STATE STREET BOSTON CORP
10-Q, 1996-08-13
STATE COMMERCIAL BANKS
Previous: STARRETT CORP /NY/, 10-Q, 1996-08-13
Next: AMERICAN LIFE HOLDINGS INC, 10-Q, 1996-08-13



<PAGE>
================================================================================


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

                                    FORM 10-Q



[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
            ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1996


[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
                 ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO


                           COMMISSION FILE NO. 0-5108


                         STATE STREET BOSTON CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



COMMONWEALTH OF MASSACHUSETTS                     04-2456637
(STATE OR OTHER JURISDICTION OF INCORPORATION)    (I.R.S. EMPLOYER
                                                  IDENTIFICATION NO.)


225 FRANKLIN STREET
BOSTON, MASSACHUSETTS                             02110
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)           (ZIP CODE)



                                  617-786-3000
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
                             ----------------------



     INDICATE BY CHECK MARK WHETHER THE REGISTRANT (1) HAS FILED ALL REPORTS
REQUIRED TO BE FILED BY SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934 DURING THE PRECEDING 12 MONTHS (OR FOR SUCH SHORTER PERIOD THAT THE
REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH
FILING REQUIREMENTS FOR THE PAST 90 DAYS.

YES  [X]          NO  [ ]

     THE NUMBER OF SHARES OF THE REGISTRANT'S COMMON STOCK OUTSTANDING ON JULY
31, 1996 WAS 80,344,924.


================================================================================
<PAGE>
                         STATE STREET BOSTON CORPORATION

                                Table of Contents

                                                                   Page


Part I. Financial Information

Part I.  Item 1.  Financial Statements

     Consolidated Statement of Income                               1-2

     Consolidated Statement of Condition                            3

     Consolidated Statement of Cash Flows                           4

     Consolidated Statement of Changes in Stockholders' Equity      5

     Notes to Consolidated Financial Statements                     6-11

     Independent Accountants' Review Report                         12

Part I. Item 2.

     Management's Discussion and Analysis of Financial Condition    13-21
     and Results of Operations

Part II. Other Information

Part II. Item 1.

     Legal Proceedings                                              22

Part II. Item 2.

     Changes in Securities                                          22

Part II. Item 3.

     Defaults Upon Senior Securities                                22

Part II. Item 4.

     Submission of Matters to a Vote of Security Holders            22

Part II. Item 5.

     Other Information                                              22

Part II. Item 6.

     Exhibits and Reports on Form 8-K                               22

Signatures                                                          23

Exhibits                                                            24-35
<PAGE>
<TABLE>
PART I. ITEM 1. FINANCIAL STATEMENTS
<CAPTION>
                                             STATE STREET BOSTON CORPORATION
                                             CONSOLIDATED STATEMENT OF INCOME
                                               THREE MONTHS ENDED JUNE 30,
                                                       (UNAUDITED)
- ---------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)                                  1996                1995
- ---------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                <C>     
INTEREST REVENUE
Deposits with banks                                                          $ 83,935           $ 71,930
Investment securities:
    U.S. Treasury and Federal agencies                                         62,958             69,331
    State and political subdivisions                                           18,311             12,976
    Other investments                                                          30,861             34,144
Loans                                                                          67,854             59,270
Securities purchased under resale agreements,
    securities borrowed and Federal funds sold                                 74,095             78,154
Trading account assets                                                          4,340              4,323
                                                                             --------           --------
        Total interest revenue                                                342,354            330,128

INTEREST EXPENSE
Deposits                                                                      103,983             99,982
Other borrowings                                                              101,690            122,191
Long-term debt                                                                  2,387              2,136
                                                                             --------           --------
        Total interest expense                                                208,060            224,309
                                                                             --------           --------
        Net interest revenue                                                  134,294            105,819
Provision for loan losses                                                       2,001              2,000
                                                                             --------           --------
        Net interest revenue after
          provision for loan losses                                           132,293            103,819

FEE REVENUE
Fiduciary compensation                                                        255,709            199,360
Other                                                                          67,282             77,364
                                                                             --------           --------
        Total fee revenue                                                     322,991            276,724
                                                                             --------           --------

        REVENUE BEFORE OPERATING EXPENSES                                     455,284            380,543

OPERATING EXPENSES
Salaries and employee benefits                                                189,040            159,444
Occupancy, net                                                                 24,895             21,389
Equipment                                                                      34,544             31,295
Other                                                                          96,361             77,086
                                                                             --------           --------
        Total operating expenses                                              344,840            289,214
                                                                             --------           --------

        Income before income taxes                                            110,444             91,329
Income taxes                                                                   38,935             28,668
                                                                             --------           --------
        NET INCOME                                                           $ 71,509           $ 62,661
                                                                             ========           ========

EARNINGS PER SHARE
  Primary                                                                    $    .87           $    .75
  Fully diluted                                                                   .87                .75

AVERAGE SHARES OUTSTANDING (in thousands)
    Primary                                                                    81,559             83,019
    Fully diluted                                                              82,126             83,697

CASH DIVIDENDS DECLARED PER SHARE                                            $    .19           $    .17

The accompanying notes are an integral part of these financial statements.
<PAGE>
<CAPTION>
                                             STATE STREET BOSTON CORPORATION
                                             CONSOLIDATED STATEMENT OF INCOME
                                                SIX MONTHS ENDED JUNE 30,
                                                       (UNAUDITED)
- ---------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)                               1996                1995
- ---------------------------------------------------------------------------------------------------------
<S>                                                                          <C>                <C>      
INTEREST REVENUE
Deposits with banks                                                          $171,983           $135,870
Investment securities:
    U.S. Treasury and Federal agencies                                        111,072            142,487
    State and political subdivisions                                           32,078             25,241
    Other investments                                                          58,993             69,817
Loans                                                                         132,943            116,377
Securities purchased under resale agreements,
    securities borrowed and Federal funds sold                                173,674            148,922
Trading account assets                                                          7,629             10,168
                                                                             --------           --------
        Total interest revenue                                                688,372            648,882

INTEREST EXPENSE
Deposits                                                                      214,554            202,718
Other borrowings                                                              203,831            235,618
Long-term debt                                                                  4,504              4,276
                                                                             --------           --------
        Total interest expense                                                422,889            442,612
                                                                             --------           --------
        Net interest revenue                                                  265,483            206,270
Provision for loan losses                                                       4,001              4,000
                                                                             --------           --------
        Net interest revenue after
          provision for loan losses                                           261,482            202,270

FEE REVENUE
Fiduciary compensation                                                        489,625            385,521
Other                                                                         140,033            152,938
                                                                             --------           --------
        Total fee revenue                                                     629,658            538,459
                                                                             --------           --------

        REVENUE BEFORE OPERATING EXPENSES                                     891,140            740,729

OPERATING EXPENSES
Salaries and employee benefits                                                369,994            309,900
Occupancy, net                                                                 49,857             41,582
Equipment                                                                      66,882             60,815
Other                                                                         185,975            151,730
                                                                             --------           --------
        Total operating expenses                                              672,708            564,027
                                                                             --------           --------

        Income before income taxes                                            218,432            176,702
Income taxes                                                                   77,174             59,705
                                                                             --------           --------
        NET INCOME                                                           $141,258           $116,997
                                                                             ========           ========

EARNINGS PER SHARE
  Primary                                                                       $1.72           $   1.41
  Fully diluted                                                                  1.71               1.40

AVERAGE SHARES OUTSTANDING (in thousands)
    Primary                                                                    81,912             82,958
    Fully diluted                                                              82,518             83,656

CASH DIVIDENDS DECLARED PER SHARE                                              $  .37           $    .33

The accompanying notes are an integral part of these financial statements.
<PAGE>
<CAPTION>
                                             STATE STREET BOSTON CORPORATION
                                           CONSOLIDATED STATEMENT OF CONDITION
                                                       (UNAUDITED)
- -------------------------------------------------------------------------------------------------------------------------
                                                                                 June 30,                    December 31,
(DOLLARS IN THOUSANDS)                                                             1996                         1995
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                         <C>         
ASSETS
Cash and due from banks                                                         $  1,837,029                $  1,421,941
Interest-bearing deposits with banks                                               7,758,948                   5,975,178
Securities purchased under resale agreements
    and securities borrowed                                                        2,764,764                   5,406,619
Federal funds sold                                                                 1,480,250                     347,500
Trading account assets                                                               256,325                     503,839
Investment securities:
    Held to maturity                                                                 839,765                     824,399
    Available for sale                                                             7,591,957                   5,535,364
                                                                                ------------                ------------
       Total investment securities                                                 8,431,722                   6,359,763

Loans                                                                              4,268,471                   3,986,142
Allowances for loan losses                                                           (70,088)                    (63,491)
                                                                                ------------                ------------
        Net loans                                                                  4,198,383                   3,922,651

Premises and equipment                                                               458,870                     467,588
Customers' acceptance liability                                                       33,530                      57,472
Accrued income receivable                                                            463,516                     392,074
Other assets                                                                       1,260,338                     930,562
                                                                                ------------                ------------
        TOTAL ASSETS                                                            $ 28,943,675                $ 25,785,187
                                                                                ============                ============

LIABILITIES
Deposits:
    Noninterest-bearing                                                         $  5,386,304                $  5,082,064
    Interest-bearing:
        Domestic                                                                   2,142,249                   2,150,697
        Foreign                                                                   11,818,251                   9,414,458
                                                                                ------------                ------------
        Total deposits                                                            19,346,804                  16,647,219

