at month-end  exchange rates, and revenue and expenses
are  translated  at average  monthly  exchange  rates.  Gains or losses from the
translation  of the net  assets  of  certain  foreign  subsidiaries,  net of any
foreign  currency hedges and related taxes,  are credited or charged to retained
earnings. Gains or losses from other translations are included in fee revenue.

     INTEREST-RATE   AND  FOREIGN   EXCHANGE   CONTRACTS:   State   Street  uses
interest-rate  contracts as part of its overall  interest-rate  risk management.
Gains  and  losses  on  interest-rate  futures  and  option  contracts  that are
designated as hedges and  effective as such are deferred and amortized  over the
remaining  life of the hedged assets or liabilities as an adjustment to interest
revenue or interest expense.  Interest-rate swap contracts that are entered into
as part of  interest-rate  management are accounted for using the accrual method
as  an  adjustment  to  interest  revenue  or  interest  expense.  Interest-rate
contracts  related to trading  activities  are adjusted to market value with the
resulting gains or losses included in fee revenue.

                                       43
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


NOTES TO FINANCIAL STATEMENTS (Continued)

     Foreign exchange trading positions are valued daily at prevailing  exchange
rates, and the resulting gain or loss is included in fee revenue.

     INCOME TAXES: The provision for income taxes includes deferred income taxes
arising as a result of reporting  some items of revenue and expense in different
years for tax and financial  reporting  purposes.  In 1993, State Street adopted
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes," which  prescribes  the liability  method of accounting for income taxes.
Prior  years,  which were  accounted  for under the  deferral  method,  were not
restated, and the impact of the adoption in 1993 was not material.

     EARNINGS PER SHARE:  The computation of primary earnings per share is based
on the  weighted  average  number of shares of  common  stock and  common  stock
equivalents  outstanding  during each period.  Stock option  grants are included
only in periods when the results are dilutive.  The computation of fully diluted
earnings per share  additionally  includes the assumption  that the  convertible
debt had been converted as of the beginning of each period, with the elimination
of related interest expense less the income tax benefit.

NOTE B-ACQUISITION OF INVESTORS FIDUCIARY TRUST COMPANY

     On January 31, 1995, State Street acquired IFTC in a transaction  accounted
for as a pooling of interests.  IFTC was acquired for 5,972,222  shares of State
Street common stock.

NOTE C-INVESTMENT SECURITIES

     State Street adopted Statement of Financial Accounting Standards (SFAS) No.
115,  "Accounting  for Certain  Investments in Debt and Equity  Securities,"  on
January 1, 1994.  Under SFAS No. 115, debt securities for which State Street has
the intent and ability to hold to maturity may be classified as held-to-maturity
securities and reported at amortized cost. Securities that are not classified as
held to maturity  are to be  classified  as  available-for-sale  securities  and
reported  at fair  value.  The excess of fair value over the  amortized  cost of
available-for-sale securities at date of adoption was $9,112,000.

     Investment securities consisted of the following at December 31:

<TABLE>
<CAPTION>
- - ------------------------------------------------------------------------------------------------------------------------------
                                                        1994                                            1993
                                       AMORTIZED      UNREALIZED           FAIR      Amortized       Unrealized        Fair
(Dollars in thousands)                   COST       GAINS    LOSSES       VALUE         Cost       Gains   Losses      Value
- - ------------------------------------------------------------------------------------------------------------------------------
<S>                                   <C>          <C>       <C>       <C>          <C>          <C>       <C>      <C>
HELD TO MATURITY (at amortized cost)
U.S. Treasury and
  Federal agencies ................   $1,668,987   $  590   $ 35,836   $1,633,741   $1,272,370   $11,522   $1,673   $1,282,219
State and political
  subdivisions ....................    1,130,197      317     19,210    1,111,304    1,083,879     7,006      494    1,090,391
Asset-backed
  securities ......................    2,346,931    1,104     75,823    2,272,212    2,028,099     9,800    4,345    2,033,554
Other investments .................       41,155       84        155       41,084       99,756     1,398       70      101,084
                                      ----------   ------   --------   ----------   ----------   -------   ------   ----------
  Total ...........................   $5,187,270   $2,095   $131,024   $5,058,341   $4,484,104   $29,726   $6,582   $4,507,248
                                      ==========   ======   ========   ==========   ==========   =======   ======   ==========
AVAILABLE FOR SALE (at fair value*)
U.S. Treasuries ...................   $3,410,711  $  496    $ 91,790   $3,319,417   $1,310,125   $12,628   $4,873   $1,317,880
Other investments .................      170,823   4,780      12,711      162,892      474,508     9,715      721      483,502
                                      ----------   ------   --------   ----------   ----------   -------   ------   ----------
  Total ...........................   $3,581,534  $5,276    $104,501   $3,482,309   $1,784,633   $22,343   $5,594   $1,801,382
                                      ==========   ======   ========   ==========   ==========   =======   ======   ==========
*In 1993, at lower of cost or market.
</TABLE>
                                       44
<PAGE>


                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


NOTES TO FINANCIAL STATEMENTS (Continued)

     The  amortized  cost  and fair  value of debt  securities  by  maturity  at
December 31, 1994, were as follows:

- - --------------------------------------------------------------------------------
                              WITHIN     AFTER ONE     AFTER FIVE        AFTER
                             ONE YEAR    BUT WITHIN    BUT WITHIN         TEN
(Dollars in thousands)       OR LESS     FIVE YEARS    TEN YEARS         YEARS
- - --------------------------------------------------------------------------------
HELD TO MATURITY
Amortized cost . . . . .    $2,615,683   $2,097,020     $333,115        $141,452
Fair value . . . . . . .     2,559,683    2,038,539      321,963         138,156

AVAILABLE FOR SALE
Amortized cost . . . . .       203,326    3,334,284        2,459             964
Fair value . . . . . . .       200,047    3,232,056        4,648             986

     The  maturity  of  asset-backed  securities  is  based  upon  the  expected
principal  payments.  Securities carried at $4,246,809,000 and $2,706,179,000 at
December 31, 1994 and 1993, respectively, were designated as security for public
and trust deposits, borrowed funds and for other purposes as provided by law.

     During 1994,  gains of $5,481,000 and losses of $4,136,000 were realized on
sales of  available-for-sale  securities of  $1,524,260.  During 1993,  gains of
$16,630,000 and losses of $884,000 were realized on sales of  available-for-sale
securities of  $1,002,271,000.  During 1992,  gains of $18,973,000 and losses of
$1,928,000 were realized on sales of investment securities of $598,855,000.

NOTE D-LOANS

     The loan portfolio consisted of the following at December 31:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                                  1994            1993
- - --------------------------------------------------------------------------------
Commercial and financial . . . . . . . . . .         $2,070,146     $1,889,143
Real estate  . . . . . . . . . . . . . . . .            100,549         94,073
Consumer . . . . . . . . . . . . . . . . . .             41,323         46,315
Foreign  . . . . . . . . . . . . . . . . . .            569,508        325,142
Lease financing  . . . . . . . . . . . . . .            451,695        325,501
                                                     ----------     ----------
  Total loans  . . . . . . . . . . . . . . .         $3,233,221     $2,680,174
                                                     ==========     ==========

Non-accrual loans  . . . . . . . . . . . . .            $23,043        $26,804
  Interest revenue under original terms  . .              2,245          2,796
  Interest revenue recognized  . . . . . . .                834            812

     Changes in the  allowance  for loan losses for the years ended  December 31
were as follows:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                        1994        1993         1992
- - --------------------------------------------------------------------------------
Balance at beginning of year . . . . . .     $54,316    $57,931      $65,888
Provision for loan losses  . . . . . . .      11,569     11,320       12,201
Loan charge-offs . . . . . . . . . . . .     (10,477)   (18,545)     (23,514)
Recoveries . . . . . . . . . . . . . . .       2,776      2,205        3,356
Allowance of subsidiary purchased                         1,405
                                             -------    -------      -------
  Balance at end of year . . . . . . . .     $58,184    $54,316      $57,931
                                             =======    =======      =======


                                       45
<PAGE>


                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

     A loan  totaling  $2,703,000  was  restructured  in 1994,  is performing in
accordance with its new terms and is accruing at a market rate.  During 1994 and
1993,  loans  totaling  $191,000 and $1,387,000  were  transferred to other real
estate owned.

