BANKERS TRUST NEW YORK CORP
10-Q, 1994-11-14
STATE COMMERCIAL BANKS
Previous: SIGNET BANKING CORP, 10-Q, 1994-11-14
Next: FAIRCHILD CORP, 10-Q, 1994-11-14




<PAGE>


                               UNITED STATES
                    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 September 30, 1994
                                    or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

    Commission File Number 1-5920


                    BANKERS TRUST NEW YORK CORPORATION
          (Exact name of registrant as specified in its charter)



              New York                                    13-6180473
   (State or other jurisdiction of                     (I.R.S. employer
    incorporation or organization)                    identification no.)



           280 Park Avenue
          New York, New York                                 10017
(Address of principal executive offices)                   (Zip code)


                              (212) 250-2500
           (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 _______



     Indicate the number of shares outstanding of each of the registrant's
classes of common stock as of October 31, 1994: Common Stock, $1 par value,
77,735,966 shares.




                                                                   <PAGE> 1

                    BANKERS TRUST NEW YORK CORPORATION
                                     
                       SEPTEMBER 30, 1994 FORM 10-Q
                                     
                             TABLE OF CONTENTS

                                                                    Page

PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements
            Consolidated Statement of Income
              Three Months Ended September 30, 1994 and 1993          2
              Nine Months Ended September 30, 1994 and 1993           3

            Consolidated Balance Sheet
              At September 30, 1994 and December 31, 1993             4

            Consolidated Statement of Changes in Stockholders'
             Equity
              Nine Months Ended September 30, 1994 and 1993           5

            Consolidated Statement of Cash Flows
              Nine Months Ended September 30, 1994 and 1993           6

            Consolidated Schedule of Net Interest Revenue
              Three Months and Nine Months Ended
               September 30, 1994 and 1993                            7


     In the opinion of management, all material adjustments
necessary for a fair presentation of the financial position
and results of operations for the interim periods presented
have been made.  All such adjustments were of a normal
recurring nature, except for the cumulative effects of
accounting changes for postretirement and postemployment
benefits (recorded in the first quarter of 1993).  The
results of operations for the three months and nine months
ended September 30, 1994 are not necessarily indicative of the
results of operations for the full year or any other interim
period.

     The financial statements included in this Form 10-Q should
be read with reference to the Corporation's 1993 Annual Report
as supplemented by the 1994 Forms 10-Q.

  Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations                        8

PART II.  OTHER INFORMATION

  Item 6. Exhibits and Reports on Form 8-K                           33

SIGNATURE                                                            34




<PAGE> 2

PART I. FINANCIAL INFORMATION

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                   (in millions, except per share data)
                                (unaudited)

<TABLE>
<CAPTION>
                                                                   Increase
THREE MONTHS ENDED SEPTEMBER 30,                   1994     1993  (Decrease)
<S>                                               <C>      <C>         <C>

NET INTEREST REVENUE
  Interest revenue                               $1,207   $1,177      $  30
  Interest expense                                  943      835        108
Net interest revenue                                264      342        (78)
Provision for credit losses                          17       17          -
Net interest revenue after provision
 for credit losses                                  247      325        (78)
NONINTEREST REVENUE
  Trading                                           278      431       (153)
  Fiduciary and funds management                    188      183          5
  Fees and commissions                              163      198        (35)
  Securities available for sale gains                28        -         28
  Investment securities gains                         -        3         (3)
  Other                                              50      114        (64)
Total noninterest revenue                           707      929       (222)
NONINTEREST EXPENSES
  Salaries                                          200      176         24
  Incentive compensation and employee benefits      197      326       (129)
  Occupancy, net                                     40       40          -
  Furniture and equipment                            42       37          5
  Other                                             234      210         24
Total noninterest expenses                          713      789        (76)
Income before income taxes                          241      465       (224)
Income taxes                                         72      155        (83)

NET INCOME                                       $  169   $  310      $(141)

NET INCOME APPLICABLE TO COMMON STOCK            $  161   $  305      $(144)

EARNINGS PER COMMON SHARE:
  PRIMARY                                         $1.98    $3.60     $(1.62)

  FULLY DILUTED                                   $1.98    $3.60     $(1.62)

Cash dividends declared per common share           $.90     $.78       $.12
</TABLE>




<PAGE> 3

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                   (in millions, except per share data)
                                (unaudited)

<TABLE>
<CAPTION>
                                                                   Increase
NINE MONTHS ENDED SEPTEMBER 30,                    1994     1993  (Decrease)
<S>                                               <C>      <C>         <C>
NET INTEREST REVENUE
  Interest revenue                               $3,673   $3,265      $ 408
  Interest expense                                2,730    2,324        406
Net interest revenue                                943      941          2
Provision for credit losses                          17       70        (53)
Net interest revenue after provision
 for credit losses                                  926      871         55
NONINTEREST REVENUE
  Trading                                           416    1,182       (766)
  Fiduciary and funds management                    563      518         45
  Fees and commissions                              540      518         22
  Securities available for sale gains                51        -         51
  Investment securities gains                         -       15        (15)
  Other                                             279      262         17
Total noninterest revenue                         1,849    2,495       (646)
NONINTEREST EXPENSES
  Salaries                                          566      508         58
  Incentive compensation and employee benefits      561      910       (349)
  Occupancy, net                                    115      114          1
  Furniture and equipment                           118      105         13
  Other                                             682      582        100
Total noninterest expenses                        2,042    2,219       (177)
Income before income taxes and
 cumulative effects of accounting changes           733    1,147       (414)
Income taxes                                        219      356       (137)
INCOME BEFORE CUMULATIVE EFFECTS OF
 ACCOUNTING CHANGES                                 514      791       (277)
Cumulative effects of accounting changes              -      (75)        75