Federal funds purchased                                                               83,609                     467,305
Securities sold under repurchase agreements                                        5,237,712                   5,120,950
Other short-term borrowings                                                          825,742                     443,203
Notes payable                                                                        160,202                     175,218
Acceptances outstanding                                                               33,530                      57,387
Accrued taxes and other expenses                                                     561,449                     562,304
Other liabilities                                                                    842,387                     597,501
Long-term debt                                                                       276,101                     126,576
                                                                                ------------                ------------
        TOTAL LIABILITIES                                                         27,367,536                  24,197,663

STOCKHOLDERS' EQUITY
Preferred stock, no par: authorized 3,500,000; issued none
Common stock, $1 par: authorized 112,000,000; issued 82,693,000 and 82,695,000        82,693                      82,695
Surplus                                                                               36,591                      40,090
Retained earnings                                                                  1,575,006                   1,465,007
Net unrealized gain(loss) on available-for-sale securities                           (16,011)                     12,688
Treasury stock (at cost, 2,176,000 and 307,000 shares)                              (102,140)                    (12,956)
                                                                                ------------                ------------
        TOTAL STOCKHOLDERS' EQUITY                                                 1,576,139                   1,587,524
                                                                                ------------                ------------
        TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                              $ 28,943,675                $ 25,785,187
                                                                                ============                ============

The accompanying notes are an integral part of these financial statements.
<PAGE>
<CAPTION>
                                             STATE STREET BOSTON CORPORATION
                                          CONSOLIDATED STATEMENT OF CASH FLOWS
                                                SIX MONTHS ENDED JUNE 30,
                                                       (UNAUDITED)
- -------------------------------------------------------------------------------------------------------------------------
(DOLLARS IN THOUSANDS)                                                               1996                        1995
- -------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>                         <C>         
OPERATING ACTIVITIES
Net income                                                                      $    141,258                $    116,997
Noncash charges for depreciation, amortization, provision for
    loan losses and foreclosed properties, and deferred income taxes                 134,807                      84,345
                                                                                ------------                ------------
       Net income adjusted for noncash charges                                       276,065                     201,342

Adjustments to reconcile to net cash provided (used) by operating activities:
    Securities (gains)losses, net                                                     (3,784)                     (5,572)
    Net change in:
      Trading account assets                                                         247,514                     249,007
      Accrued income receivable                                                      (71,442)                     (2,614)
      Accrued income taxes and other expenses                                        (35,710)                     11,642
Other, net                                                                           (90,257)                    (10,378)
                                                                                ------------                ------------
    NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                                 322,386                     443,427
                                                                                ------------                ------------
INVESTING ACTIVITIES Payments for purchases of:
    Held-to maturity securities                                                     (544,702)                 (1,133,526)
    Available-for-sale securities                                                 (4,032,463)                   (701,426)
    Lease financing assets                                                          (377,867)                   (276,711)
    Premises and equipment                                                           (46,048)                    (62,255)
Proceeds from:
    Maturities of held-to-maturity securities                                        529,299                   1,418,296
    Maturities of available-for-sale securities                                    1,719,553                      79,720
    Sales of available-for-sale securities                                           191,599                   1,652,583
    Principal collected from lease financing                                          42,464                      39,176
Net (payments for) proceeds from:
    Interest-bearing deposits with banks                                          (1,783,770)                 (1,052,404)
    Federal funds sold, resale agreements and securities borrowed                  1,509,105                  (3,042,405)
    Loans                                                                           (174,486)                   (252,732)
                                                                                ------------                ------------
         NET CASH USED BY INVESTING ACTIVITIES                                    (2,967,316)                 (3,331,684)
                                                                                ------------                ------------
FINANCING ACTIVITIES Proceeds from issuance of:
    Notes payable                                                                    176,588                     939,989
    Nonrecourse debt for lease financing                                             281,429                     216,143
    Common and treasury stock                                                          6,183                       2,613
    Long-term debt                                                                   150,000
Payments for:
    Maturities of notes payable                                                     (187,936)                   (502,500)
    Nonrecourse debt for lease financing                                             (48,720)                    (30,036)
    Long-term debt                                                                      (464)                       (422)
    Cash dividends                                                                   (29,886)                    (27,253)
    Purchase of common stock                                                        (102,451)
Net proceeds from (payments for):
    Deposits                                                                       2,699,585                   1,041,235
    Short-term borrowings                                                            115,690                   1,157,872
                                                                                ------------                ------------
         NET CASH PROVIDED BY FINANCING ACTIVITIES                                 3,060,018                   2,797,641
                                                                                ------------                ------------

         NET INCREASE (DECREASE)                                                     415,088                     (90,616)
Cash and due from banks at beginning of period                                     1,421,941                   1,097,563
                                                                                ------------                ------------
         CASH AND DUE FROM BANKS AT END OF PERIOD                               $  1,837,029                $  1,006,947
                                                                                ============                ============
SUPPLEMENTAL DISCLOSURE
    Interest paid                                                               $    413,076                $    427,077
    Income taxes paid                                                                 56,064                      36,008

The accompanying notes are an integral part of these financial statements.
<PAGE>
<CAPTION>
                                             STATE STREET BOSTON CORPORATION
                                CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                                SIX MONTHS ENDED JUNE 30,
                                                       (UNAUDITED)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                      NET UNREALIZED
                                                                                       GAIN(LOSS) ON
                                              COMMON                  RETAINED         AVAILABLE-FOR-   TREASURY
(DOLLARS IN THOUSANDS)                         STOCK     SURPLUS      EARNINGS        SALE SECURITIES      STOCK         TOTAL
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>           <C>         <C>             <C>               <C>          <C>          
BALANCE AT DECEMBER 31, 1994                $   82,447    $ 37,160    $  1,273,369    $    (55,840)     $    -       $   1,337,136

   Net Income                                                              116,997                                         116,997
   Cash dividends declared-
    $.33 per share                                                         (27,253)                                        (27,253)
   Issuance of common stock-
    178,092 shares                                 178       2,984                                                           3,162
  Foreign currency translation                                               5,067                                           5,067
   Change in net unrealized gain(loss)
   on available-for-sale securities                                                         56,423                          56,423
                                            ----------    --------    ------------    ------------       ---------   -------------
BALANCE AT JUNE 30, 1995                    $   82,625    $ 40,144    $  1,368,180    $        583       $   -       $   1,491,532
                                            ==========    ========    ============    ============       ========    =============

BALANCE AT DECEMBER 31, 1995                $   82,695    $ 40,090    $  1,465,007    $     12,688         (12,956)  $   1,587,524

   Net income                                                              141,258                                         141,258
   Cash dividends declared-
    $.37 per share                                                         (29,886)                                        (29,886)
   Issuance of common stock                         (2)                                                                         (2)
   Common stock acquired-
    2,183,900 shares                                                                                      (102,451)       (102,451)
   Issuance of treasury stock-
    314,739 shares                                         (3,499)                                          13,267           9,768
   Foreign currency translation                                             (1,373)                                         (1,373)
   Change in net unrealized gain(loss)
    on available-for-sale securities                                                       (28,699)                        (28,699)
                                            ----------    --------    ------------    ------------      ----------   -------------
BALANCE AT JUNE 30, 1996                    $   82,693    $ 36,591    $  1,575,006    $    (16,011)     $ (102,140)  $   1,576,139
                                            ==========    ========    ============    ============      ==========   =============
</TABLE>


The accompanying notes are an integral part of these financial statements.
<PAGE>
                         STATE STREET BOSTON CORPORATION

PART I. ITEM 1.    FINANCIAL STATEMENTS
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE A - BASIS OF PRESENTATION

State Street Boston Corporation ("State Street") is a financial services
corporation and provides banking, trust, investment management and securities
processing services to both domestic and global customers. State Street's
primary focus is servicing and managing financial assets on a global scale.
State Street has three lines of business: financial asset services, investment
management and commercial lending. Financial asset services are primarily
accounting, custody, banking and other services for large pools of assets such
as mutual funds and pension plans, and corporate trusteeships. Financial asset
services is State Street's predominant line of business. Investment management
services manage financial assets worldwide, both institutional investment
management and personal trust services, and provide participant recordkeeping
for defined contribution plans. Commercial lending activities include regional
middle market, specialized and trade finance lending as well as asset-based
finance and leasing.

The consolidated financial statements include the accounts of State Street and
its subsidiaries, including its principal subsidiary, State Street Bank and
Trust Company. The preparation of financial statements requires management to
make estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those
estimates. 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. For the
Consolidated Statement of Cash Flows, State Street has defined cash equivalents
as those amounts included in the Statement of Condition caption, "Cash and due
from banks." For the six months ended June 30, 1996 and 1995, long-term debt
converted into common stock was $30,000 and $60,000, respectively.

Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of" was
adopted by State Street effective January 1, 1996. SFAS No. 121 addresses how
long-lived assets and certain identifiable intangibles held and used should be
evaluated for impairment whenever events or changes in circumstances indicate
that the carrying amount of the asset may not be recoverable. The adoption of
SFAS No. 121 did not have a material impact on the financial statements of State
Street.