NOTE E-PREMISES AND EQUIPMENT

     Premises and equipment consisted of the following at December 31:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                                   1994          1993
- - --------------------------------------------------------------------------------
Buildings and land  . . . . . . . . . . . . .          $268,162      $248,584
Leasehold  improvements . . . . . . . . . . .           120,308        99,919
Equipment and furniture . . . . . . . . . . .           450,356       401,079
                                                       --------      --------
                                                        838,826       749,582
Accumulated depreciation and amortization . .          (362,507)     (303,076)
                                                       --------      --------
  Total premises and equipment, net . . . . .          $476,319      $446,506
                                                       ========      ========

     State Street has entered into  noncancelable  operating leases for premises
and equipment. At December 31, 1994, future minimum payments under noncancelable
operating  leases with  initial or  remaining  terms of one year or more totaled
$536,603,000.   This  consisted  of   $37,559,000,   $40,629,000,   $38,545,000,
$32,884,000  and  $30,275,000  for the  years  1995 to 1999,  respectively,  and
$356,711,000  thereafter.  The minimum rental  commitments  have been reduced by
sublease  rental  commitments  of  $767,000.  Substantially  all leases  include
renewal options.

     Total rental expense  amounted to $35,023,000,  $26,673,000 and $24,278,000
in 1994,  1993 and  1992,  respectively.  Rental  expense  has been  reduced  by
sublease  revenue of $1,083,000,  $2,149,000  and  $3,515,000 in 1994,  1993 and
1992, respectively.

NOTE F-INVESTMENT SECURITIES SOLD UNDER REPURCHASE AGREEMENTS

     State  Street  enters  into  sales  of U.S.  Treasury  and  federal  agency
securities ("U.S.  Government  securities") under repurchase agreements that are
treated as financings,  and the  obligations to repurchase  such securities sold
are reflected as a liability in the  Consolidated  Statement of  Condition.  The
dollar amount of U.S. Government securities underlying the repurchase agreements
remains in investment securities.

     Information on these U.S. Government securities, and the related repurchase
agreements  including accrued interest,  is shown in the table below. This table
excludes  repurchase  agreements that are secured by securities  purchased under
resale agreements and securities borrowed.

     Information at December 31, 1994 was as follows:
- - --------------------------------------------------------------------------------
                                         U.S. GOVERNMENT           REPURCHASE
                                         SECURITIES SOLD           AGREEMENTS
                                         BOOK                    BOOK
(Dollars in thousands)                  AMOUNT     MARKET       AMOUNT     RATE
- - --------------------------------------------------------------------------------
Maturity of repurchase agreements:
Overnight . . . . . . . . . . . .    $2,526,248  $2,526,085   $2,489,352   5.10%
21 to 30 days . . . . . . . . . .       339,345     338,473      324,327   5.47
31 to 90 days . . . . . . . . . .       378,686     378,186      375,334   3.30
Over 90 days  . . . . . . . . . .           119         119          119   4.25
                                     ----------  ----------   ----------
Total . . . . . . . . . . . . . .    $3,244,398  $3,242,863   $3,189,132   4.93
                                     ==========  ==========   ==========


                                       46
<PAGE>


                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     NOTE G-NOTES PAYABLE

     State  Street  Bank issues  Bank Notes from time to time,  in an  aggregate
amount not to exceed  $750,000,000 and with original  maturities ranging from 14
days to five years.

     The Bank Notes,  which are not subject to redemption,  represent  unsecured
debt obligations of State Street Bank. The Bank Notes are neither obligations of
or guaranteed by State Street and are recorded net of original  issue  discount.
At December 31, 1994, there were no Bank Notes outstanding.

NOTE H-LONG-TERM DEBT

     Long-term debt, less unamortized original issue discount,  consisted of the
following at December 31:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                                    1994        1993
- - --------------------------------------------------------------------------------
5.95% Notes due 2003 . . . . . . . . . . . . . . . . .  $ 99,672    $ 99,634
7.75% Convertible subordinated debentures due 2008 . .     3,358       3,922
9.50% Mortgage note due 2009 . . . . . . . . . . . . .    24,519      25,304
Other  . . . . . . . . . . . . . . . . . . . . . . . .                    79
                                                        --------    --------
     Total long-term debt  . . . . . . . . . . . . . .  $127,549    $128,939
                                                        ========    ========
     The 5.95% notes are unsecured obligations of State Street.

     The 7.75%  debentures  are  convertible to common stock at a price of $5.75
per share,  subject  to  adjustment  for  certain  events.  The  debentures  are
redeemable,  at  State  Street's  option,  at a price of  approximately  102.1%,
declining annually to par by 1998. During 1994 and 1993, $563,000 and $2,422,000
of debentures  were  converted  into 137,711 and 422,716 shares of common stock,
respectively.  At December 31, 1994,  584,000 shares of authorized  common stock
had been reserved for issuance upon conversion.

     The 9.50% mortgage note was fully  collaterized by property at December 31,
1994. The aggregate  maturities of this mortgage note for the years 1995 through
1999  are   $863,000,   $948,000,   $1,042,000,   $1,146,000   and   $1,260,000,
respectively.

     In August 1993, a shelf registration statement became effective that allows
State  Street to issue up to $250  million  of  unsecured  debt  securities.  In
September 1993, State Street issued $100 million of 5.95% Notes due 2003,and the
remaining  balance of $150  million at  December  31,  1994,  is  available  for
issuance.

NOTE I-STOCKHOLDERS' EQUITY

     In 1992, State Street  distributed a two-for-one stock split in the form of
a 100% stock dividend to stockholders.  The par value of these additional shares
was capitalized by a transfer from surplus to common stock.

     In 1993,  the Board of Directors  authorized  the  repurchase  of up to two
million  shares of State  Street's  common  stock.  Shares  purchased  under the
authorization,  if any, would be used for employee  benefit plans.  No purchases
were made through December 31, 1994.

     State Street has a long-term incentive plan from which stock options, stock
appreciation  rights (SARs) and performance  units can be awarded.  The exercise
price of  non-qualified  and  incentive  stock options may not be less than fair
value of such  shares at date of grant and expire no longer  than ten years from
date  of  grant.  Performance  units  have  been  granted  to  officers  at  the
policy-making  level.  Performance  units are earned over a  performance  period
based on achievement  of goals.  Payment for  performance  units is made in cash
equal to the  fair  market  value  of State  Street's  common  stock  after  the
conclusion  of  each  performance  period.   Compensation   expense  related  to
performance  units was $333,000,  $2,126,000 and  $8,124,000 for 1994,  1993 and
1992, respectively.

                                       47
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION



     Under the 1994 Stock  Option and  Performance  Unit Plan,  options and SARs
covering 3,500,000 shares of common stock and 1,000,000 performance units may be
issued.  State Street has stock options and performance  shares outstanding from
previous plans under which no further grants can be made.

     Option activity during 1994 and 1993 was as follows:
- - --------------------------------------------------------------------------------
                                                       OPTION PRICE
(In thousands, except per share amounts)       SHARES     PER SHARE    TOTAL
- - --------------------------------------------------------------------------------
Outstanding, December 31, 1992  . . . . . .    2,660   $ 3.52-40.69   $48,693
Granted . . . . . . . . . . . . . . . . . .      160    32.38-45.31     7,057
Exercised . . . . . . . . . . . . . . . . .     (393)    3.52-20.38    (6,273)
Canceled. . . . . . . . . . . . . . . . . .      (31)   11.23-45.31      (701)
                                               -----                  -------
Outstanding, December 31, 1993  . . . . . .    2,396     3.95-45.31    48,776
Granted . . . . . . . . . . . . . . . . . .      907    28.94-39.25    28,087
Exercised . . . . . . . . . . . . . . . . .     (460)    3.95-32.25    (6,088)
Canceled  . . . . . . . . . . . . . . . . .      (41)   13.41-45.31    (1,056)
                                               -----                  -------
Outstanding, December 31, 1994  . . . . . .    2,802     6.42-45.31   $69,719
                                               =====                  =======

     At December 31, 1994,  996,403  shares under options were  exercisable  and
2,810,000 shares under options and SARs were available for future grants. During
1992, 526,000 options were exercised at per share prices of $3.95 to $20.38.