NET INCOME                                       $  514   $  716     $ (202)

NET INCOME APPLICABLE TO COMMON STOCK            $  492   $  699     $ (207)

PRIMARY EARNINGS PER COMMON SHARE:
  Income before cumulative effects of
   accounting changes                             $5.97    $9.14     $(3.17)
  Cumulative effects of accounting changes            -     (.88)       .88
  Net income                                      $5.97    $8.26     $(2.29)

FULLY DILUTED EARNINGS PER COMMON SHARE:
  Income before cumulative effects of
   accounting changes                             $5.97    $9.12     $(3.15)
  Cumulative effects of accounting changes            -     (.88)       .88
  Net income                                      $5.97    $8.24     $(2.27)

Cash dividends declared per common share          $2.70    $2.34       $.36
</TABLE>


<PAGE> 4

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEET
                     ($ in millions, except par value)
                                (unaudited)

<TABLE>
<CAPTION>
                                                September 30,   December 31,
                                                       1994        1993
<S>                                                 <C>           <C>

ASSETS
Cash and due from banks                            $  1,780     $ 1,750
Interest-bearing deposits with banks                  3,055       1,638
Federal funds sold                                    1,256         361
Securities purchased under resale agreements         15,129       9,567
Securities borrowed                                   5,713       2,937
Trading assets                                       54,180      48,276
Securities available for sale                         7,036       7,073
Loans                                                12,268      15,200
Allowance for credit losses                          (1,329)     (1,324)
Premises and equipment, net                             881         719
Due from customers on acceptances                       294         455
Accounts receivable and accrued interest              3,942       2,561
Other assets                                          3,354       2,869
Total                                              $107,559     $92,082

LIABILITIES
Deposits
  Noninterest-bearing
    In domestic offices                            $  2,972     $ 3,185
    In foreign offices                                  440         707
  Interest-bearing
    In domestic offices                               5,415       7,120
    In foreign offices                               13,481      11,764
Total deposits                                       22,308      22,776
Trading liabilities                                  21,659       9,349
Securities sold under repurchase agreements          25,285      23,834
Other short-term borrowings                          20,817      18,992
Acceptances outstanding                                 294         455
Accounts payable and accrued expenses                 3,764       3,771
Other liabilities                                     2,397       2,524
Long-term debt                                        6,054       5,597
Total liabilities                                   102,578      87,298

PREFERRED STOCK OF SUBSIDIARY                           250         250

STOCKHOLDERS' EQUITY
Preferred stock                                         395         250
Common stock, $1 par value
 Authorized, 300,000,000 shares
 Issued, 83,678,973 shares                               84          84
Capital surplus                                       1,316       1,321
Retained earnings                                     3,487       3,226
Common stock in treasury, at cost:
 1994, 5,935,784 shares; 1993, 3,076,439 shares        (441)       (233)
Other                                                  (110)       (114)
Total stockholders' equity                            4,731       4,534
Total                                              $107,559     $92,082
</TABLE>




<PAGE> 5
            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                               (in millions)
                                (unaudited)
<TABLE>
<CAPTION>
NINE MONTHS ENDED SEPTEMBER 30,                        1994        1993
<S>                                                   <C>         <C>
PREFERRED STOCK
Balance, January 1                                   $  250      $  500
Issuance of Adjustable Rate Cumulative
 Preferred Stock, Series Q                              200           -
Issuance of Adjustable Rate Cumulative
 Preferred Stock, Series R                              150           -
Redemption of Adjustable Rate Cumulative
 Preferred Stock, Series D                             (205)          -
Redemption of Money Market Cumulative Preferred Stock,
 Series E, F, G and H                                     -        (250)
Balance, September 30                                   395         250
COMMON STOCK
Balance, January 1 and September 30                      84          84
CAPITAL SURPLUS
Balance, January  1                                   1,321       1,306
Preferred stock issuance costs                           (8)          -
Common stock distributed under employee
 benefit plans                                            3          11
Balance, September 30                                 1,316       1,317
RETAINED EARNINGS
Balance, January 1                                    3,226       2,552
Net income                                              514         716
Cash dividends declared
  Preferred stock                                       (21)        (17)
  Common stock                                         (213)       (193)
Treasury stock distributed under employee benefit plans (19)        (27)
Balance, September 30                                 3,487       3,031
COMMON STOCK IN TREASURY, AT COST
Balance, January 1                                     (233)        (52)
Purchases of stock                                     (262)       (208)
Restricted stock granted, net                            23           2
Treasury stock distributed under employee benefit plans  31          96
Balance, September 30                                  (441)       (162)
COMMON STOCK ISSUABLE - STOCK AWARDS
Balance, January 1                                      143          53
Deferred stock awards granted, net                       37          78
Deferred stock distributed                               (1)         (1)
Balance, September 30                                   179         130
DEFERRED COMPENSATION - STOCK AWARDS
Balance, January 1                                      (47)        (54)
Deferred stock awards granted, net                      (38)        (78)
Restricted stock granted, net                           (20)         (2)
Amortization of deferred compensation, net               47          74
Balance, September 30                                   (58)        (60)
CUMULATIVE TRANSLATION ADJUSTMENTS
Balance, January 1                                     (319)       (288)
Translation adjustments                                 (57)        (14)
Income taxes applicable to translation adjustments       51         (13)
Balance, September 30                                  (325)       (315)
SECURITIES VALUATION ALLOWANCE
Balance, January 1                                      109          20
Change in unrealized net gains, after applicable
 income taxes and minority interest                     (15)         (8)
Balance, September 30                                    94          12