SFAS No. 122, "Accounting for Mortgage Servicing Rights" was adopted by State
Street effective January 1, 1996. SFAS No. 122 requires institutions to
recognize rights to service mortgage loans for others as separate assets,
regardless of how the servicing rights are acquired. In addition, SFAS No. 122
addresses how mortgage servicing rights are to be assessed for impairment based
on their fair value. Prior to January 1, 1996, mortgage servicing rights were
recorded at acquisition cost. The adoption of SFAS No. 122 did not have a
material impact on the financial statements of State Street.

In 1995, SFAS No. 123, "Accounting for Stock-Based Compensation" was issued.
This statement addresses financial accounting and reporting standards for
stock-based employee compensation plans. State Street plans to continue to
measure compensation cost for these plans using the intrinsic value based method
of accounting prescribed by APB opinion No. 25 and will adopt the new disclosure
requirements for the year ended December 31, 1996.

In June 1996, SFAS No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities" was issued. This statement provides
standards for transfers and servicing of financial assets and extinguishing
liabilities. This statement is effective for fiscal years beginning after
December 31, 1996. State Street will adopt this new statement in 1997.

In the opinion of management, all adjustments consisting of normal recurring
accruals which are necessary for a fair presentation of the financial position
of State Street and subsidiaries at June 30, 1996 and December 31, 1995, and its
cash flows for the six months ended June 30, 1996 and 1995, and the consolidated
results of its operations for the three months and six months ended June 30,
1996 and 1995 have been made. These statements should be read in conjunction
with the financial statements, notes and other information included in State
Street's latest annual report on Form 10-K.


NOTE B - INVESTMENT SECURITIES

Investment securities consisted of the following at June 30, 1996:

<TABLE>
<CAPTION>
                                          Amortized              Unrealized                   Fair
(Dollars in thousands)                       Cost            Gains        Losses              Value
                                         -----------       --------      --------           -----------
<S>                                      <C>               <C>           <C>                <C>        
HELD TO MATURITY
U.S. Treasury and
     Federal agencies                    $   839,765       $  1,607      $  4,271           $   837,101
                                         ===========       ========      ========           ===========


AVAILABLE FOR SALE
U.S. Treasury and
     Federal agencies                    $ 3,797,322       $  7,070      $ 16,857           $ 3,787,535
State and political
     subdivisions                          1,659,599          5,411        10,087             1,654,923
Asset-backed securities                    1,797,691          1,766        17,735             1,781,722
Other investments                            365,279          3,704         1,206               367,777
                                         -----------       --------      --------           -----------
     Total                               $ 7,619,891       $ 17,951      $ 45,885           $ 7,591,957
                                         ===========       ========      ========           ===========

Investment securities consisted of the following at December 31, 1995:

                                          Amortized              Unrealized                   Fair
(Dollars in thousands)                       Cost            Gains        Losses              Value
                                         -----------       --------      --------           -----------
HELD TO MATURITY
U.S. Treasury and
     Federal agencies                    $   824,399       $  5,217      $    483           $   829,133
                                         ===========       --------      --------           -----------

AVAILABLE FOR SALE
U.S. Treasury and
     Federal agencies                    $ 2,270,695       $ 17,579      $  4,292           $ 2,283,982
State and political
     subdivisions                          1,299,720         10,411         3,898             1,306,233
Asset-backed securities                    1,672,822          4,347        11,808             1,665,361
Other investments                            271,028         10,050         1,290               279,788
                                         -----------       --------      --------           -----------
     Total                               $ 5,514,265       $ 42,387      $ 21,288           $ 5,535,364
                                         ===========       ========      ========           ===========
</TABLE>

Held-to-maturity securities are reported at amortized cost, and
available-for-sale securities are reported at fair value on the statement of
condition.

During the six months ended June 30, 1996, gains of $6,388,000 and losses of
$2,604,000 were realized on sales of available-for-sale securities of
$191,599,000. During the six months ended June 30, 1995, gains of $6,879,000 and
losses of $1,307,000 were realized on sales of available-for-sale securities of
$1,652,583,000.


<PAGE>
NOTE C - ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is maintained at a level believed adequate by
management to absorb estimated probable credit losses. Management's periodic
evaluation of the adequacy of the allowance for loan losses is based on State
Street's past loan loss experience, known and inherent risks in the portfolio,
current economic conditions and adverse situations that may affect the borrowers
ability to repay, timing of future payments, estimated value of any underlying
collateral, and the performance of individual credits in relation to contract
terms and other relevant factors. 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.

 Changes in the allowance for loan losses were as follows:

<TABLE>
<CAPTION>
                                                Three Months Ended             Six Months Ended
(Dollars in thousands)                                June 30,                      June 30,
                                               ----------------------       ----------------------
                                                 1996          1995           1996          1995
                                               --------      --------       --------      --------
<S>                                            <C>           <C>            <C>           <C>     
Balance at beginning of period                 $ 65,716      $ 59,363       $ 63,491      $ 58,184
Provision for loan losses                         2,001         2,000          4,001         4,000
Loan charge-offs                                 (2,451)       (2,822)        (2,759)       (3,817)
Recoveries                                        4,822         1,704          5,355         1,878
                                               --------      --------       --------      --------
    Balance at end of period                   $ 70,088      $ 60,245       $ 70,088      $ 60,245
                                               ========      ========       ========      ========
</TABLE>


NOTE D - LONG-TERM DEBT

In April 1996, a shelf registration statement became effective that amends and
supplements a previous shelf registration that was effective in August 1993. The
amended shelf allows State Street to issue up to $500 million of unsecured debt
securities and/or shares of its preferred stock. In June 1996, State Street
issued $150 million of 7.35% Notes due 2026, redeemable at the option of the
holder in 2006. At June 30, 1996, $350 million of the shelf registration is
available for issuance.


NOTE E - INCOME TAXES

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

<TABLE>
<CAPTION>
                                                Three Months Ended             Six Months Ended
(Dollars in thousands)                                June 30,                      June 30,
                                               ----------------------       ----------------------
                                                 1996          1995           1996          1995
                                               --------      --------       --------      --------
<S>                                            <C>           <C>            <C>           <C>     
Current                                        $ 11,159      $ 25,166       $ 21,985      $ 37,315
Deferred                                         27,776         3,502         55,189        22,390
                                               --------      --------       --------      --------
    Total provision                            $ 38,935      $ 28,668       $ 77,174      $ 59,705
                                               ========      ========       ========      ========
</TABLE>

The effective tax rate is less than the combined U.S. and applicable non-U.S.
and state tax rates for all periods reported because of tax exempt income and
tax credits. The effective rate for the periods ended June 30, 1995 was
significantly lower than that of the corresponding periods in 1996 as a result
of a settlement of a multi-year state tax dispute.
<PAGE>
NOTE F - FEE REVENUE - OTHER

The Other category of fee revenue consisted of the following:

<TABLE>
<CAPTION>
                                                Three Months Ended             Six Months Ended
(Dollars in thousands)                                June 30,                      June 30,
                                               ----------------------       ----------------------
                                                 1996          1995           1996          1995
                                               --------      --------       --------      --------
<S>                                            <C>           <C>            <C>           <C>     
Foreign exchange trading                       $  29,859     $ 36,754       $ 63,481      $ 73,216
Service fees                                      17,689       14,409         35,231        26,845
Processing service fees                           10,973       14,968         21,718        32,634
Securities gains, net                              3,092        2,026          3,784         5,572
Trading account profits                               97          561          1,546           177
Other                                              5,572        8,646         14,273        14,494
                                               ---------     --------       --------      --------
    Total fee revenue - other                  $  67,282     $ 77,364       $140,033      $152,938
                                               =========     ========       ========      ========
</TABLE>


NOTE G - OPERATING EXPENSES - OTHER

The Other category of operating expenses consisted of the following:

<TABLE>
<CAPTION>
                                                Three Months Ended             Six Months Ended
(Dollars in thousands)                                June 30,                      June 30,
                                               ----------------------       ----------------------
                                                 1996          1995           1996          1995
                                               --------      --------       --------      --------
<S>                                            <C>           <C>            <C>           <C>     
Contract services                              $ 36,188      $ 29,048       $ 71,212      $ 56,467
Professional services                            14,836        12,653         27,450        25,526
Advertising and sales promotion                   8,894         6,584         17,699        12,657
Postage, forms and supplies                       6,468         6,134         13,124        12,112
Telecommunications                                6,137         6,037         12,106        12,131
Other                                            23,838        16,630         44,384        32,837
                                               --------      --------       --------      --------
    Total operating
            expenses - other                   $ 96,361      $ 77,086       $185,975      $151,730
                                               ========      ========       ========      ========
</TABLE>


NOTE H - 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.
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. State Street
uses derivative financial instruments in trading and balance sheet management
activities.
<PAGE>

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

                                                 June 30,       December 31,
(Dollars in millions)                              1996             1995
                                                ----------      ------------
TRADING:
Interest rate contracts:
    Swap agreements                              $    828         $    420
    Options and caps purchased                         23               25
    Options and caps written                           33               36
    Futures sold                                    1,704            1,050
    Options on futures written                        277              800
    Options on futures purchased                      615            1,000
Foreign exchange contracts:
    Forward, swap and spot                         57,727           54,965
    Options purchased                                 328               20
    Options written                                   180               43
    Futures sold                                        3
BALANCE SHEET MANAGEMENT:
Interest rate contracts:
    Swap agreements                                   267              217
    Options and caps purchased                         50               50

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:

<TABLE>
<CAPTION>
                                                                           June 30,                       December  31,
                                                                            1996                               1995
                                                               ---------------------------        -------------------------------
(Dollars in millions)                                                             Average                                Average
FOREIGN EXCHANGE CONTRACTS:                                    Fair Value       Fair Value        Fair Value           Fair Value
                                                               ----------       ----------        ----------           ----------
<S>                                                              <C>               <C>                 <C>                <C> 
Contracts in a receivable position                               $624              $671                $539               $751
Contracts in a payable position                                   641               710                 466                704

OTHER FINANCIAL INSTRUMENT CONTRACTS:
Contracts in a receivable position                                  6                 6                   4                  2
Contracts in a payable position                                     5                 5                   3                  3
</TABLE>

The above amounts have been reduced by offsetting balances with the counterparty
where a master netting agreement exists. Contracts in a receivable position are
shown in Other Assets on the balance sheet and Contracts in a payable position
are shown in Other Liabilities.