NOTE J-SHAREHOLDERS' RIGHTS PLAN

     In 1988,  State Street  declared a dividend of one preferred share purchase
right for each outstanding share of common stock. In 1992, State Street's common
stock  was  split   two-for-one  in  the  form  of  a  100%  stock  dividend  to
stockholders.  After giving  effect to the split,  under certain  conditions,  a
right may be  exercised  to  purchase  one  two-hundredths  share of a series of
participating   preferred  stock  at  an  exercise  price  of  $75,  subject  to
adjustment.  The rights become  exercisable  if a party  acquires or obtains the
right  to  acquire  20%  or  more  of  State  Street's  common  stock  or  after
commencement  or  public  announcement  of an  offer  for 20% or  more of  State
Street's common stock. When exercisable,  under certain  conditions,  each right
also entitles the holder thereof to purchase  shares of common stock,  of either
State  Street or of the  acquiror,  having a market  value of two times the then
current exercise price of that right.

     The rights expire in 1998 and may be redeemed at a price of $.005 per right
at any time prior to  expiration  or the  acquisition  of 20% of State  Street's
common  stock.  Also,  under certain  circumstances,  the rights may be redeemed
after they become exercisable and may be subject to automatic redemption.

NOTE K-FEE REVENUE-OTHER

     The Other category of fee revenue  consisted of the following for the years
ended December 31:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                         1994        1993         1992
- - --------------------------------------------------------------------------------
Foreign exchange trading  . . . . . . . .    $113,842    $ 82,705     $ 57,904
Processing service fees . . . . . . . . .      66,837      46,083       30,414
Service fees  . . . . . . . . . . . . . .      48,205      40,717       31,944
Securities gains (losses), net  . . . . .       1,345      15,746       17,045
Trading account profits . . . . . . . . .          34       3,892        1,998

Other . . . . . . . . . . . . . . . . . .      37,264      19,473       24,986
                                             --------    --------     --------
     Total fee revenue-other  . . . . . .    $267,527    $208,616     $164,291
                                             ========    ========     ========

                                       48
<PAGE>


                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     NOTE L-OPERATING EXPENSES-OTHER

     The Other category of operating expenses consisted of the following for the
years ended December 31:
- - --------------------------------------------------------------------------------
(Dollars in thousands)                         1994        1993         1992
- - --------------------------------------------------------------------------------
Contract services . . . . . . . . . . . .    $104,551    $ 74,850     $ 60,129
Professional services . . . . . . . . . .      48,499      35,784       30,513
Advertising and sales promotion . . . . .      23,368      19,011       15,188
Telecommunications  . . . . . . . . . . .      21,520      21,712       18,396
Postage, forms and supplies . . . . . . .      20,593      18,583       17,542
FDIC and other insurance  . . . . . . . .      19,599      18,585       18,106
Operating and processing losses . . . . .         179       4,745        6,965
Other . . . . . . . . . . . . . . . . . .      47,150      51,095       55,850
                                             --------    --------     --------
Total operating expenses-other  . . . . .    $285,459    $244,365     $222,689
                                             ========    ========     ========

NOTE M-QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

     The  following  is a  tabulation  of the  unaudited  quarterly  results  of
operations:

<TABLE>
<CAPTION>
- - -------------------------------------------------------------------------------------------------------------------
(In thousands, except                         1994 QUARTERS                              1993 Quarters
per share data)                FOURTH      THIRD     SECOND      FIRST     Fourth      Third     Second      First
- - -------------------------------------------------------------------------------------------------------------------
<S>                           <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>     
Interest revenue ..........   $284,049   $243,638   $209,423   $199,137   $194,324   $183,846   $179,609   $171,850
Interest expense ..........    182,246    144,017    112,451    105,379    106,842     96,793     99,737     90,716
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net interest revenue ....    101,803     99,621     96,972     93,758     87,482     87,053     79,872     81,134
Provision for loan losses .      2,058      3,159      3,182      3,170      2,881      2,880      2,880      2,680
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net interest revenue
    after provision for
    loan losses ...........     99,745     96,462     93,790     90,588     84,601     84,173     76,992     78,454
Fee revenue ...............    255,950    252,681    249,666    259,035    231,424    219,869    213,100    201,179
                              --------   --------   --------   --------   --------   --------   --------   --------
  Total revenue ...........    355,695    349,143    343,456    349,623    316,025    304,042    290,092    279,633
Operating expenses ........    268,610    264,618    260,770    263,783    238,728    227,215    220,547    212,211
                              --------   --------   --------   --------   --------   --------   --------   --------
  Income before
    income taxes ..........     87,085     84,525     82,686     85,840     77,297     76,827     69,545     67,422
Income taxes ..............     29,972     29,372     28,807     31,643     26,918     27,878     24,236     22,673
                              --------   --------   --------   --------   --------   --------   --------   --------
  Net Income ..............   $ 57,113   $ 55,153   $ 53,879   $ 54,197   $ 50,379   $ 48,949   $ 45,309   $ 44,749
                              ========   ========   ========   ========   ========   ========   ========   ========
Earnings Per Share:
  Primary .................   $    .69   $    .66   $    .65   $    .66   $    .61   $    .60   $    .55   $    .54
  Fully diluted ...........        .68        .66        .65        .65        .61        .59        .55        .53
Average Shares Outstanding:
  Primary .................     82,851     82,958     82,854     82,649     82,372     82,176     82,019     82,721
  Fully diluted ...........     83,436     83,543     83,512     83,346     83,196     83,113     83,092     83,823
</TABLE>


NOTE N - EMPLOYEE BENEFIT PLANS

     State Street and its U.S.  subsidiaries  participate  in a  noncontributory
cash balance defined  benefit plan covering  employees based on age and service.
The plan provides  individual account  accumulations that are increased annually
based on salary,  service and interest credits.  State Street uses the projected
unit credit  method as its  actuarial  valuation  method.  It is State  Street's
funding  policy to contribute  annually the maximum  amount that can be deducted
for Federal income tax purposes.  Employees in non-U.S.  offices  participate in
local plans, and the cost of these plans is not material.

                                       49
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

        The  following  table  sets  forth the  primary  plan's  funded  status,
actuarial  assumptions  and amounts  recognized  in the  consolidated  financial
statements as of and for the years ended December 31.


<TABLE>
<CAPTION>
- - --------------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                              1994            1993            1992
- - --------------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>             <C>             <C>
Accumulated benefit obligation:
  Vested .....................................................................   $  91,706       $  91,186       $  77,331
  Nonvested ..................................................................       9,184          10,527           9,075
Additional benefits based on estimated future salary levels ..................      17,003          12,465          10,738
                                                                                 ---------       ---------       ---------
    Projected benefit obligation .............................................     117,893         114,178          97,144
Plan assets at fair value, primarily listed stocks and fixed income securities     156,769         162,690         148,102

                                                                                 ---------       ---------       ---------
    Excess of plan assets over projected benefit obligation ..................      38,876          48,512          50,958
Unrecognized net asset at transition being amortized over 17.2 years .........     (17,844)        (19,771)        (21,699)
Unrecognized net (gain) loss .................................................       2,937          (3,152)         (4,291)
Unrecognized prior service cost ..............................................      (3,499)         (3,770)         (4,042)
                                                                                 ---------       ---------       ---------
    Total prepaid pension expense included in other assets ...................   $  20,470       $  21,819       $  20,926
                                                                                 =========       =========       =========
Pension expense (income) included the following components:
  Service cost-benefits earned during period .................................      11,392       $  10,030       $   9,423
  Interest cost on projected benefit obligation ..............................       8,253           6,142           6,812
  Actual return on plan assets ...............................................      (3,076)        (22,874)         (8,306)
  Net amortization and deferral ..............................................     (15,220)          5,809          (9,951)
                                                                                 ---------       ---------       ---------
    Total pension expense (income) ...........................................   $   1,349       $    (893)      $  (2,022)
                                                                                 =========       =========       =========
Actuarial assumptions:
  Discount rate used to determine benefit obligation .........................        8.75%           7.50%           8.50%
  Rate of increase in future compensation level ..............................        5.00            5.00            5.00
  Expected long-term rate of return on plan assets ...........................       10.25           10.25           10.25
</TABLE>

     State Street has an unfunded,  non-qualified  supplemental  retirement plan
that provides certain officers with defined pension benefits in excess of limits
imposed by Federal tax law. At December 31, 1994,  1993 and 1992,  the projected
benefit obligation of this plan was $5,168,000,  $2,790,000 and $2,174,000,  and
the related pension expense was $436,000, $430,000 and $95,000, respectively.