TOTAL STOCKHOLDERS' EQUITY, SEPTEMBER 30             $4,731      $4,287
</TABLE>

<PAGE> 6

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                               (in millions)
                                (unaudited)

<TABLE>
<CAPTION>
NINE MONTHS ENDED SEPTEMBER 30,                        1994        1993
<S>                                                  <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                          $   514    $    716
Adjustments to reconcile net income to net cash
 provided by (used in) operating activities:
  Cumulative effects of accounting changes                -          75
  Provision for credit losses                            17          70
  Provision for policyholder benefits                   156         108
  Deferred income taxes                                   1         161
  Depreciation and amortization of premises
   and equipment                                         93          79
  Other, net                                            (50)         45
    Earnings adjusted for noncash charges and credits   731       1,254
Net change in:
  Trading assets                                     (5,264)    (13,795)
  Trading liabilities                                12,003       1,689
  Receivables and payables from securities
   transactions                                      (1,798)        465
  Other operating assets and liabilities, net          (130)        298
Securities available for sale gains                     (51)          -
Investment securities gains                               -         (15)
Net cash provided by (used in) operating activities   5,491     (10,104)
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in:
  Interest-bearing deposits with banks               (1,466)        641
  Federal funds sold                                   (895)        385
  Securities purchased under resale agreements       (5,542)     (1,580)
  Securities borrowed                                (2,776)      1,626
  Loans                                               2,956       1,696
Securities available for sale:
  Purchases                                          (4,358)          -
  Maturities and other redemptions                    2,472           -
  Sales                                               1,575           -
Investment securities:
  Purchases                                               -      (6,815)
  Maturities and other redemptions                        -       5,553
  Sales                                                   -         758
Acquisitions of premises and equipment                 (223)       (135)
Other, net                                              (60)        (86)
Net cash provided by (used in) investing activities  (8,317)      2,043
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in:
  Deposits                                           (1,127)     (2,699)
  Securities sold under repurchase agreements         1,386       4,745
  Other short-term borrowings                         2,454       5,416
Issuances of long-term debt                           1,813       1,670
Repayments of long-term debt                         (1,387)       (430)
Issuance of preferred stock of subsidiary                 -         247
Issuance of preferred stock                             342           -
Redemption of preferred stock                          (205)       (250)
Purchases of treasury stock                            (262)       (208)
Cash dividends paid                                    (237)       (212)
Other, net                                               20         140
Net cash provided by financing activities             2,797       8,419
Net effect of exchange rate changes on cash              59           1
NET INCREASE IN CASH AND DUE FROM BANKS                  30         359
Cash and due from banks, beginning of year            1,750       1,384
Cash and due from banks, end of period             $  1,780    $  1,743

Interest paid                                        $2,755      $2,364

Income taxes paid, net                                 $228        $131

Noncash investing activities                           $188        $123

Noncash financing activities                            $23          $-
</TABLE>

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



<PAGE> 7

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
               CONSOLIDATED SCHEDULE OF NET INTEREST REVENUE
                               (in millions)
                                (unaudited)
<TABLE>
<CAPTION>
                                          Three Months Ended Nine Months Ended
                                             September 30,      September 30,
                                           1994      1993      1994     1993
<S>                                       <C>       <C>       <C>      <C>
INTEREST REVENUE
Interest-bearing deposits
 with banks                              $   27    $   51    $   85   $  167
Federal funds sold                            3         9         9       18
Securities purchased under
 resale agreements                          114        96       318      305
Securities borrowed                          56        29       129      110
Trading assets                              700       663     2,221    1,706
Securities available for sale
  Taxable                                    76         -       201        -
  Exempt from federal income taxes           29         -        72        -
Investment securities
  Taxable                                     -        94         -      262
  Exempt from federal income taxes            -        15         -       46
Loans                                       202       220       638      651
Total interest revenue                    1,207     1,177     3,673    3,265
INTEREST EXPENSE
Deposits
  In domestic offices                        76        56       183      164
  In foreign offices                        165       217       467      605
Trading liabilities                         180       121       613      292
Securities sold under repurchase
 agreements                                 226       241       674      668
Other short-term borrowings                 225       155       603      434
Long-term debt                               71        45       190      161
Total interest expense                      943       835     2,730    2,324
NET INTEREST REVENUE                     $  264    $  342    $  943   $  941
</TABLE>




<PAGE> 8

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

     Bankers Trust New York Corporation (the "Parent Company") and
subsidiaries (collectively, the "Corporation", or the "Firm") earned $169
million for the quarter ended September 30, 1994, or $1.98 primary earnings
per share.  In the third quarter of 1993, the Corporation earned $310
million, or $3.60 primary earnings per share.