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:

                                                 June 30,       December 31,
(Dollars in millions)                              1996             1995
                                                ----------      ------------
Loan commitments                                 $  4,810         $  3,626
Standby letters of credit                           1,603            1,286
Letters of credit                                     222              179
Indemnified securities lent                        38,398           28,949
<PAGE>

NOTE I - COMMITMENTS AND 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 items are not assets of State Street. Management conducts
regular reviews of its responsibilities for these services and considers the
results in preparing its financial statements. In the opinion of management,
there are no contingent liabilities at June 30, 1996 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.
<PAGE>
                   Independent Accountants' Review Report



The Stockholders and Board of Directors
State Street Boston Corporation


We have reviewed the accompanying consolidated statement of condition of State
Street Boston Corporation as of June 30, 1996, and the related consolidated
statements of income for the three-month and six-month periods ended June 30,
1996 and 1995, and the consolidated statements of cash flows and changes in
stockholders' equity for the six-month periods ended June 30, 1996 and 1995.
These financial statements are the responsibility of the Corporation's
management.

We conducted our reviews in accordance with standards established by the
American Institute of Certified Public Accountants. A review of interim
financial information consists principally of applying analytical procedures to
financial data, and making inquiries of persons responsible for financial and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, which will be performed
for the full year with the objective of expressing an opinion regarding the
financial statements taken as a whole. Accordingly, we do not express such an
opinion.

Based on our reviews, we are not aware of any material modifications that should
be made to the accompanying consolidated financial statements referred to above
for them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted auditing
standards, the consolidated statement of condition of State Street Boston
Corporation as of December 31, 1995, and the related consolidated statements of
income, cash flows and changes in stockholders' equity for the year then ended
(not presented herein), and in our report dated January 10, 1996 we expressed
an unqualified opinion on those consolidated financial statements.



                                                     ERNST & YOUNG LLP


Boston, Massachusetts
July 12, 1996
<PAGE>

                         STATE STREET BOSTON CORPORATION

PART I. ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS


Summary

Earnings per fully diluted share were $.87, an increase of 16% from $.75 in the
second quarter of 1995. Net income was $72 million, up from $63 million a year
ago. Return on stockholders' equity was 18.3%, up from 17.2% in the second
quarter of 1995.


<TABLE>
<CAPTION>
                                             Condensed Income Statement
                                              Taxable Equivalent Basis
                                    (Dollars in millions, except per share data)


                                               Three Months Ended                     Six Months Ended
                                                     June 30,                             June 30,
                                       --------------------------------      -----------------------------------
                                        1996     1995     Change     %        1996       1995      Change     %
                                       ------   ------    ------    ---      -------    -------    ------    ---
<S>                                    <C>      <C>       <C>        <C>     <C>        <C>        <C>        <C>
Fee revenue                            $323.0   $276.7    $ 46.3     17      $ 629.7    $ 538.4    $ 91.3     17

Interest revenue                        352.9    337.9      15.0      4        707.0      664.6      42.4      6
Interest expense                        208.1    224.3     (16.2)    (7)       422.9      442.6     (19.7)    (4)
                                       ------   ------    ------             -------    -------    ------
    Net interest revenue                144.8    113.6      31.2     27        284.1      222.0      62.1     28
Provision for loan losses                 2.0      2.0        -      -           4.0        4.0        -       -
                                       ------   ------    ------             -------    -------    ------
    Net interest revenue after
     provision for loan losses          142.8    111.6      31.2     28        280.1      218.0      62.1     28
                                       ------   ------    ------             -------    -------    ------
    Total revenue                       465.8    388.3      77.5     20        909.8      756.4     153.4     20

Operating expenses                      344.8    289.2      55.6     19        672.7      564.0     108.7     19
                                       ------   ------    ------             -------    -------    ------
    Income before taxes                 121.0     99.1      21.9     22        237.1      192.4      44.7     23
Income taxes                             38.9     28.7      10.2     36         77.2       59.7      17.5     29
Taxable equivalent adjustment            10.6      7.7       2.9     38         18.6       15.7       2.9     18
                                       ------   ------    ------             -------    -------    ------
    Net income                         $ 71.5   $ 62.7    $  8.8     14      $ 141.3    $ 117.0    $ 24.3     21
                                       ======   ======    ======             =======    =======    ======

Earnings Per Share
    Primary                            $  .87   $  .75    $  .12     16      $  1.72    $  1.41    $  .31     22
    Fully diluted                         .87      .75       .12     16         1.71       1.40       .31     22


($ and % change based on dollars in thousands, except per share data)
</TABLE>


For the first six months of 1996, earnings per share were $1.71, an increase of
22%, up from the $1.40 in the first half of 1995. Net income was $141 million,
up from $117 million a year ago, and return on stockholders' equity was 18.0%
as compared to 16.6% for 1995.

Total Revenue

Total revenue for the quarter was $466 million, up $78 million, or 20%, from a
year ago due to strong growth in both fiduciary compensation and net interest
revenue.

Year-to-date, total revenue was $910 million, up $153 million, or 20%, from
1995, due to strong growth in both fiduciary compensation and net interest
revenue.

Fee Revenue

Fee revenue, which comprised 69% of total revenue, was $323 million, up $46
million, or 17%, from the second quarter of 1995. Fiduciary compensation, the
largest component of fee revenue, is derived from accounting, custody,
recordkeeping information, investment management, and trustee services.
Fiduciary compensation was $256 million, up $56 million, or 28%, from a year ago
due to due to growth of 20% or more in all major businesses.

In financial asset services, additional mutual fund assets, particularly U.S.
equities and non-U.S. securities, and new mutual funds contributed importantly
to the growth in fiduciary compensation. State Street's offering of value-added
services, such as fund administration and offshore servicing, supports the
company's ability to expand existing relationships and develop new relationships
with mutual funds.

Fiduciary compensation from services for U.S. defined benefit pension plans
increased due to growth in domestic and global custody and accounting services,
reflecting both new business and growth in services provided to current
customers. Securities lending also contributed to the year-over-year revenue
growth. Outside the United States, revenue from global custody and accounting
services grew from the installation of record new business over the last year.
At quarter end, assets under custody for non-U.S. customers were $188 billion,
up 62% from a year ago.

In investment management, fiduciary compensation grew due to new business and
additional assets from current customers. Active and passive equity products
invested globally had particularly strong revenue growth. Revenue from
participant recordkeeping for defined contribution plans grew rapidly,
reflecting an acquisition, installation of new customers and major enhancements
to the plans of existing customers.

Service fees for the quarter were $17.7 million, up $3.3 million, or 23%, from
the same quarter a year ago due to strength in brokerage and financing fees.

Strength in fiduciary compensation and service fees was partially offset by
lower foreign exchange revenue and processing service fees. Foreign exchange
revenue was $30 million, down $7 million, or 19%, from the prior year due to
narrower trading spreads as a result of lower volatility in the currency
markets. Nevertheless, State Street's business continued to grow in its target
segment, foreign exchange services for investment managers, and executed an
increased number of trades for these customers. Processing service fees were $11
million, down $4 million. Nearly all of the decline was due to the loss of
revenue associated with the second quarter 1995 sale of a non-strategic credit
card replacement business.


Other fee revenue was down $4 million, from the same quarter a year ago, mainly
due to the gain on the sale of a non-strategic business in the second quarter of
1995, as stated above.

For the six month period ended June 30, 1996, fee revenue was $630 million, up
$91 million, or 17%, over the same period in 1995. The increase was primarily
attributable to the growth in fiduciary compensation revenue. Revenue from
foreign exchange decreased $10 million, as lower volatility resulted in narrower
trading spreads, and revenue from processing services fees decreased $11
million, largely due to the sale of the credit card replacement business in
1995's second quarter.

Net Interest Revenue

Taxable equivalent net interest revenue was $145 million, up $31 million, or
27%, from a year ago due to wider interest rate spreads, and a $3.3 billion, or
15% increase in average interest-earning assets. This balance sheet growth was
driven primarily by a $2.7 billion increase in foreign deposits from customers
in conjunction with their worldwide investment activities.

For the six-month period ended June 30, 1996, taxable equivalent net interest
revenue was $284 million, up $62 million, or 28%, from the same period in 1995
due to wider interest rate spreads and an increase in average interest-earning
assets. The growth in average interest-earning assets of $3.1 billion, or 14%,
was driven primarily by a $2.2 billion increase in foreign deposits.