     Total  pension  expense  for  all  plans  was  $5,560,000,  $3,142,000  and
$1,120,000 for 1994, 1993 and 1992, respectively.

     Employees  of State Street Bank and certain  subsidiaries  with one or more
years of service are eligible to contribute a portion of their pre-tax salary to
a  401(k)  Salary  Savings  Plan.  State  Street  matches  a  portion  of  these
contributions,  and  the  related  expenses  were  $6,442,000,   $5,942,000  and
$4,796,000 for 1994, 1993 and 1992, respectively.

     State  Street Bank and certain  subsidiaries  provide  health care and life
insurance  benefits  for retired  employees.  In 1993,  Statement  of  Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement Benefits
Other  than  Pension,"  was  adopted.  This  statement  requires  that the costs
associated with providing  postretirement  benefits be accrued during the active
service  periods of the  employee,  rather than  expensing  these costs as paid.
State  Street has elected to amortize  the  accumulated  postretirement  benefit
obligation (APBO), which at the date of adoption was $22,100,000, over a 20-year
period.  State Street continues to fund medical and life insurance benefit costs
on a pay-as-you  go basis.  In previous  years,  the cost of these  benefits was
expensed as claims were paid and was not material.

                                       50
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

    The following table sets forth the financial status of the plan and amounts
recognized  in the  consolidated  financial  statements  as of and for the years
ended December 31:

- - --------------------------------------------------------------------------------
(Dollars in thousands)                                       1994         1993
- - --------------------------------------------------------------------------------
Accumulated postretirement benefit obligation:
  Retirees ...........................................    $  6,768     $  5,553
  Fully eligible active employees ....................       5,204        5,333
  Other active employees .............................      11,668       16,383
                                                          --------     --------
    APBO .............................................      23,640       27,269
  Unrecognized transition obligation .................     (19,864)     (20,968)
  Unrecognized net gain (loss) .......................       3,775       (2,969)
                                                          --------     --------
    Accrued postretirement benefit cost ..............    $  7,551     $  3,332
                                                          ========     ========
Postretirement expense included the following components:
  Service cost-benefits earned during the period .....    $  1,887     $  1,491
  Interest cost on APBO ..............................       2,122        1,835
  Net amortization and deferral ......................       1,202        1,104
                                                          --------     --------
    Total postretirement expense .....................    $  5,211     $  4,430
                                                          ========     ========

     The discount rate used in determining the APBO was 8.75% and 7.50% for 1994
and  1993,  respectively.  The  assumed  health  care  cost  trend  rate used in
measuring the APBO was 12% in 1995, declining to 6% by 2001, and remaining at 6%
thereafter.  If the health care trend rate assumptions were increased by 1%, the
APBO, as of December 31, 1994,  would have increased by 8%, and the aggregate of
service and interest cost for 1994 would have increased by 8%.

NOTE O - INCOME TAXES

     The provision for income taxes includes  deferred income taxes arising as a
result of reporting  certain items of revenue and expense in different years for
tax and financial reporting purposes. In 1993, State Street adopted Statement of
Financial  Accounting  Standards No. 109,  "Accounting  for Income Taxes," which
prescribes the liability method of accounting for income taxes. The impact of
the adoption in 1993 was not material.

     The provision for income taxes  included in the  Consolidated  Statement of
Income consisted of the following:

- - --------------------------------------------------------------------------------
(Dollars in thousands)                         1994          1993         1992
- - --------------------------------------------------------------------------------
Current:
  Federal ...........................       $ 26,901       $23,609       $34,934
  State .............................         22,223        18,111        20,525
  Foreign ...........................         24,945        16,456        10,893
                                            --------       -------       -------
    Total current ...................         74,069        58,176        66,352
                                            --------       -------       -------
Deferred:
  Federal ...........................         33,542        29,422        24,055
  State .............................         12,180        14,107        10,301
                                            --------       -------       -------
    Total deferred ..................         45,722        43,529        34,356
                                            --------       -------       -------
    Total income taxes ..............       $119,791      $101,705      $100,708
                                            ========       =======       =======

     Current  and  deferred  taxes for 1993 and 1992 have been  reclassified  to
reflect the tax returns as actually  filed.  Income tax benefits of  $4,949,000,
$3,603,000  and  $5,570,000  in 1994,  1993 and 1992,  respectively,  related to
certain  employee  stock  option  exercises  and  $44,840,000   related  to  the
mark-to-market  adjustment  of the  securities  portfolio in 1994 were  recorded
directly to stockholders' equity and are not included in the table above. Income
tax  expense  related to net  securities  gains were  $523,000,  $6,782,000  and
$7,026,000 for 1994, 1993 and 1992, respectively.

                                       51
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     Pre-tax income attributable to operations located outside the United States
was   $75,655,000,   $51,823,000   and  $34,723,000  in  1994,  1993  and  1992,
respectively.

     Significant  components  of the  deferred  tax  liabilities  and  assets at
December 31 were as follows:

- - --------------------------------------------------------------------------------
(Dollars in thousands)                                    1994           1993
- - --------------------------------------------------------------------------------
Deferred tax liabilities:
  Lease financing transactions ...................     $ 266,304      $ 211,027
  Depreciation, net ..............................         6,504          7,442
  Prepaid pension expense ........................         7,572          8,528
  Investment securities ..........................         8,486          9,454
  Other ..........................................         7,778          7,321
                                                        --------      ---------
    Total deferred tax liabilities ...............       296,644        243,772
                                                        --------      ---------
Deferred tax assets:
  Operating expenses .............................        30,355         29,220
  Alternative minimum tax credit .................        32,445         14,679
  Allowance for loan losses ......................        24,176         22,527
  Other ..........................................        10,118          7,572
                                                        --------      ---------
    Total deferred tax assets ....................        97,094         73,998
Valuation allowance for deferred tax assets ......        (4,429)        (3,228)
                                                        --------      ---------
    Net deferred tax assets ......................        92,665         70,770
                                                        --------      ---------
    Net deferred tax liabilities .................     $ 203,979      $ 173,002
                                                        ========      =========


     At December 31, 1994, State Street had non-U.S.  carryforward tax losses of
$12,543,000 and U.S. tax credit  carryforwards of $32,256,000.  If not utilized,
$6,472,000 of the losses will expire in the years 1997-2000. The credits and the
remaining losses carry over indefinitely.

     The  provision  for deferred  income taxes for the year ended  December 31,
1992 was $34,356,000, primarily relating to lease financing transactions.

     A reconciliation of the differences  between the U.S.  statutory income tax
rate and the effective tax rates based on income before taxes is as follows:

- - --------------------------------------------------------------------------------
                                                 1994       1993       1992
- - --------------------------------------------------------------------------------
U.S. Federal income tax rate ..................  35.0%      35.0%      35.0%
Changes from statutory rate resulting from:
  State taxes, net of Federal benefit .........   6.7        6.9        7.3
  Tax-exempt interest revenue, net
    of disallowed interest ....................  (4.1)      (3.8)      (3.0)
  Tax credits .................................  (2.3)      (3.5)      (1.6)
  Other, net ..................................   (.1)        .3        (.5)
                                                 ----       ----       ----
Effective tax rate ............................  35.2%      34.9%      37.2%
                                                 ====       ====       ====

NOTE P-CONTINGENT LIABILITIES

     State Street  provides  custody,  accounting  and  information  services to
mutual fund, master  trust/master  custody/global  custody,  corporate trust and
defined  contribution  plan  customers;  and investment  management  services to
institutions and individuals. Assets under custody and management, held by State
Street in a fiduciary or custody capacity,  are not included in the Consolidated
Statement  of  Condition  since  such  items  are not  assets  of State  Street.
Management conducts regular reviews of its  responsibilities  for these services
and probable losses  are  accrued for in preparing its financial statements.  In

                                       52
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


the opinion of management,  there are no contingent  liabilities at December 31,
1994 that would  have a  material  adverse  effect on State  Street's  financial
position or results of operations.