     For the first nine months of 1994, net income was $514 million, or
$5.97 primary earnings per share.  For the nine months ended September 30,
1993, income before cumulative effects of accounting changes was $791
million, or $9.14 primary earnings per share.

     On January 1, 1994, the Corporation adopted FASB Interpretation No.
39, "Offsetting of Amounts Related to Certain Contracts."  The
Interpretation requires that unrealized gains and losses on swaps,
forwards, options and similar contracts be recognized as assets and
liabilities, except where such gains and losses arise from contracts
covered by qualifying master netting agreements.  It was the Corporation's
former policy to record such unrealized gains and losses on a net basis on
the balance sheet.  As the result of this adoption, at September 30, 1994
the Corporation's consolidated total assets and total liabilities each
increased by approximately $13 billion.  Effective January 1, 1993, the
Corporation adopted Statements of Financial Accounting Standards ("SFAS")
for postretirement benefits other than pensions (SFAS 106) and
postemployment benefits (SFAS 112).  In adopting SFAS 106 and SFAS 112 the
Corporation recorded charges to earnings of $100 million and $7 million,
respectively, (or $70 million and $5 million, respectively, net of income
taxes) in the first quarter of 1993 for the cumulative effects of these
changes in accounting principles.


BUSINESS FUNCTIONS ANALYSIS

     Because the Corporation's business is complex in nature and its
operations are highly integrated, it is impractical to segregate the
respective contributions of the business functions with precision.  For
example, the Client Advisory function is difficult to split from the Client
Finance function, since most complex financings include both an element of
advice and the arrangement of credit for the client.  Further, transactions
undertaken for purposes of Client Financial Risk Management may contain an
element of Client Finance or Trading and Positioning.  Finally, the Trading
and Positioning function serves as an element of support for client-based
activities.  As a result, estimates and subjective judgments have been made
to apportion revenue and expenses among the business functions.  In
addition, certain revenue and expenses have been excluded from the business
functions because, in the opinion of management, they could not be
reasonably allocated or because their attribution to a particular function
would be distortive.

     The following table breaks down earnings on the basis of the
Corporation's five business functions, which represent its core business
activities and are an important tool for analyzing the results of
operations.  Detailed definitions of these categories, as well as a
discussion of the methodology used to calculate their results, appear in
the 1993 Annual Report on Form 10-K.


<PAGE> 9

<TABLE>
<CAPTION>
Business Functions Profitability
(Income Before Cumulative Effects of Accounting Changes - in millions)

                           Third   Second
                            Qtr.     Qtr. Increase     Nine Months Increase
                           1994     1994(Decrease)    1994    1993(Decrease)
<S>                         <C>      <C>     <C>      <C>      <C>     <C>

Client Finance             $ 19     $ 36     $(17)    $ 98    $ 53    $  45
Client Advisory               4       23      (19)      57      50        7
Client Financial Risk
 Management                  67       50       17      231     249      (18)
Client Transaction
 Processing                  20       26       (6)      78      49       29
Trading and Positioning      68       52       16       71     410     (339)
Unallocated                  (9)      (6)      (3)     (21)    (20)      (1)
Total                      $169     $181     $(12)    $514    $791    $(277)
</TABLE>

     Client Finance - Client Finance income was $19 million in the third
quarter of 1994, down from $36 million in the second quarter.  Income for
the first nine months of 1994 rose to $98 million, more than 80 percent
above the results from the comparable nine month period in 1993.  The nine
month growth was principally attributable to strong 1994 performance in
loan syndications and high yield bond underwritings, accompanied by a
significant improvement in the credit cost related to the loan portfolio.
The third quarter decline versus the second quarter was principally
attributable to a modest provision for credit losses in the third quarter
and a slowdown in U.S. high-yield bond underwriting.

     Client Advisory - Client Advisory income was $4 million in the third
quarter of 1994, a decline of $19 million from the second quarter.  Income
rose nearly 15 percent in the first nine months of 1994, to $57 million,
versus the comparable nine month period in 1993.  The majority of products,
particularly funds management products in Australia, earned higher revenue
in the first nine months of 1994.  Both the private banking and core
investment management areas experienced improved revenue performance during
1994 which was largely offset by increased staffing costs.  Performance-
based funds management fees were down from 1993 levels.  This function also
produced improved results in 1994 at the Corporation's Chilean insurance
subsidiary, Consorcio Nacional de Seguros S.A.  The third quarter decline
versus the second quarter principally was due to the Corporation's
provision for a contingency in the funds management business taken at
September 30, 1994, the impact of which was reflected in the amount
unallocated to business functions at that time.  However, subsequent to
this date, the contingency was realized and the effect has been reflected
in the Client Advisory Function.  Also contributing to the third quarter
decline was a slight reduction in the profitability of Consorcio and
continued investment in the funds management and risk advisory/risk
merchant banking business.