                                           Three Months Ended
                                                    June 30,
                                 ---------------------------------------------
                                        1996                        1995
                                 ------------------          -----------------
                                 Average                     Average
(Dollars in millions)            Balance      Rate           Balance      Rate
                                 -------      ----           -------      ----

Interest-earning assets          $26,043      5.45%          $22,702      5.97%
Interest-bearing liabilities      21,692      3.86            18,894      4.76
                                              ----                        ----
Excess of rates earned
    over rates paid                           1.59%                       1.21%
                                              ====                        ====

Net Interest Margin                           2.24%                       2.01%
                                              ====                        ====


Operating Expenses

Operating expenses of $345 million were up $56 million, or 19%, from the second
quarter of 1995. Salaries and employee benefits were $189 million, up $30
million, or 19%, due to salary increases, additional staff, incentive
compensation and employee benefit costs. Other expenses were $96 million, up $19
million, or 25%, driven by volume-related expense such as fees from
subcustodians and other external service providers, higher transaction
processing costs associated with the securities industry change to same day
settlement of securities, and higher promotional expense. These negative factors
were partially offset by lower FDIC insurance expense.

For the six-month period ended June 30, 1996, operating expenses were up $109
million, or 19%, due to increased salaries and employee benefits costs and
volume-related expenses such as subcustodian fees and consulting services.

Credit Quality

At June 30, 1996, total loans were $4.3 billion, 15% of the balance sheet. In
the second quarter, the provision for loan losses charged against income was $2
million, the same as a year ago. During the quarter, the allowance for loan
losses increased from $66 million to $70 million.

<TABLE>
<CAPTION>
Loan Ratios                                            1996                               1995
- -----------                                      -----------------       -------------------------------------
                                                   2Q         1Q            4Q        3Q        2Q        1Q
                                                 ------     ------       -------    ------    ------    ------
<S>                                               <C>        <C>           <C>       <C>       <C>       <C>  
Allowance to ending loans                         1.64%      1.56%         1.59%     1.70%     1.70%     1.82%
Net recoveries (charge-offs) to average loans       .22        .02         (.11)      .03      (.13)     (.10)
Non-performing loans to ending loans                .24        .33          .39       .62       .75       .69
</TABLE>


During the second quarter, non-performing loans declined from $14 million to $10
million. Net recoveries were $2 million, versus net charge-offs of $1 million in
the year-earlier period.

Taxes

Taxes were $39 million, up from $29 million a year ago. In the second quarter of
1995, a settlement of prior years' state taxes resulted in a $4 million
reduction in taxes. The state tax settlement lowered the quarterly effective tax
rate for that quarter by four percentage points to 31.4%.

The effective tax rate for the second quarter of 1996 was 35.3%, commensurate
with the estimated tax rate for the full year.

Lines of Business

State Street reports three lines of business - Financial Asset Services,
Investment Management and Commercial Lending.

Financial Asset Services represents primarily custody-related services for large
pools of assets such as mutual funds and pension plans (both defined benefit and
defined contribution), and corporate trusteeship. Fiduciary compensation revenue
is derived from services related to State Street's $2.6 trillion of assets under
custody and $315 billion of bonds under trusteeship. In addition to fiduciary
compensation, certain financial asset services customers generate other types of
revenue, particularly foreign exchange trading revenue, and net interest
revenue. Noninterest-bearing and foreign deposits from these customers comprise
a significant amount of State Street's total deposits available for investment.
These customers also invest substantial short-term funds with State Street.
Revenue from investing these deposits and funds is reported as interest revenue.

Investment Management is comprised of the business components that manage $271
billion of institutional and personal financial assets worldwide, and provide
participant recordkeeping services for defined contribution plans. Fee revenue
is derived from a broad array of products that focus on quantitative equity
management, both passive and active, and money market funds.

Commercial Lending services are provided to commercial and financial customers.
State Street's lending activities are focused on middle-market companies in the
northeastern United States, as well as specialized industries nationwide.

Line-of-business information is based on State Street's management accounting
practices and are not necessarily comparable with similar information for other
companies.

The following is a summary of line-of-business results for the six months ended
June 30, 1996 and 1995. Certain previously reported line-of-business information
has been reclassified to conform to the current method of presentation.

<TABLE>
<CAPTION>
                                        Financial                 Investment               Commercial
(Taxable equivalent basis,           Asset Services               Management                Lending
                                  --------------------      --------------------      ------------------
dollars in millions)                1996        1995           1996       1995          1996       1995
                                    ----        ----           ----       ----          ----       ----
<S>                               <C>         <C>           <C>         <C>           <C>        <C>    
Fee revenue                       $  461.8    $  413.9      $  145.4    $  106.3      $  22.5    $  18.2
Net interest revenue                 197.9       147.5          12.8         7.3         73.4       67.2
Provision for loan losses               .4          .2                                    3.6        3.8
                                  --------    --------      --------    --------      -------    -------
    Total revenue                    659.3       561.2         158.2       113.6         92.3       81.6
Operating expenses                   505.4       441.2         125.4        85.4         41.9       37.4
                                  --------    --------      --------    --------      -------    -------
 Operating profit                    153.9       120.0          32.8        28.2         50.4       44.2
                                  ========    ========      ========    ========      =======    =======

Average Assets                    $ 25,644    $ 22,943      $     37    $     20      $ 3,056    $ 2,562
</TABLE>


State Street's line-of-business activities have distinct revenue
characteristics. Further understanding of line-of-business results can be
ascertained from information on fee revenue and net interest revenue, as
discussed in earlier sections describing the operations of State Street. The
significant revenue and operating expense items applicable to the respective
lines of business are provided below.

Financial Asset Services contributed $153.9 million to operating profit for the
first six months of 1996. This was an increase of $33.9 million, or 28% from the
same period a year ago, due to strong revenue growth--in both net interest
revenue and fee revenue. Total revenue increased $98.1 million, or 17%, to
$659.3 million. Net interest revenue increased $50.4 million, or 34%, due to
wider interest rate spreads and an increase in interest-earning assets. Fee
revenue increased $47.9 million, or 12%, due to fiduciary compensation growth of
20% or more in all businesses. Operating expenses increased $64.2 million, or
15%, from the same period a year ago due to both increased personnel and volume
related expenses.

Investment Management contributed $32.8 million to operating profit for the
first six months of 1996. This was an increase of $4.6 million, or 16% from the
same period a year ago. Revenue grew $44.6 million, or 39% due to significant
business growth and favorable securities markets, with substantial growth in
active and passive equity products investing both in the United States and
non-U.S. markets. Operating expenses increased $40.0 million, or 47% from the
same quarter a year ago primarily due to increased personnel costs.

Commercial Lending contributed $50.4 million to operating profit for the first
six months of 1996. This was an increase of $6.2 million, or 14% from the same
period a year ago reflecting loan growth in leases and traditional middle market
lending.

Accounting Changes

Statement of Financial Accounting Standards ("SFAS") No. 121, "Accounting for
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of" was
adopted by State Street effective January 1, 1996. SFAS No. 121 addresses how
long-lived assets and certain identifiable intangibles held and used should be
evaluated for impairment whenever events or changes in circumstances indicate
that the carrying amount of the asset may not be recoverable. The adoption of
SFAS No. 121 did not have a material impact on the financial statements of State
Street.

SFAS No. 122, "Accounting for Mortgage Servicing Rights" was adopted by State
Street effective January 1, 1996. SFAS 122 requires institutions to recognize
rights to service mortgage loans for others as separate assets, regardless of
how the servicing rights are acquired. In addition, SFAS No. 122 addresses how
mortgage servicing rights are to be assessed for impairment based on their fair
value. Prior to January 1, 1996, mortgage servicing rights were recorded at
acquisition cost. The adoption of SFAS No. 122 did not have a material impact on
the financial statements of State Street.

In 1995, SFAS No. 123, "Accounting for Stock-Based Compensation" was issued.
This statement addresses financial accounting and reporting standards for
stock-based employee compensation plans. State Street plans to continue to
measure compensation cost for these plans using the intrinsic value based method
of accounting prescribed by APB opinion No. 25 and will adopt the new disclosure
requirements for the year ended December 31, 1996.

In June 1996, SFAS No. 125, "Accounting for Transfers and Servicing of Financial
Assets and Extinguishments of Liabilities" was issued. This statement provides
standards for transfers and servicing of financial assets and extinguishing
liabilities. This statement is effective for fiscal years beginning after
December 31, 1996. State Street will adopt this new statement in 1997.

Capital and Liquidity

State Street maintains strong capital levels and continues to generate capital
internally. In the second quarter, the internal capital generation rate was
14.4%. State Street's capital and leverage ratios exceeded the regulatory
guidelines as follows:

                                                                      Minimum
                                        June 30,    December 31,     Regulatory
(Dollars in millions)                     1996         1995          Guidelines
                                       ----------   -----------      ----------

Risk-based capital ratios:
          Tier 1 capital                   12.0%        14.0%            4.0%
          Total capital                    12.5         14.5             8.0
Leverage ratio                              5.2          5.6             3.0


Tier 1 capital                         $  1,518     $  1,507
Total capital                             1,575        1,563

Risk-adjusted assets:
          On-balance sheet assets      $  9,891     $  8,409
          Off-balance sheet assets        2,709        2,339
                                       --------     --------

          Total risk-adjusted assets   $ 12,600     $ 10,748
                                       ========     ========

State Street intends to maintain capital ratios at State Street Bank which
qualify for the "well-capitalized" designation, including a leverage ratio of 5%
or more. The Corporation's objectives are to optimize the use of the balance
sheet maximizing return within risk parameters, and to meet the needs of its
customers, with emphasis on those services which State Street is well positioned
to provide.