     State Street is subject to pending and threatened  legal actions that arise
in the normal course of business. In the opinion of management, after discussion
with counsel,  these can be successfully defended or resolved without a material
adverse effect on State Street's financial position or results of operations.


NOTE Q - CASH, DIVIDEND, LOAN AND OTHER RESTRICTIONS

     During 1994,  subsidiary banks of State Street were required by the Federal
Reserve Bank to maintain average reserve balances of $319,003,000.

     State Street's  principal source of funds for the payment of cash dividends
to stockholders  is from dividends paid by State Street Bank.  Federal and state
banking  regulations place certain  restrictions on dividends paid by subsidiary
banks to State Street.  At December 31, 1994, State Street Bank had $426,554,000
of retained  earnings  available for distribution to State Street in the form of
dividends.

     The Federal  Reserve Act requires that extensions of credit by State Street
Bank to certain  affiliates,  including  State  Street,  be secured by  specific
collateral,  that the extension of credit to any one affiliate be limited to 10%
of capital and surplus (as defined),  and that  extensions of credit to all such
affiliates be limited to 20% of capital and surplus.

     At December 31, 1994,  consolidated  retained earnings included  $8,784,000
representing undistributed earnings of 50%-owned affiliates.

     State Street has a committed  line of credit  amounting to  $50,000,000  to
support its commercial paper program.


NOTE R - OFF-BALANCE SHEET FINANCIAL  INSTRUMENTS,  INCLUDING  DERIVATIVES

     State  Street  uses  various   off-balance  sheet  financial   instruments,
including  derivatives,  to satisfy the financing and risk  management  needs of
customers,  to manage  interest-rate  and currency  risk and to conduct  trading
activities. In general terms, derivative instruments are contracts or agreements
whose value can be derived from  interest  rates,  currency  exchange  rates and
financial indices.  Derivative  instruments  include forwards,  futures,  swaps,
options and other  instruments with similar  characteristics.  These instruments
generate fee, interest or trading revenue. Associated with these instruments are
market and credit risks that could expose State Street to potential losses.

     Market risk  relates to the  possibility  that  financial  instruments  may
change in value  due to  future  fluctuations  in  market  prices.  There may be
considerable  day-to-day  variation in market-risk  exposure because of changing
expectations of future currency values or interest rates.  State Street actively
manages its market-risk exposure.

     Credit  risk  relates  to the  possibility  that a loss may occur  from the
failure of another  party to perform  according to the terms of a contract.  The
credit risk associated with off-balance  sheet financial  instruments is managed
in  conjunction  with State  Street's  balance  sheet  activities.  State Street
minimizes its credit risk by performing  credit reviews of  counterparties or by
conducting activities through organized exchanges.  Historically,  credit losses
with respect to these instruments have been immaterial.

     State Street uses derivative  financial  instruments in trading and balance
sheet management activities.  The objectives of trading activities are to act as
an intermediary in arranging  transactions for customers and to assume positions
in interest rate or foreign currency  markets based upon  expectations of future
market  movements.  The objective of balance sheet  management  activities is to
utilize  derivatives in minimizing the risk inherent in State Street's asset and
liability structure from interest rate and currency exchange movements.

                                       53
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     The following  table  summarizes  the  contractual  or notional  amounts of
derivative financial instruments held or issued by State Street at December 31:

- - --------------------------------------------------------------------------------
(Dollars in millions)                                     1994            1993
- - --------------------------------------------------------------------------------
TRADING:
Interest rate contracts:
  Swap agreements ............................          $   109          $    71
  Options and caps purchased .................               13               15
  Options and caps written ...................               25               35
  Futures sold ...............................              335              541
  Options on futures written .................              225
Foreign exchange contracts:
  Forward, swap and spot .....................           43,126           36,179
  Options purchased ..........................               40                6
BALANCE SHEET MANAGEMENT:
Interest rate contracts:
  Swap agreements ............................              223              143
  Futures sold ...............................              165              150
  Caps purchased..............................               50
Foreign exchange contracts ...................               83               53

     Interest  rate  contracts  involve  an  agreement  with a  counterparty  to
exchange cash flows based on the movement of an underlying  interest rate index.
A swap agreement involves the exchange of a series of interest payments,  either
at a fixed or variable rate, based upon the notional amount without the exchange
of the underlying  principal  amount. An option contract provides the purchaser,
for a premium,  the right but not the  obligation to buy or sell the  underlying
financial  instrument at a set price at or during a specified  period. A futures
contract is a commitment to buy or sell at a future date a financial  instrument
at a contracted  price and may be settled in cash or through the delivery of the
contracted instrument.

     Foreign exchange contracts involve an agreement to exchange the currency of
one  country  for the  currency  of another  country at an agreed  upon rate and
settlement date.  Foreign  exchange  contracts  consist of swap agreements,  and
forward and spot contracts.

     State  Street's  exposure  from these  interest  rate and foreign  exchange
contracts  results  from the  possibility  that one  party  may  default  on its
contractual  obligation or from movements in exchange or interest rates.  Credit
risk is  limited  to the  positive  market  value  of the  derivative  financial
instrument,  which is  significantly  less than the notional value. The notional
value provides the basis for determining the exchange of contractual cash flows.
The  exposure  to credit  loss can be  estimated  by  calculating  the cost on a
present value basis to replace at current market rates all profitable  contracts
at year-end.  The estimated aggregate  replacement cost of derivative  financial
instruments in a net positive position was $413 million at December 31, 1994.

                FINANCIAL INSTRUMENTS HELD OR ISSUED FOR TRADING

     The following table represents the fair value of financial instruments held
or issued for  trading  purposes as of  December  31, 1994 and the average  fair
values of those  instruments for the year ended December 31, 1994. The following
amounts  have been reduced by  offsetting  balances  with the same  counterparty
where a master netting agreement exists:

- - --------------------------------------------------------------------------------
                                                                       Average
(Dollars in millions)                                  Fair value     Fair value
- - --------------------------------------------------------------------------------
Foreign exchange contracts:
  Contracts in a receivable position .................    $298          $376
  Contracts in a payable position ....................     288           360
Other financial instrument contracts:
  Contracts in a receivable position .................       2             1
  Contracts in a payable position ....................       2             1

                                       54
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

     State Street is an active participant in the global foreign exchange market
in support  of a large  institutional  customer  base  engaged in  international
investing.  Trading is conducted through seven treasury centers located in major
financial centers throughout the world serving the needs of investment  managers
and their customers in the region. State Street operates in the spot and forward
markets in over 30 currencies  today as investors  expand their horizons.  State
Street is also active in the foreign  exchange  interbank market where it trades
with  approximately  300  counterparty  banks  globally to  facilitate  customer
transactions.

     State  Street Bank uses  interest  rate  futures  and, to a lesser  extent,
options on interest rate futures, to minimize the impact of the market valuation
of a portion of the bank's trading securities portfolio and to take positions on
interest rate movements.

     Foreign exchange  contracts and other contracts used in trading  activities
are carried at fair value.  The fair value of the instruments is recorded in the
balance  sheet as part of other assets or other  liabilities.  Net trading gains
recognized in other fee revenue related to foreign  exchange  contracts  totaled
$114 million and for other financial  instrument contracts totaled $1 million in
1994. Future cash  requirements,  if any, related to foreign currency  contracts
are  represented  by the gross amount of currencies  to be exchanged  under each
contract unless State Street and the counterparty  have agreed to pay or receive
the net  contractual  settlement  amount on the  settlement  date.  Future  cash
requirements  on other  financial  instruments  are  limited to the net  amounts
payable under the agreements.

     FINANCIAL INSTRUMENTS HELD OR ISSUED FOR BALANCE SHEET MANAGEMENT

     State  Street  enters  into  various  interest  rate and  foreign  exchange
contracts in managing its balance  sheet risk.  State Street  utilizes  interest
rate  swaps to manage  interest  rate risk and  foreign  exchange  contracts  to
minimize  currency  translation  risk.  At  December  31,  1994,  interest  rate
derivative  contracts  were  being  used to  convert  short-term  floating  rate
liabilities into longer term fixed rate  liabilities  corresponding to long-term
balance sheet assets.  Income or expense on financial instruments used to manage
interest  rate  exposure is recorded on an accrual basis as an adjustment to the
yield of the related  interest-earning asset or interest-bearing  liability over
the period covered by the contracts.