     Client Financial Risk Management - Client Financial Risk Management
income rose during the third quarter of 1994 to $67 million, up from $50
million in the second quarter.  Income for the first nine months of 1994
was $231 million, slightly below the record results of $249 million
achieved in the comparable nine-month period in 1993.  For the nine months
ended 1994, demand in the emerging markets of Southeast Asia and Latin
America from all types of clients continued to show a substantial increase


<PAGE> 10

and results by major product sub-groupings were all generally comparable
with 1993 levels.  The results during the third quarter generally reflected
an improvement in the demand for risk management products from U.S. clients
(principally corporations).  During the third quarter, commodity and equity
derivatives in particular continued to show increased performance.

     Client Transaction Processing - Client Transaction Processing income
was $20 million in the third quarter of 1994, down $6 million from the
second quarter.  Income for the first nine months of 1994 rose nearly 60
percent, to $78 million, from the comparable nine-month period in 1993.
Transaction processing volumes generally remained at levels above the
comparable 1993 periods.  However, during the third quarter of 1994,
corporate trust, futures brokerage and securities lending volumes all
declined modestly.

     Trading and Positioning - Trading and Positioning income during the
third quarter of 1994 increased $16 million from the second quarter, to $68
million.  Income for the first nine months of 1994 was $71 million versus
the record results achieved during the comparable nine-month period in
1993.  Although the market conditions continue to remain generally
unfavorable, the third quarter showed improvement principally as a result
of trading in the markets of Latin America and, to a lesser extent, those
throughout Asia.


REVENUE

     The table below shows net interest revenue, average balances and
average rates.  The tax equivalent adjustment is made to present the
revenue and yields on certain assets, primarily tax-exempt securities and
loans, as if such revenue were taxable.

<TABLE>
<CAPTION>
                                             Quarter Ended  Nine Months Ended
                                             September 30,       September 30,
                                          1994      1993      1994     1993
<S>                                      <C>       <C>       <C>      <C>
NET INTEREST REVENUE (in millions)
Book basis                                $264      $342    $  943     $941
Tax equivalent adjustment                   18        22        60       57
Fully taxable basis                       $282      $364    $1,003     $998

AVERAGE BALANCES (in millions)
Interest-earning assets                $72,493   $80,121   $75,848  $76,936
Interest-bearing liabilities            70,402    72,625    73,150   69,574
Earning assets financed by
 noninterest-bearing funds             $ 2,091   $ 7,496   $ 2,698  $ 7,362

AVERAGE RATES (fully taxable basis)
Yield on interest-earning assets          6.70%     5.94%     6.58%    5.77%
Cost of interest-bearing liabilities      5.31      4.56      4.99     4.47
Interest rate spread                      1.39      1.38      1.59     1.30
Contribution of noninterest-bearing
 funds                                     .15       .42       .18      .43
Net interest margin                       1.54%     1.80%     1.77%    1.73%
</TABLE>

                                                                  <PAGE> 11

REVENUE (continued)

     Net interest revenue for the third quarter of 1994 totaled $264
million, down $78 million from the third quarter of 1993.  Of this decline,
$63 million was from trading-related net interest revenue, as shown below.
Overall, interest rate spreads remained relatively constant compared with
the comparable 1993 period, however, net interest margin declined due to a
decrease in the level of average interest-earning assets.

     Net interest revenue was $943 million for the first nine months of
1994, up $2 million from the first nine months of 1993.  The nontrading-
related net interest revenue component for the nine-month period of 1994
was $533 million, up $6 million from the comparable 1993 period.  The
Corporation's 29 basis point improvement in interest rate spread was offset
in part by a lower contribution from average non-interest bearing
liabilities.

     The corporation views trading revenue and trading-related net interest
revenue in combination, as quantified below (in millions):


<TABLE>
<CAPTION>
                                             Quarter Ended  Nine Months Ended
                                             September 30,     September 30,
                                           1994      1993      1994     1993
<S>                                         <C>       <C>       <C>    <C>

Trading Revenue                            $278      $431      $416   $1,182
Trading-Related Net
  Interest Revenue                          112       175       410      414
Total                                      $390      $606      $826   $1,596
</TABLE>


                 Third Quarter 1994 vs. Third Quarter 1993

     This combined total for the third quarter of 1994 was $390 million, a
$216 million decrease from the then-record results achieved in the third
quarter of 1993 but was up $145 million, or 59 percent, from the second
quarter of 1994.  The firm's traditional interest, currency and equity risk
management products, along with trading and positioning activities in the
emerging markets of Latin America, contributed to the current quarter's
trading revenue.

                   Nine Months 1994 vs. Nine Months 1993

     For the nine months ended September 30, 1994, the combined trading
revenue and trading-related net interest revenue decreased $770 million.
This decline was primarily attributable to lower revenue from proprietary
trading and positioning activities, as market conditions continued to
remain difficult during the first nine months of 1994.  The main areas of
reduced revenue, from the record results achieved during the comparable
nine-month period in 1993, were in interest rate-sensitive securities and
foreign exchange trading.  Also positively impacting trading revenue and
net interest revenue for the nine months ended September 30, 1994 was the
sale of Brazilian Brady and Past-Due Interest bonds.