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

State Street manages its assets and liabilities to maintain a high level of
liquidity. It has an extensive and diverse funding base inside and outside the
United States. Nearly all of its funding comes from customers who have other
relationships with State Street, particularly those using custody services
worldwide. Deposits are available through both domestic and international
treasury centers, providing a cost-effective, multicurrency,
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 June 30, 1996, the
portfolio included $7.8 billion of interest-bearing deposits with banks, $2.8
billion of securities purchased under resale agreements and securities borrowed,
and $1.5 billion of Federal funds sold. Of the total $12.1 billion in liquid
assets, $5.9 billion mature within one week , and nearly all mature within six
months. Although not relied on for daily liquidity needs, the $7.6 billion
available-for-sale-portfolio of investment 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 June 30, 1996, State Street's liquid assets were 78%
of total assets.

Foreign Exchange And Derivative Financial Instruments

State Street uses foreign exchange and other financial derivative instruments to
support customers' needs, conduct trading activities, and manage interest rate
and currency risks. 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.

As a part of trading activities, State Street manages trading 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 June 30, 1996, the notional amount of
these instruments was approximately $61.7 billion of which $57.7 billion was
foreign exchange forward, swap and spot contracts.

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

Stock Repurchase Program

During the quarter, the Corporation purchased 600,000 shares of its stock. At
quarter end, a total of 2.6 million shares had been purchased under the current
share purchase program, which was recently expanded to 6 million shares by the
Board of Directors as announced on June 20, 1996.

Outlook

For the second quarter, State Street exceeded its financial goals of revenue and
earnings per share growth. The Corporation achieved a near-record level of new
business bookings, based on projected revenue. Existing customers continued to
expand their relationships with State Street, adding assets and purchasing
additional services, and we attracted new customers.

Management will continue to focus on improving operating margin, while
maintaining a primary objective of long-term earnings per share growth, a goal
State Street has achieved consistently since 1977.
<PAGE>
PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

Information concerning legal proceedings appears in Note I to the Consolidated
Financial Statements on Page 11 of this report, and such information is
incorporated herein by reference.

Item 2.  Changes in Securities

None

Item 3.  Defaults Upon Senior Securities

None

Item 4.  Submission of Matters to a Vote of Security-Holders

The information required by this item appears in State Street's Report on Form
10-Q for the period ended March 31, 1996, filed with the Securities and Exchange
Commission on May 14, 1996.

Item 5.  Other Information

On June 20, 1996, Registrant announced that its Board of Directors increased to
six million shares the authorization to purchase shares of the Corporation's
common stock. A copy of Registrant's press release is filed as an exhibit
hereto.

Item 6.  Exhibits and Reports on Form 8-K

(a)Exhibit Index

Exhibit Number                                               Page of this Report
- --------------                                               -------------------

     4   Global Note                                                   24
    10   Amendment No. 2 dated as of June 20, 1996, to 1994            30
           Stock Option and Performance Unit Plan
    11   Statement re computation of per share earnings                31
    12   Ratio of Earnings to Fixed Charges                            32
    15   Letter re: unaudited interim financial information            33
    27   Financial data schedule                                       34
    99   Press Release dated June 20, 1996 re: Expanded                35
           Stock Purchase Program

(b)Reports on Form 8-K

None
<PAGE>
                                   SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of l934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.






                           STATE STREET BOSTON CORPORATION










Date: August 12, 1996    By:                /s/ Ronald L. O'Kelley
                            ----------------------------------------------------
                                                Ronald L. O'Kelley
                            Executive Vice President and Chief Financial Officer




Date: August 12, 1996    By:                /s/ Rex S. Schuette
                            ----------------------------------------------------
                                                Rex S. Schuette
                                    Senior Vice President and Comptroller



<PAGE>
                                    EXHIBIT 4
                         STATE STREET BOSTON CORPORATION
                                   GLOBAL NOTE


THIS SECURITY IS A GLOBAL SECURITY WITHIN THE MEANING OF THE INDENTURE
HEREINAFTER REFERRED TO AND IS REGISTERED IN THE NAME OF A DEPOSITARY OR A
NOMINEE THEREOF. THIS SECURITY MAY NOT BE EXCHANGED IN WHOLE OR IN PART FOR A
SECURITY REGISTERED, AND NO TRANSFER OF THIS SECURITY IN WHOLE OR IN PART MAY BE
REGISTERED, IN THE NAME OF ANY PERSON OTHER THAN SUCH DEPOSITARY OR A NOMINEE
THEREOF, EXCEPT IN THE LIMITED CIRCUMSTANCES DESCRIBED IN THE INDENTURE.

Unless this certificate is presented by an authorized representative of The
Depository Trust Company, a limited-purpose trust company organized under the
New York Banking Law ("DTC"), to the Company or its agent for registration of
transfer, exchange, or payment, and any certificate issued is registered in the
name of Cede & Co. or in such other name as is requested by an authorized
representative of DTC (and any payment is made to Cede & Co. or to such other
entity as is requested by an authorized representative of DTC), ANY TRANSFER,
PLEDGE, OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
WRONGFUL inasmuch as the registered owner hereof, Cede & Co., has an interest
herein.

                         STATE STREET BOSTON CORPORATION

                          7.35% Notes Due June 15, 2026
No. 1                                                              $150,000,000
CUSIP 857473AE2                                      Issue Date:  June 21, 1996
Holder's Optional Repayment Date: June 15, 2006

State Street Boston Corporation, a corporation duly organized and existing under
the laws of The Commonwealth of Massachusetts (herein called the "Company,"
which term includes any successor Person under the Indenture hereinafter
referred to), for value received, hereby promises to pay to Cede & Co., or
registered assigns, the principal sum of One Hundred Fifty Million Dollars
($150,000,000) on June 15, 2026 and to pay interest thereon from June 15, 1996
or from the most recent Interest Payment Date to which interest has been paid or
duly provided for, semi-annually on June 15 and December 15 in each year,
commencing December 15, 1996 at the rate of 7.35% per annum, until the principal
hereof is paid or made available for payment. The interest so payable, and
punctually paid or duly provided for, on any Interest Payment Date will, as
provided in such Indenture, be paid to the Person in whose name this Security
(or one or more Predecessor Securities) is registered at the close of business
on the Regular Record Date for such interest, which shall be the June 1 or
December 1 (whether or not a Business Day), as the case may be, next preceding
such Interest Payment Date. Any such interest not so punctually paid or duly
provided for will forthwith cease to be payable to the Holder on such Regular
Record Date and may either be paid to the Person in whose name this Security (or
one or more Predecessor Securities) is registered at the close of business on a
Special Record Date for the payment of such Defaulted Interest to be fixed by
the Trustee, notice whereof shall be given to Holders of Securities of this
series not less than 10 days prior to such Special Record Date, or be paid at
any time in any other lawful manner not inconsistent with the requirements of
any securities exchange on which the Securities of this series may be listed,
and upon such notice as may be required by such exchange, all as more fully
provided in said Indenture.

Payment of the principal of (and premium, if any) and any such interest on this
Security will be made at the offices or agencies of the Company maintained for
that purpose in the City of Boston, Massachusetts (the "Place of Payment"), in
such coin or currency of the United States of America as at the time of payment
is legal tender for payment of public and private debts; provided that for so
long as this Security is a Global Security, payment of the principal of (and
premium, if any) and any interest on this Security will be made by the Paying
Agent by wire transfer of immediately available funds to a separate account of
the Depositary or its nominee at the Federal Reserve Bank of New York, provided
that, in the case of payments made at maturity of such Global Security, the
Global Security is presented to the Paying Agent in time for the Paying Agent to
make such payments in accordance with its normal procedures.

This Security may be subject to redemption at the option of the Holder hereof in
accordance with the terms hereof on the Holder's Optional Repayment Date
specified on the face hereof. The redemption option may be exercised on the
Holder's Optional Repayment Date for the entire principal amount hereof or less
than the entire principal amount hereof, so long as the principal amount to be
redeemed is equal to $1000 or an integral multiple of $1000 and any remaining
principal amount hereof is at least $250,000, at the option of the Holder hereof
at 100% of such principal amount to be redeemed, together with accrued and
unpaid interest hereon payable to the date of repayment. For this Security to be
repaid in whole or in part at the option of the Holder hereof on the Holder's
Optional Repayment Date, this Security must be surrendered, with the form below
entitled "Option to Elect Repayment" duly completed, to the Paying Agent at the
office of the Paying Agent in the Place of Payment, or at such other address
which the Company shall from time to time notify the holders of the Securities,
not more than 60 nor less than 30 days prior to such Holders' Optional Repayment
Date. Exercise of such repayment option by the Holder hereof shall be
irrevocable. Each Person owning a beneficial interest in this Security must rely
on the procedures of DTC, and if such Person is not an Agent Member of DTC, on
the procedures of the Agent Member through which such Person owns its interest,
to exercise its right of repayment.