     Foreign  exchange  contracts at December 31, 1994, are utilized to minimize
the exposure to currency  loss from balance  sheet  investments  denominated  in
foreign currencies.  The foreign exchange contracts and the currency translation
of the  investment  are marked to  market,  and the  unrealized  gain or loss is
recorded in other fee revenue.

   CREDIT-RELATED FINANCIAL INSTRUMENTS

     Credit-related  financial instruments include commitments to extend credit,
standby letters of credit,  letters of credit and indemnified  securities  lent.
The maximum credit risk associated with credit-related  financial instruments is
measured by the contractual amounts of these instruments.

     The  following  is a summary of the  contractual  amount of State  Street's
credit-related, off-balance sheet financial instruments at December 31:

- - --------------------------------------------------------------------------------
(Dollars in millions)                                     1994             1993
- - --------------------------------------------------------------------------------
Loan commitments .............................          $ 2,536          $ 2,356
Standby letters of credit ....................              929              799
Letters of credit ............................              168              140
Indemnified securities lent ..................           22,300           12,432

     In  conjunction  with its  lending  activities,  State  Street  enters into
various  commitments  to extend  credit  and  issues  letters  of  credit.  Loan
commitments  (unfunded  loans and unused  lines of credit),  standby  letters of
credit and letters of credit are issued to  accommodate  the financing  needs of
State Street's customers.  Loan commitments are essentially  agreements by State
Street to lend monies at a future date,  so long as there are no  violations  of
any  conditions  established  in  the  agreement.  Standby letters of credit and

                                       55
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION

letters of credit  commit State  Street to make  payments on behalf of customers
when certain specified events occur.

     These loan and letter-of-credit  commitments are subject to the same credit
policies and reviews as loans on the balance sheet. Collateral,  both the amount
and nature, is obtained based upon  management's  assessment of the credit risk.
Approximately  70% of the loan  commitments  expire in one year or less from the
date of issue.  Since many of the  extensions  of credit are  expected to expire
without  being  drawn  upon,  the total  commitment  amounts do not  necessarily
represent future cash requirements.

     On  behalf  of its  customers,  State  Street  lends  their  securities  to
creditworthy  brokers and other institutions.  In certain  circumstances,  State
Street  indemnifies its customers for the fair market value of those  securities
against a failure  of the  borrower  to return  such  securities.  State  Street
requires the borrowers to provide  collateral in an amount equal to or in excess
of 102% of the  fair  market  value of the  securities  borrowed.  The  borrowed
securities  are  revalued  daily  to  determine  if  additional   collateral  is
necessary. State Street held as collateral,  cash and U.S. Government securities
totaling $23.3 billion and $12.8 billion for indemnified  securities at December
31, 1994 and 1993, respectively.

NOTE S-FAIR VALUE OF FINANCIAL INSTRUMENTS

     Financial  Accounting  Standards  No.  107  requires  the  calculation  and
disclosure  of the fair value of  financial  instruments.  State Street uses the
following methods to estimate the fair value of financial instruments.

     For financial instruments that have quoted market prices, those quotes were
used to  determine  fair  value.  Financial  instruments  that  have no  defined
maturity,  have a remaining  maturity of 180 days or less, or reprice frequently
to a market rate,  are assumed to have a fair value that  approximates  reported
book value,  after taking into  consideration  any applicable credit risk. If no
market quotes were available,  financial  instruments were valued by discounting
the expected cash flow(s) using an estimated  current  market  interest rate for
the financial  instrument.  For off-balance sheet derivative  instruments,  fair
value is estimated  as the amounts  that State  Street  would  receive or pay to
terminate the contracts at the reporting  date,  taking into account the current
unrealized gains or losses on open contracts.

     The short  maturity of State  Street's  assets and  liabilities  results in
having a significant number of financial  instruments whose fair value equals or
closely  approximates  reported balance sheet value. Such financial  instruments
are reported in the following  balance sheet captions:  Cash and due from banks;
Interest-bearing   deposits  with  banks;   Securities  purchased  under  resale
agreements and securities borrowed;  Federal funds sold; Deposits; Federal funds
purchased;  Securities sold under  repurchase  agreements;  and Other short-term
borrowings.  Fair value of trading activities equals its balance sheet value. In
1994,  the  fair  value of  interest  rate  contracts  used  for  balance  sheet
management would be a receivable of $6 million;  in 1993, the fair value of such
interest rate contracts  would be a payable of $1 million.  There is no cost for
loan commitments.

     The  reported  value and fair value for other  balance  sheet  captions  at
December 31 are as follows:
                                               1994                1993
                                        REPORTED   FAIR      Reported     Fair
(Dollars in millions)                    VALUE     VALUE      Value       Value
- - --------------------------------------------------------------------------------
Investment securities
  Held to maturity .................    $5,187     $5,058     $4,484     $4,507
  Available for sale ...............     3,482      3,482      1,785      1,801
Net loans (excluding leases) .......     2,723      2,717      2,300      2,301
Notes payable ......................                             150        150
Long-term debt .....................       128        113        129        133

NOTE T-FOREIGN ACTIVITIES

     Foreign activities,  as defined by the Securities and Exchange  Commission,
are considered to be those revenue-producing  assets and transactions that arise
from customers domiciled outside the United States.

                                       56
<PAGE>
                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


     Due to the nature of the  Corporation's  business,  it is not  possible  to
segregate  precisely  domestic  and foreign  activities.  The  determination  of
earnings  attributable to foreign activities  requires internal  allocations for
resources common to foreign and domestic  activities.  Subjective judgments have
been used to arrive at these operating results for foreign activities.  Interest
expense  allocations  are  based  on the  average  cost of  short-term  domestic
borrowed funds.  Allocations for operating  expenses and certain  administrative
costs are based on services provided and received.

     The  following  data relates to foreign  activities,  based on the domicile
location of customers, for the years ended and as of December 31:

- - --------------------------------------------------------------------------------
(Dollars in thousands)                            1994         1993         1992
- - --------------------------------------------------------------------------------
Condensed Statement of Income:
Interest revenue ........................   $  308,997   $  226,213   $  264,589
Interest expense ........................      223,001      158,392      209,094
                                            ----------   ----------   ----------
  Net interest revenue ..................       85,996       67,821       55,495
Provision for loan losses ...............        2,084        1,073          467
Fee revenue .............................      180,851      129,942      107,350
                                            ----------   ----------   ----------
  Total revenue .........................      264,763      196,690      162,378
Operating expenses ......................      187,409      140,492      117,887
                                            ----------   ----------   ----------
  Net income before taxes ...............       77,354       56,198       44,491
Income taxes ............................       31,819       22,171       20,380
                                            ----------   ----------   ----------
  Net Income ............................   $   45,535   $   34,027   $   24,111
                                            ==========   ==========   ==========
Assets:
Interest-bearing deposits with banks ....   $4,847,019   $5,148,201   $4,803,196
Loans and other assets ..................      784,817      645,579      253,896
                                            ----------   ----------   ----------
  Total Assets ..........................   $5,631,836   $5,793,780   $5,057,092
                                            ==========   ==========   ==========

NOTE U-FINANCIAL STATEMENTS OF STATE STREET BOSTON CORPORATION (PARENT ONLY)

Statement of Income
- - --------------------------------------------------------------------------------
(Dollars in thousands)                         1994         1993         1992
- - --------------------------------------------------------------------------------
Dividends from bank subsidiary ..........   $  37,500    $  46,400    $  28,500
Dividends and interest revenue ..........       6,793        4,228        5,208
Fee revenue .............................                                   201
                                            ---------    ---------    ---------
  Total revenue ........................       44,293       50,628       33,909
Interest on commercial paper ...........        3,458
Interest on long-term debt ..............       6,370        7,276        6,926
Other expenses ..........................       1,198        1,678        1,543
                                            ---------    ---------    ---------
  Total expenses ........................      11,026        8,954        8,469
Income tax benefit ......................      (1,483)      (1,873)      (1,544)
                                            ---------    ---------    ---------
  Income before equity in undistributed
    income of subsidiaries ..............      34,750       43,547       26,984
Equity in undistributed income of
  subsidiaries and affiliate:
  Consolidated bank .....................     161,402      132,688      132,464
  Consolidated nonbank ..................      19,706       11,085       10,461
  Unconsolidated affiliate ..............       4,485        2,066          204
                                            ---------    ---------    ---------
                                              185,593      145,839      143,129
                                            ---------    ---------    ---------
    Net Income ..........................   $ 220,343    $ 189,386    $ 170,113
                                            ==========   =========    =========