<PAGE> 12

REVENUE (continued)

     Shown below is a comparison of the components of noninterest revenue
(in millions).

<TABLE>
<CAPTION>
                             Quarter Ended          Nine Months Ended
                             September 30, Increase   September 30,   Increase
                           1994     1993  (Decrease)    1994    1993 (Decrease)
<S>                         <C>      <C>    <C>      <C>     <C>      <C>

Trading                    $278     $431    $(153)  $  416  $1,182    $(766)
Fiduciary and funds
 management                 188      183        5      563     518       45
Fees and commissions
  Corporate finance fees     76      119      (43)     299     299        -
  Service charges on
   deposit accounts          21       22       (1)      65      69       (4)
  Acceptances and letters
   of credit commissions     12       13       (1)      33      38       (5)
  Other                      54       44       10      143     112       31
Total fees and commissions  163      198      (35)     540     518       22
Securities available for
 sale gains                  28        -       28       51       -       51
Investment securities gains   -        3       (3)       -      15      (15)
Other noninterest revenue
  Insurance premiums         43       30       13      139      95       44
  Net revenue from equity
   investment transactions,
   including write-offs       4       64      (60)      59     122      (63)
  Other                       3       20      (17)      81      45       36
Total other noninterest
 revenue                     50      114      (64)     279     262       17
Total noninterest revenue  $707     $929    $(222)  $1,849  $2,495    $(646)
</TABLE>

                 Third Quarter 1994 vs. Third Quarter 1993

     Fiduciary and funds management revenue totaled $188 million for the
third quarter, up $5 million, or 3 percent, from the same period last year.
Higher revenue resulted from continued growth in global private banking
assets under management, global custody and securities lending.  These
results were mostly offset by lower performance-based funds management
fees.

     Fees and commissions of $163 million decreased by $35 million, or 18
percent, from the third quarter of 1993.  Corporate finance fees decreased
by $43 million, to $76 million, due to decreases in financing and advisory
activities.

     Other noninterest revenue totaled $50 million, down $64 million from
the prior year's quarter.  This decline was due in part to a $60 million
decrease in net revenue from equity investment transactions.  Also
impacting other noninterest revenue at September 30, 1994, was a provision
for a contingency in the funds management business similar to a charge
taken earlier in 1994.  Subsequent to this date, the contingency has been
realized.  This decline in revenue was offset in part by higher insurance
premium revenue from operations in Chile and an increase in equity in
income of unconsolidated subsidiaries.


                                                                 <PAGE> 13

                   Nine Months 1994 vs. Nine Months 1993

     Fiduciary and funds management revenue of $563 million increased $45
million, or 9 percent, from the first nine months of 1993.  Continued
growth in global private banking assets under management contributed
significantly to this increase.  Increases were also recorded by most other
business activities within this revenue category, except for performance-
based funds management fees, which declined during this period.

     Fees and commissions increased $22 million, or 4 percent, from the
first nine months of 1993.  Corporate finance fees of $299 million were
unchanged from the first nine months of 1993.  Higher fees from loan
syndication and private placement activities, were mostly offset by lower
leasing syndication and securities underwriting fees.

     Other noninterest revenue totaled $279 million, up $17 million from
the first nine months of 1993.  This increase was due to several factors
including a $44 million increase in insurance premium revenue from
operations in Chile, the impact of an insurance settlement related to the
January 1993 fire at the Corporation's headquarters at 280 Park Avenue, a
lower level of losses from the revaluation of non-trading foreign currency
investments and an increase in equity in income of unconsolidated
subsidiaries.  These results were offset in part by a $63 million decrease
in net revenue from equity investment transactions as well as the
previously mentioned provision and subsequent realization of a contingency
in the funds management business.


PROVISION AND ALLOWANCE FOR CREDIT LOSSES

     The provision for credit losses is dependent upon management's
evaluation as to the amount needed to maintain the allowance for credit
losses at a level considered appropriate in relation to the risk of losses
inherent in the portfolio.

     The provision for credit losses for the current and prior year third
quarter was $17 million.  Net charge-offs for the quarter were $28 million,
down from $33 million a year ago.  Nonrefinancing country net charge-offs
for the current quarter were $33 million, which included $32 million of
real estate loans, compared with $45 million in the prior year's third
quarter, which included $27 million of real estate loans.  Refinancing
country net recoveries for the third quarter of 1994 were $5 million,
compared with $12 million of net recoveries in last year's third quarter.

     For the nine months ended September 30, 1994, the provision for credit
losses was $17 million, down from $70 million for the corresponding period
in the prior year, reflecting the improved trend in asset quality.  Total
net charge-offs for the first nine months of 1994 were $12 million,
compared with $205 million a year ago.  Nonrefinancing country net charge-
offs were $47 million in the first nine months of 1994, and included $46
million of real estate loans.  In the first nine months of 1993, the
Corporation recorded $213 million of nonrefinancing country net charge-
offs, which included charge-offs of $79 million which resulted from the
sale of Mexican government Par Bonds and Discount Bonds, as well as $78
million of real estate loans and $16 million of loans to highly leveraged
borrowers.