This Security is one of a duly authorized issue of securities of the Company
(herein called the "Securities"), issued and to be issued in one or more series
under an Indenture, dated as of August 2, 1993 (herein called the "Indenture,"
which term shall have the meaning assigned to it in such instrument), between
the Company and The First National Bank of Boston, as initial trustee, as
succeeded by Fleet National Bank, as successor trustee (herein called the
"Trustee," which term includes any successor trustee under the Indenture), and
reference is hereby made to the Indenture for a statement of the respective
rights, limitations of rights, duties and immunities thereunder of the Company,
the Trustee, and the Holders of the Securities and of the terms upon which the
Securities are, and are to be, authenticated and delivered. This Security is one
of the series designated on the face hereof, limited in aggregate principal
amount to $150,000,000.

The Indenture contains provisions for defeasance at any time of the entire
indebtedness of this Security or certain restrictive covenants and Events of
Default with respect to this Security, in each case upon compliance with certain
conditions set forth in the Indenture.

If an Event of Default with respect to Securities of this series shall occur and
be continuing, the principal of the Securities of this series may be declared
due and payable in the manner and with the effect provided in the Indenture.

The Indenture permits, with certain exceptions as therein provided, the
amendment thereof and the modification of the rights and obligations of the
Company and the rights of the Holders of the Securities of each series to be
affected under the Indenture at any time by the Company and the Trustee with the
consent of the Holders of 66 2/3% in principal amount of the Securities at the
time Outstanding of each series to be affected. The Indenture also contains
provisions permitting the Holders of specified percentages in principal amount
of the Securities of each series at the time Outstanding, on behalf of the
Holders of all Securities of such series, to waive compliance by the Company
with certain provisions of the Indenture and certain past defaults under the
Indenture and their consequences. Any such consent or waiver by the Holder of
this Security shall be conclusive and binding upon such Holder and upon all
future Holders of this Security and of any Security issued upon the registration
of transfer hereof or in exchange herefor or in lieu hereof, whether or not
notation of such consent or waiver is made upon this Security.

As provided in and subject to the provisions of the Indenture, the Holder of
this Security shall not have the right to institute any proceeding with respect
to the Indenture or for the appointment of a receiver or trustee or for any
other remedy thereunder, unless such Holder shall have previously given the
Trustee written notice of a continuing Event of Default with respect to the
Securities of this series, the Holders of not less than 25% in principal amount
of the Securities of this series at the time outstanding shall have made written
request to the Trustee to institute proceedings as Trustee in respect of such
Event of Default and offered the Trustee reasonable indemnity, and the Trustee
shall not have received from the Holders of a majority in principal amount of
Securities of this series at the time Outstanding a direction inconsistent with
such request, and shall have failed to institute any such proceeding for 60 days
after receipt of such notice, request and offer of indemnity. The foregoing
shall not apply to any suit instituted by the Holder of this Security for the
enforcement of any payment of principal hereof or any premium or interest hereon
on or after the respective due dates expressed herein.

No reference herein to the Indenture and no provision of this Security or of the
Indenture shall alter or impair the obligation of the Company, which is absolute
and unconditional, to pay the principal of and any premium and interest on this
Security at the times, place and rate, and in the coin or currency, herein
prescribed.

As provided in the Indenture and subject to certain limitations therein set
forth, the transfer of this Security is registrable in the Security Register,
upon surrender of this Security for registration of transfer at the office or
agency of the Company in any place where the principal of and any premium and
interest on this Security are payable, duly endorsed by, or accompanied by a
written instrument of transfer in form satisfactory to the Company and the
Security Registrar duly executed by, the Holder hereof or his attorney duly
authorized in writing, and thereupon one or more new Securities of this series
and of like tenor, of authorized denominations and for the same aggregate
principal amount, will be issued to the designated transferee or transferees.

The Securities of this series are issuable only in registered form without
coupons in denominations of $1,000 and any integral multiple thereof. As
provided in the Indenture and subject to certain limitations therein set forth,
Securities of this series are exchangeable for a like aggregate principal amount
of Securities of this series and of like tenor of a different authorized
denomination, as requested by the Holder surrendering the same.

No service charge shall be made for any such registration of transfer or
exchange, but the Company may require payment of a sum sufficient to cover any
tax or other governmental charge payable in connection therewith.

Prior to due presentment of this Security for registration of transfer, the
Company, the Trustee and any agent of the Company or the Trustee may treat the
Person in whose name this Security is registered as the owner hereof for all
purposes, whether or not this Security be overdue, and neither the Company, the
Trustee nor any such agent shall be affected by notice to the contrary.

All terms used in this Security which are defined in the Indenture shall have
the meanings assigned to them in the Indenture.

Unless the certificate of authentication hereon has been executed by the Trustee
by manual signature, this Security shall not be entitled to any benefit under
the Indenture or be valid or obligatory for any purpose.

In Witness Whereof, the Company has caused this instrument to be duly executed
under its corporate seal.

Dated:  June 21, 1996

[SEAL]                                  STATE STREET BOSTON CORPORATION

                                              By /s/ Ronald L. O'Kelley
                                                 -------------------------------
                                                 Ronald L. O'Kelley
                                                 Executive Vice President, Chief
Attest:                                          Financial Officer and Treasurer

/s/ John R. Towers
- ------------------------
John R. Towers
Clerk

                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

This is one of the Securities of the series designated therein referred to in
the within-mentioned Indenture.

                                        FLEET NATIONAL BANK,
                                                 As Trustee

                                        By  STATE STREET BANK AND TRUST COMPANY,
                                                 As Authenticating Agent


                                              By /s/ Daniel Golden
                                                 -------------------------------
                                                 Authorized Officer
<PAGE>
                            OPTION TO ELECT REPAYMENT

The undersigned hereby irrevocably request(s) and instructs(s) the Company to
repay this Security (or portion hereof specified below) pursuant to its terms on
the Holder's Optional Repayment Date specified on the face hereof at 100% of the
principal amount to be redeemed, together with accrued and unpaid interest
thereon, payable to the date of repayment, to the undersigned, at

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

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

(Please print or typewrite name and address of the undersigned)

For this Security to be repaid, the undersigned must give to the Paying Agent at
its offices located at _________________________________________________, or at
such other place or places of which the Company shall from time to time notify
the Holders of the Securities, not more than 60 days nor less than 30 days prior
to the date of repayment, this Security with this "Option to Elect Repayment"
form duly completed.

If less than the entire principal amount of this Security is to be repaid,
specify the portion hereof (which shall be in increments of $1,000) which the
Holder elects to have repaid and specify the denominations (which shall be
$250,000 or an integral multiple of $1,000 in excess thereof) of the Securities
to be issued to the Holder for the portion of this Security not being repaid (in
the absence of any such specification, one such Security will be issued for the
portion not being repaid):

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


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

Dated: __________________________

       Notice: The signature on this "Option to Elect Repayment" form must
       correspond with the name as written upon the face of the within
       Security in every particular without alteration or enlargement or any
       change whatsoever.



<PAGE>
                                   EXHIBIT 10

                                 AMENDMENT NO. 2

                                     TO THE

                         STATE STREET BOSTON CORPORATION
                   1994 STOCK OPTION AND PERFORMANCE UNIT PLAN


     Amendment No. 2, effective as of June 20, 1996, to the State Street Boston
Corporation 1994 Stock Option and Performance Unit Plan (the "Plan").

                                     RECITAL

     The Board of Directors has approved the following amendments to the Plan:

     1.   Paragraph 3.B of the Plan is amended by deleting the penultimate
          sentence which reads as follows:

          "The 'non-Officer Directors' of the Board of Directors shall approve
          all grants (and the terms thereof) to Officers who are directors of
          the Company upon recommendation of the Committee."

     2.   Paragraph 16.J of the Plan is amended by deleting the second sentence
          in its entirety and inserting in its place the following:

          "The Committee shall grant all awards under the Plan."

     3.   Except as amended above, the Plan remains in full force and effect.


                                        STATE STREET BOSTON
                                        CORPORATION

                                        By: /s/ Trevor Lukes
                                            -------------------------

                                        Name:   Trevor Lukes
                                             ------------------------

                                        Title:  Senior Vice President
                                              -----------------------



<PAGE>
<TABLE>
<CAPTION>
                                                  EXHIBIT 11

                                        STATE STREET BOSTON CORPORATION

                                       COMPUTATION OF EARNINGS PER SHARE


(Dollars in thousands,                          Three Months Ended                     Six Months Ended
except per share data)                                June 30,                              June 30,
                                             ------------------------             -------------------------
                                                1996          1995                   1996              1995
                                             ----------    ----------             ----------     ----------
<S>                                          <C>           <C>                    <C>            <C>       
Primary
 Average shares outstanding                  80,896,197    82,591,721             81,269,015     82,546,018
 Common stock equivalents                       662,806       426,938                642,609        412,051
                                             ----------    ----------             ----------     ----------

      Primary shares outstanding             81,559,003    83,018,659             81,911,624     82,958,069
                                             ==========    ==========             ==========     ==========

 Net income                                  $   71,509    $   62,661             $  141,258     $  116,997
                                             ==========    ==========             ==========     ==========

 Earnings Per Share-primary                  $      .87    $      .75             $     1.72     $     1.41
                                             ==========    ==========             ==========     ==========