                                       57
<PAGE>


                                ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


Statement of Condition
- - --------------------------------------------------------------------------------
(Dollars in thousands) December 31,                          1994          1993
- - --------------------------------------------------------------------------------
Assets
Cash and due from banks ............................    $      328    $      454
Interest-bearing deposits with bank subsidiary .....       182,831
Securities purchased under resale agreements .......                      65,068
Available-for-sale securities ......................         9,788        35,030
Investment in consolidated subsidiaries:
  Bank .............................................     1,208,913     1,067,080
  Nonbank ..........................................       157,721       136,122
Investment in unconsolidated affiliate .............        15,449        11,364
Capital notes of bank subsidiary ...................                      18,211
Notes receivable from nonbank subsidiaries .........         5,958         7,687
Other assets .......................................        10,292         2,383
                                                        ----------    ----------
    Total Assets ...................................    $1,591,280    $1,343,399
                                                        ==========    ==========

Liabilities
Commercial paper ...................................    $  135,411    $
Accrued taxes and other expenses ...................         3,467        27,985
Other liabilities ..................................        12,236        10,624
Long-term debt .....................................       103,030       103,634
                                                        ----------    ----------
    Total Liabilities ..............................       254,144       142,243
Stockholders' Equity ...............................     1,337,136     1,201,156
                                                        ----------    ----------
    Total Liabilities and Stockholders' Equity .....    $1,591,280    $1,343,399
                                                        ==========    ==========














                                       58
<PAGE>


                               ITEM 7 EXHIBIT 4

                   RESTATED CONSOLIDATED FINANCIAL STATEMENTS

                        STATE STREET BOSTON CORPORATION


STATEMENT OF CASH FLOWS
- - --------------------------------------------------------------------------------
(Dollars in thousands)                         1994         1993        1992
- - --------------------------------------------------------------------------------
Operating Activities
Net income ..............................   $ 220,343    $ 189,386    $ 170,113
Equity in undistributed income of
  subsidiaries and affiliate ............    (185,593)    (145,839)    (143,129)
Other, net ..............................     (21,448)       5,403        8,273
                                            ---------     --------     --------
  Net Cash Provided by Operating
   Activities ...........................      13,302       48,950       35,257
Investing Activities
Net (payments for) proceeds from:
  Investment in bank subsidiary .........      (4,289)                  (40,500)
  Investment in nonbank subsidiary ......      (1,000)      (1,000)
  Securities purchased under resale
    agreement ...........................      65,068      (36,491)      37,774
  Purchase of available-for-sale
    securities ..........................      (9,985)
  Maturity of available-for-sale
    securities ..........................      35,000
  Interest bearing deposits with banks ..    (182,810)                   (5,135)
  Notes receivable from nonbank
    subsidiaries ........................      (2,342)      (2,248)         500
  Other, net ............................         413          400         (548)
                                            ---------     --------     --------
    Net Cash Used by Investing
      Activities ........................     (99,945)     (39,339)      (7,909)

Financing Activities
Net proceeds from commercial paper ......     135,805
Proceeds from issuance of long-term debt                    99,025
Payment of long-term debt ...............      (9,685)     (75,000)
Proceeds from issuance of common stock ..       6,228        6,035        5,810
Payments for cash dividends .............     (45,831)     (39,297)     (33,293)
                                            ---------     --------     --------
  Net Cash Provided (Used) by
   Financing Activities .................      86,517       (9,237)     (27,483)
                                            ---------     --------     --------
  Net Increase (Decrease) ...............        (126)         374         (135)
                                            ---------     --------     --------
  Cash and due from banks at
    beginning of period .................         454           80          215
                                            ---------     --------     --------
  Cash and Due from Banks at End
    of Period ...........................   $     328    $     454    $      80
                                            =========     ========     ========

                                       59
<PAGE>

                                ITEM 7 EXHIBIT 5

                         REPORT OF INDEPENDENT AUDITORS

                        STATE STREET BOSTON CORPORATION


     We have  audited  the  accompanying  restated  consolidated  statements  of
condition of State Street Boston  Corporation  as of December 31, 1994 and 1993,
and the  related  restated  consolidated  statements  of income,  cash flows and
changes in stockholders'  equity for each of the three years in the period ended
December 31, 1994.  These  financial  statements are the  responsibility  of the
Corporation's  management.  Our responsibility is to express an opinion on these
financial statements based on our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the consolidated  financial position of State Street
Boston  Corporation at December 31, 1994 and 1993, and the consolidated  results
of its  operations  and its cash flows for each of the three years in the period
ended  December 31, 1994,  in  conformity  with  generally  accepted  accounting
principles.

     As discussed in Note A to the financial statements, in 1994 the Corporation
changed  its method of  accounting  for certain  investments  in debt and equity
securities in accordance with Statement of Financial Accounting Standards No.
115.

                                                         Ernst & Young LLP


Boston, Massachusetts
January 31, 1995











                                       60
<PAGE>

                        CONSENT OF INDEPENDENT AUDITORS

     We consent to the incorporation by reference in the Registration Statements
(Form S-8 Nos.  33-57359,  33-38672,  33-38671,  33-2882,  2-93157,  2-88641 and
2-68698) and in Post-Effective  Amendment No. 2 to Registration  Statement (Form
S-8 No. 2-68696) pertaining to various stock option and performance share plans,
and  in  Registration  Statement  (Form  S-3  No.  33-49885)  pertaining  to the
registration of debt securities of State Street Boston Corporation of our report
dated January 31, 1995, with respect to the consolidated financial statements of
State Street Boston Corporation included in this Current Report on Form 8-K.



                                               Ernst & Young LLP


Boston, Massachusetts
May 19, 1995





                                       61

<PAGE>

                                ITEM 7 EXHIBIT 6

                   RESTATED COMPUTATION OF EARNINGS PER SHARE

                        STATE STREET BOSTON CORPORATION


                                                  YEAR ENDED DECEMBER 31
                                            ----------------------------------
                                               1994        1993        1992
                                            ----------  ----------  ----------
                                            (DOLLARS IN THOUSANDS, EXCEPT PER
                                                       SHARE DATA)
Primary:
  Average shares outstanding .............  82,297,360  81,415,826  80,733,454
  Common stock equivalents ...............     525,577     749,560   1,474,069
                                            ----------  ----------  ----------
    Primary shares outstanding ...........  82,822,937  82,165,386  82,207,523
                                            ==========  ==========  ==========
    Net income ...........................  $  220,343  $  189,386  $  170,113
                                            ==========  ==========  ==========
    Earnings Per Share -- primary ........  $     2.66  $     2.30  $     2.07
                                            ==========  ==========  ==========
Fully diluted:
  Average shares outstanding .............  82,297,360  81,415,826  80,733,454
  Common stock equivalent ................     525,577     749,560   1,738,055
  Assumed conversion of 5% convertible
    notes ................................     631,028     983,338      41,323
  Assumed conversion of 5% convertible
    subordinated debentures ..............                           1,157,163
                                            ----------  ----------  ----------
    Fully diluted average shares
outstanding ..............................  83,453,965  83,148,724  83,669,995
                                            ==========  ==========  ==========
  Net income .............................  $  220,343  $  189,386  $  170,113
  Elimination of interest on 5%
    convertible notes and 7 3/4%
    convertible
    subordinated debentures less related
    income tax benefit ...................         155         214         296
                                            ----------  ----------  ----------
    Fully diluted net income .............  $  220,498  $  189,600  $  170,409
                                            ==========  ==========  ==========
Earnings Per Share -- fully diluted ......  $     2.64  $     2.28  $     2.04
                                            ==========  ==========  ==========








                                       62
<PAGE>
                                ITEM 7 EXHIBIT 7

                  RESTATED RATIO OF EARNINGS TO FIXED CHARGES

                        STATE STREET BOSTON CORPORATION

                            (DOLLARS IN THOUSANDS)