<PAGE> 14

PROVISION AND ALLOWANCE FOR CREDIT LOSSES (continued)

     The provision for credit losses and the other changes in the allowance
for credit losses are shown below (in millions).

<TABLE>
<CAPTION>
                                            Quarter Ended   Nine Months Ended
                                            September 30,      September 30,
                                          1994      1993      1994     1993
<S>                                      <C>       <C>       <C>      <C>
Allowance for credit losses

Balance, beginning of period            $1,340    $1,501    $1,324   $1,620
Net charge-offs
  Charge-offs                               37        55        75      260
  Recoveries                                 9        22        63       55
Total net charge-offs*                      28        33        12      205
Provision for credit losses                 17        17        17       70
Balance, end of period                  $1,329    $1,485    $1,329   $1,485

*Components:
   Secured by real estate                  $12      $ 26      $ 24     $ 76
   Real estate related                      20         1        22        2
   Highly leveraged                          1        (1)       (8)      16
   Other                                     -        19         9      119
   Refinancing country                      (5)      (12)      (35)      (8)
Total                                      $28      $ 33      $ 12     $205
</TABLE>

     The allowance for credit losses, at $1.329 billion at September 30,
1994, was down $11 million from its level at June 30, 1994, and was up $5
million from December 31, 1993.  The allowance was equal to 192 percent,
180 percent and 136 percent of total cash basis loans at September 30,
1994, June 30, 1994 and December 31, 1993, respectively.  The Corporation
believes that its allowance must be viewed in its entirety and therefore is
available for potential credit losses in its entire portfolio, including
loans, credit-related commitments, derivatives and other financial
instruments.

     In the opinion of management, the allowance, when taken as a whole, is
adequate to absorb reasonably estimated credit losses inherent in the
Corporation's portfolio.


EXPENSES

                 Third Quarter 1994 vs. Third Quarter 1993

     Total noninterest expenses of $713 million decreased by $76 million,
or 10 percent, from the third quarter of 1993.  Incentive compensation and
employee benefits expense decreased $129 million, or 40 percent, due almost
entirely to lower bonus expense reflecting the reduced earnings.  Salaries
expense increased $24 million, or 14 percent, from the third quarter of
1993.  The average number of employees increased by 5 percent versus the
same period, to 14,094.  Of this increase, approximately 75 percent was in
business growth areas in BT Australia Limited, Asian merchant banking and
Chilean insurance subsidiaries.

                                                                 <PAGE> 15

EXPENSES (continued)

     All other expenses totaled $316 million for the quarter, up $29
million, or 10 percent, from last year's third quarter.  Increases in the
provision for policyholder benefits, agency personnel fees and service
bureaus accounted for substantially all of this increase.

                   Nine Months 1994 vs. Nine Months 1993

     Total noninterest expenses of $2.042 billion for the first nine months
of 1994 decreased by $177 million from the first nine months of 1993.
Incentive compensation and employee benefits expense decreased $349
million, or 38 percent almost entirely due to lower bonus expense
reflecting the reduced earnings.  Salaries expense increased $58 million,
or 11 percent, from the first nine months of 1993.  The average number of
employees increased by 5 percent versus the same period, to 13,856.

     All other expenses for the first nine months of 1994 totaled $915
million, up $114 million, or 14 percent, from the first nine months of
1993.  Increases in the provision for policyholder benefits, service
bureaus, agency personnel fees and minority interest accounted for
substantially all of this increase.


INCOME TAXES

     Income tax expense for the third quarter of 1994 amounted to $72
million, compared with $155 million for the third quarter of 1993.  For the
first nine months of 1994, income tax expense was $219 million, compared
with $356 million for the first nine months of 1993.  The effective tax
rate was 30 percent for the quarter and nine months ended September 30,
1994, compared with 33 percent and 31 percent for the quarter and nine
months ended September 30, 1993, respectively.  The nine month figure for
1993 excludes the income taxes included in the reported cumulative effects
of accounting changes for SFAS 106 and SFAS 112.


EARNINGS PER COMMON SHARE

     Primary and fully diluted earnings per common share amounts were
computed by subtracting from earnings the dividend requirements on
preferred stock to arrive at earnings applicable to common stock and
dividing those amounts by the average number of common and common
equivalent shares outstanding during the period.

     For both primary and fully diluted earnings per share, the average
number of common and common equivalent shares outstanding was the sum of
the average number of shares of common stock outstanding and the
incremental number of shares issuable under outstanding stock options and
deferred stock awards that had a dilutive effect as computed under the
treasury stock method.  Under this method, the number of incremental shares



<PAGE> 16

EARNINGS PER COMMON SHARE (continued)

is determined by assuming the issuance of the outstanding stock options and
deferred stock awards reduced by the number of shares assumed to be
repurchased from the issuance proceeds, using the market price of the
Parent Company's common stock.  For primary earnings per share, this market
price is the average market price for the period, while for fully diluted
earnings per share, it is the period-end market price if it is higher than
the average market price.  At no time during the three and nine month
periods ended September 30, 1994 and 1993 did the Corporation have
outstanding any securities which were convertible to the Parent Company's
common stock.