Fully Diluted
 Average shares outstanding                  80,896,197    82,591,721             81,269,015     82,546,018
 Common stock equivalents                       673,123       525,236                692,461        529,441
 Assumed conversion of 7 3/4%
   convertible subordinated
   debentures                                   556,254       580,101                556,823        580,742
                                             ----------    ----------             ----------     ----------

      Fully diluted average
         shares outstanding                  82,125,574    83,697,058             82,518,299     83,656,201
                                             ==========    ==========             ==========     ==========


 Net income                                  $   71,509    $   62,661             $  141,258     $  116,997

  Elimination of interest on
   7 3/4% convertible subordinated
   debentures less related income tax
   effect                                            36            36                     72             73
                                             ----------    ----------             ----------     ----------

      Fully diluted net income               $   71,545    $   62,697             $  141,330     $  117,070
                                             ==========    ==========             ==========     ==========

 Earnings Per Share-fully                    $      .87    $      .75             $     1.71     $     1.40
         diluted                             ==========    ==========             ==========     ==========
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                       EXHIBIT 12

                                             STATE STREET BOSTON CORPORATION

                                           RATIO OF EARNINGS TO FIXED CHARGES


                                            Six Months
                                              Ended
                                             June 30,                          Year Ended December 31,
                                             --------      --------------------------------------------------------------------
                                               1996           1995            1994          1993           1992          1991
                                             --------      ----------       --------      --------       --------      --------
                                                                                    (Dollars in thousands)
<S>                                          <C>           <C>              <C>           <C>            <C>           <C>     
(A) Excluding interest on deposits:
Earnings:
  Income before income taxes                 $219,416      $  370,242       $343,229      $292,523       $271,163      $241,167
  Fixed charges                               210,089         494,678        266,985       183,814        189,369       184,630
                                             --------      ----------       --------      --------       --------      --------
         Earnings as adjusted                $429,505      $  864,920       $610,214      $476,337       $460,532      $425,797
                                             ========      ==========       ========      ========       ========      ========
Income before income taxes:
  Pretax income from continuing
    operations as reported                   $218,432      $  366,490       $340,134      $291,091       $270,821      $241,130
  Share of pretax income(loss) of 50% owned
    subsidiaries not included in above            984           3,752          3,095         1,432            342            37
                                             --------      ----------       --------      --------       --------      --------
         Net income as adjusted              $219,416      $  370,242       $343,229      $292,523       $271,163      $241,167
                                             ========      ==========       ========      ========       ========      ========
Fixed charges:
  Interest on other borrowings               $203,831      $  482,613       $254,780      $170,176       $172,397      $167,714
  Interest on long-term debt including
     amortization of debt issue costs           4,504           8,525          8,625        10,022         13,324        13,238
Portion of rents representative of the

     interest factor in long term lease         1,754           3,540          3,580         3,616          3,648         3,678
                                             --------      ----------       --------      --------       --------      --------
         Fixed charges                       $210,089      $  494,678       $266,985      $183,814       $189,369      $184,630
                                             ========      ==========       ========      ========       ========      ========
Ratio of earnings to fixed charges               2.04x           1.75x          2.29x         2.59x          2.43x         2.31x
(B)Including interest on deposits:
Adjusted earnings from (A) above             $429,505      $  864,920       $610,214      $476,337       $460,532      $425,797
Add interest on deposits                      214,554         416,047        280,687       213,890        263,927       306,642
                                             --------      ----------       --------      --------       --------      --------
Earnings as adjusted                         $644,059      $1,280,967       $890,901      $690,227       $724,459      $732,439
                                             ========      ==========       ========      ========       ========      ========
Fixed Charges:
   Fixed charges from (A) above              $210,089      $  494,678       $266,985      $183,814       $189,369      $184,630
   Interest on deposits                       214,554         416,047        280,687       213,890        263,927       306,642
                                             --------      ----------       --------      --------       --------      --------
Adjusted fixed charges                       $424,643      $  910,725       $547,672      $397,704       $453,296      $491,272
                                             ========      ==========       ========      ========       ========      ========
Adjusted earnings to adjusted fixed
charges                                          1.52x           1.41x          1.63x         1.74x          1.60x         1.49x
</TABLE>


<PAGE>

                                   EXHIBIT 15
                         STATE STREET BOSTON CORPORATION



                 INDEPENDENT ACCOUNTANT'S ACKNOWLEDGMENT LETTER




The Stockholders and Board of Directors
State Street Boston Corporation


We are aware of the incorporation by reference in the Registration Statement
(Form S-8 Nos. 33-57359, 33-38672, 33-38671, 33-2882, 2-93157, 2-88641 and
2-68698) and the 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 the Registration Statement (Form S-3 Nos. 333-2143 and 33-49885)
pertaining to the registration of debt securities and preferred stock of State
Street Boston Corporation, of our report dated July 12, 1996 relating to the
unaudited consolidated interim financial statements of State Street Boston
Corporation which are included in its Form 10-Q for the quarter ended June 30,
1996.

Pursuant to Rule 436(c) of the Securities Act of 1933, our report is not a part
of the registration statements prepared or certified by accountants within the
meaning of Section 7 or 11 of the Securities Act of 1933.




                                                    ERNST & YOUNG LLP




Boston, Massachusetts
August 12, 1996


<TABLE> <S> <C>

<PAGE>
<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.
</LEGEND>
<MULTIPLIER>     1,000
       
<S>                                          <C>
<PERIOD-TYPE>                  6-MOS
<FISCAL-YEAR-END>                            DEC-31-1996
<PERIOD-END>                                 JUN-30-1996
<CASH>                                         1,837,029
<INT-BEARING-DEPOSITS>                         7,758,948
<FED-FUNDS-SOLD>                               4,245,014
<TRADING-ASSETS>                                 256,325
<INVESTMENTS-HELD-FOR-SALE>                    7,591,957
<INVESTMENTS-CARRYING>                           839,765
<INVESTMENTS-MARKET>                             837,101
<LOANS>                                        4,268,471
<ALLOWANCE>                                       70,088
<TOTAL-ASSETS>                                28,943,675
<DEPOSITS>                                    19,346,804
<SHORT-TERM>                                   6,307,265
<LIABILITIES-OTHER>                            1,437,366
<LONG-TERM>                                      276,101
<COMMON>                                          82,693
                                  0
                                            0
<OTHER-SE>                                     1,493,446
<TOTAL-LIABILITIES-AND-EQUITY>                28,943,675
<INTEREST-LOAN>                                  132,943
<INTEREST-INVEST>                                202,143
<INTEREST-OTHER>                                 353,286
<INTEREST-TOTAL>                                 688,372
<INTEREST-DEPOSIT>                               214,554
<INTEREST-EXPENSE>                               422,889
<INTEREST-INCOME-NET>                            265,483
<LOAN-LOSSES>                                      4,001
<SECURITIES-GAINS>                                 3,784
<EXPENSE-OTHER>                                  672,708
<INCOME-PRETAX>                                  218,432
<INCOME-PRE-EXTRAORDINARY>                       218,432
<EXTRAORDINARY>                                        0
<CHANGES>                                              0
<NET-INCOME>                                     141,258
<EPS-PRIMARY>                                       1.72
<EPS-DILUTED>                                       1.71
<YIELD-ACTUAL>                                      5.45
<LOANS-NON>                                       10,400
<LOANS-PAST>                                           0
<LOANS-TROUBLED>                                       0
<LOANS-PROBLEM>                                        0
<ALLOWANCE-OPEN>                                  63,491
<CHARGE-OFFS>                                      2,759
<RECOVERIES>                                       5,355
<ALLOWANCE-CLOSE>                                 70,088
<ALLOWANCE-DOMESTIC>                                   0
<ALLOWANCE-FOREIGN>                                    0
<ALLOWANCE-UNALLOCATED>                                0
        


</TABLE>

<PAGE>
                                   EXHIBIT 99




STATE STREET                                   NEWS RELEASE

STATE STREET BOSTON CORPORATION
225 Franklin Street                            For Release:   IMMEDIATELY
Boston, Massachusetts  02101                   Contact:       RONALD L. O'KELLEY
                                                                    617/654-1110



                    STATE STREET BOSTON CORPORATION ANNOUNCES

         EXPANDED STOCK PURCHASE PROGRAM AND DIVIDEND INCREASE


BOSTON, MA...June 20, 1996


     State Street Boston Corporation today announced that its Board of Directors
authorized an increase in its stock purchase program from three to six million
shares. The Board also voted to increase the quarterly dividend to $.19 per
share.

     With 2.4 million shares acquired to date under the prior stock purchase
program, the expanded program allows for the purchase of a further 3.6 million
shares. Purchases would be made from time to time on the open market or in
privately negotiated transactions. Shares purchased under the authorization
would be used for employee benefit plans and other corporate purposes.

     State Street has increased its dividend every six months since December
1978, consistent with its steady growth in earnings per share. This quarter's
dividend is 12% higher than in the same period a year ago. It is payable July
15, 1996 to stockholders of record as of July 1, 1996.

     With $2.4 trillion in assets under custody and $252 billion under
management, State Street is a leading servicer of financial assets worldwide.
Services are provided from offices in the United States, Canada, Grand Cayman,
Netherland Antilles, United Kingdom, France, Belgium, Luxembourg, Denmark,
Germany, United Arab Emirates, Hong Kong, Taiwan, Japan, Australia and New
Zealand. State Street is traded on the New York Stock Exchange under the symbol
STT.




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