                                       YEARS ENDED DECEMBER 31,
                        ------------------------------------------------------
                           1994       1993       1992       1991       1990
                        ----------  ---------  ---------  ---------  ---------

(a) Excluding interest on deposits:
Earnings:
  Income before income
    taxes ............   $343,229   $292,523   $271,163   $241,167   $195,858
  Fixed charges ......    266,985    183,814    189,369    184,630    237,053
                         --------   --------   --------   --------   --------
        Earnings as
          adjusted ...   $610,214   $476,337   $460,532   $425,797   $432,911
                         ========   ========   ========   ========   ========

Income before income taxes:
  Pretax income from
    continuing
    operations as
    reported .........   $340,134   $291,091   $270,821   $241,130   $195,858
  Share of pretax
    income (loss) of
    50% owned
    subsidiary not
    included in above       3,095      1,432        342         37         --
                         --------   --------   --------   --------   --------
        Net income as
adjusted .............   $343,229   $292,523   $271,163   $241,167   $195,858
                         ========   ========   ========   ========   ========
Fixed charges:
  Interest on other
    borrowings .......   $254,780   $170,176   $172,397   $167,714   $223,430
Interest on long-term
    debt including
    amortization of
    debt issue costs .      8,625     10,022     13,324     13,238      9,918
Portion of rents
    representative of
    the interest
    factor inlong term
    lease ............      3,580      3,616      3,648      3,678      3,705
                         --------   --------   --------   --------   --------
        Fixed charges    $266,985   $183,814   $189,369   $184,630   $237,053
                         ========   ========   ========   ========   ========
Ratio of earnings to
  fixed charges ......       2.29x      2.59x      2.43x      2.31x      1.83x

(B) Including interest on deposits:
Adjusted earnings from
  (A) above ..........   $610,214   $476,337   $460,532   $425,797   $432,911
Add interest on deposits  280,687    213,890    263,927    306,642    334,077
                         --------   --------   --------   --------   --------
Earnings as adjusted .   $890,901   $690,227   $724,459   $732,439   $766,988
                         ========   ========   ========   ========   ========
Fixed charges:
  Fixed charges from
  (A) above ..........   $266,985   $183,814   $189,369   $184,630   $237,053
  Interest on deposits    280,687    213,890    263,927    306,642    334,077
                         --------   --------   --------   --------   --------
Adjusted fixed charges   $547,672   $397,704   $453,296   $491,272   $571,130

Adjusted earnings to
  adjusted fixed
  charges ............       1.63x      1.74x      1.60x      1.49x      1.34x

                                       63



                                   EXHIBIT 8

                SUBSIDIARIES OF STATE STREET BOSTON CORPORATION

     The following table sets forth the name of each subsidiary and the state or
other  jurisdiction of its  organization.  Certain  subsidiaries of State Street
have been ommitted in accordance with the SEC rules because,  when considered in
the  aggregate,  they did not  constitute a  "significant  subsidiary"  of State
Street.


<TABLE>
<CAPTION>
                                                                               
                                                                              STATE OR JURISDICTION
    NAME                                                                         OF ORGANIZATION
    ----                                                                      ---------------------

<S>                                                                           <C>
State Street Bank and Trust Company                                                Massachusetts
  State Street Bank and Trust Company, N.A.                                        United States
  State Street Bank and Trust Company of California, N.A.                          United States
  State Street Bank and Trust Company of Connecticut, N.A.                         United States
  State Street Bank and Trust Company of Maryland, N.A.                            United States
  State Street Bank and Trust Company of New Hampshire, N.A.                       United States
  State Street Boston Capital Corporation                                          Massachusetts
  State Street Boston Leasing Company, Inc.                                        Massachusetts
  State Street California, Inc.                                                    Massachusetts
  SPLS, Inc.                                                                       Massachusetts
  State Street Brokerage Services, Inc.                                            Massachusetts
  State Street Massachusetts Securities Corporation                                Massachusetts
  State Street Bank International                                                  United States
  Wendover Financial Services Center                                               North Carolina
  State Street International Holdings                                              United States
    State Street Australia Limited                                                 New South Wales
    State Street New Zealand Limited                                               New Zealand
    State Street Bank GmbH                                                         Germany
    State Street Bank Luxembourg, S.A.                                             Luxembourg
    State Street Banque, S.A.                                                      France
    State Street Canada, Inc.                                                      Canada
    State Street Cayman Trust Company N.V                                          British West Indies
    State Street Curacao Trust Company N.V.                                        Netherlands Antilles
    State Street Trust and Banking Company Limited                                 Japan
    State Street London Limited                                                    United Kingdom
    Clark and Tilley Data Services (50% owned)                                     United Kingdom
  State Street Boston Credit Company, Inc.                                         Massachusetts
  State Street South Corporation                                                   Massachusetts
  SSB Investments, Inc.                                                            Massachusetts
  SSB Realty, Inc.                                                                 Massachusetts
  State Street Florida, Inc.                                                       Florida
  Investors Fiduciary Trust Company                                                Missouri
  State Street Global Advisors, Inc.                                               Delaware
    State Street Global Advisors, United Kingdom, Limited                          United Kingdom
    State Street Global Advisors, Australia, Limited                               New South Wales
    State Street Global Advisors, Limited                                          Canada
Boston Financial Data Services (50% owned)                                         Massachusetts
</TABLE>

     All of the above wholly-owned subsidiaries are included in the consolidated
financial statements for State Street.


                                       64

<TABLE> <S> <C>

<ARTICLE>              9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE BALANCE
SHEET AND INCOME  STATEMENT AND FROM THE MANAGEMENT  DISCUSSION AND ANALYSIS AND
IS  QUALIFIED  IN ITS ENTIRETY BY  REFERENCE  TO SUCH  FINANCIAL  STATEMENTS AND
MANAGEMENT  DISCUSSION.  THIS  FINANCIAL  DATA  SCHEDULE HAS BEEN  RESTATED AS A
RESULT OF POOLING OF INTERESTS (IFTC).
</LEGEND>
<MULTIPLIER>                                   1,000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1994
<PERIOD-END>                                   DEC-31-1994
<CASH>                                           1,097,563
<INT-BEARING-DEPOSITS>                           4,847,069
<FED-FUNDS-SOLD>                                 2,655,374
<TRADING-ASSETS>                                   527,550
<INVESTMENTS-HELD-FOR-SALE>                      3,482,309
<INVESTMENTS-CARRYING>                           5,187,270
<INVESTMENTS-MARKET>                             5,058,341
<LOANS>                                          3,233,221
<ALLOWANCE>                                         58,184
<TOTAL-ASSETS>                                  22,546,943
<DEPOSITS>                                      14,598,058
<SHORT-TERM>                                     5,560,456
<LIABILITIES-OTHER>                                923,744
<LONG-TERM>                                        127,549
<COMMON>                                            82,447
                                    0
                                              0
<OTHER-SE>                                       1,254,689
<TOTAL-LIABILITIES-AND-EQUITY>                  22,546,943
<INTEREST-LOAN>                                    183,333
<INTEREST-INVEST>                                  363,650
<INTEREST-OTHER>                                   389,261
<INTEREST-TOTAL>                                   936,244
<INTEREST-DEPOSIT>                                 280,687
<INTEREST-EXPENSE>                                 544,092
<INTEREST-INCOME-NET>                              392,152
<LOAN-LOSSES>                                       11,569
<SECURITIES-GAINS>                                   1,345
<EXPENSE-OTHER>                                    285,459
<INCOME-PRETAX>                                    340,134
<INCOME-PRE-EXTRAORDINARY>                         340,134
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       220,343
<EPS-PRIMARY>                                         2.66
<EPS-DILUTED>                                         2.64
<YIELD-ACTUAL>                                        4.82
<LOANS-NON>                                         23,043
<LOANS-PAST>                                            41
<LOANS-TROUBLED>                                         0
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                    54,316
<CHARGE-OFFS>                                       10,477
<RECOVERIES>                                         2,776
<ALLOWANCE-CLOSE>                                   58,184
<ALLOWANCE-DOMESTIC>                                52,424
<ALLOWANCE-FOREIGN>                                  5,760
<ALLOWANCE-UNALLOCATED>                                  0
        

</TABLE>


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