     The earnings applicable to common stock and the number of shares used
for primary and fully diluted earnings per share were as follows (in
millions):


<TABLE>
<CAPTION>
                                            Quarter Ended   Nine Months Ended
                                            September 30,      September 30,
                                          1994      1993      1994     1993
<S>                                       <C>       <C>      <C>      <C>

Earnings applicable to common stock:
  Income before cumulative effects
   of accounting changes                  $161      $305      $492     $774
  Cumulative effects of accounting changes   -         -         -      (75)
  Net income                              $161      $305      $492     $699

Average number of common shares
 outstanding                            78.564    82.159    79.430   82.625

Primary earning per share
  Average number of common and common
   equivalent shares outstanding        81.377    84.648    82.397   84.656

Fully diluted earnings per share
  Average number of common and common
   equivalent shares outstanding -
   assuming full dilution               81.427    84.792    82.429   84.832
</TABLE>



                                                                  <PAGE> 17

BALANCE SHEET ANALYSIS

     The following table highlights the changes in the balance sheet.
Since quarter-end balances can be distorted by one-day fluctuations, an
analysis of changes in the quarterly averages is provided to give a better
indication of balance sheet trends.

<TABLE>
<CAPTION>
                                                CONDENSED AVERAGE BALANCE SHEETS
                                                            (in millions)

                                                  3rd Qtr  2nd Qtr  4th Qtr
                                                   1994     1994       1993
<S>                                             <C>      <C>          <C>
ASSETS
Interest-bearing deposits with banks           $  1,164 $  1,273    $ 2,042
Federal funds sold                                  326      425        488
Securities purchased under resale
 agreements                                      12,777   13,007      8,791
Securities borrowed                               5,136    4,622      2,343
Trading assets                                   34,151   35,977     41,942
Securities available for sale
  Taxable                                         6,176    4,828          -
  Exempt from federal income taxes                1,008    1,389          -
    Total securities available for sale           7,184    6,217          -
Investment securities
  Taxable                                             -        -      5,541
  Exempt from federal income taxes                    -        -      1,030
    Total investment securities                       -        -      6,571
Loans                                            11,755   12,586     14,211
    Total interest-earning assets                72,493   74,107     76,388
Cash and due from banks                           1,970    1,826      1,971
Noninterest-earning trading assets               21,511   19,297      3,772
All other assets                                  7,728    8,015      6,528
Allowance for credit losses                      (1,346)  (1,349)    (1,494)
    Total                                      $102,356 $101,896    $87,165

LIABILITIES
Interest-bearing deposits
  In domestic offices                          $  6,044 $  6,193    $ 8,511
  In foreign offices                             11,728   11,144     12,410
    Total interest-bearing deposits              17,772   17,337     20,921
Trading liabilities                               9,884    9,616      7,430
Securities sold under repurchase agreements      20,092   22,265     21,671
Other short-term borrowings                      16,970   16,361     14,504
Long-term debt                                    5,684    5,618      5,450
    Total interest-bearing liabilities           70,402   71,197     69,976
Noninterest-bearing deposits                      3,689    3,623      3,932
Noninterest-bearing trading liabilities          17,056   14,748      1,694
All other liabilities                             6,147    7,280      6,883
    Total liabilities                            97,294   96,848     82,485

PREFERRED STOCK OF SUBSIDIARY                       250      250        250

STOCKHOLDERS' EQUITY
Preferred stock                                     448      450        250
Common stockholders' equity                       4,364    4,348      4,180
    Total stockholders' equity                    4,812    4,798      4,430
    Total                                      $102,356 $101,896    $87,165

<FN>
The condensed average balance sheets are presented on a different basis
than the spot balance sheets, in that the various categories of interest-
earning assets and interest-bearing liabilities exclude certain noninterest-
earning/bearing components included in  the spot balance sheet captions.
These components are included in "all other assets"   and "all other
liabilities" in the condensed average balance sheets.
</TABLE>



<PAGE> 18

BALANCE SHEET ANALYSIS (continued)

                Third Quarter 1994 vs. Second Quarter 1994

     The Corporation's average total assets amounted to $102.4 billion for
the third quarter of 1994, an increase of $460 million from the second
quarter of 1994.  Average interest-earning assets decreased $1.6 billion,
or 2 percent, and the proportion of interest-earning assets to total assets
decreased slightly, from 73 percent to 71 percent.  The decrease in
interest-earning assets was primarily due to the decrease in interest-
earning trading assets (down $1.8 billion, or 5 percent).  As a percentage
of average total assets, interest-earning trading assets decreased from 35
percent to 33 percent in the third quarter of 1994.

     Interest-bearing liabilities decreased $795 million from the second
quarter of 1994.  This decrease was primarily attributable to a decrease in
securities sold under repurchase agreements (down $2.2 billion, or 10
percent) offset in part by increases in other short-term borrowings (up
$609 million, or 4 percent) and total interest-bearing deposits (up $435
million, or 3 percent).  Total short-term borrowings (securities sold under
repurchase agreements and other short-term borrowings) as a percentage of
total interest-bearing liabilities decreased slightly to 53 percent, from
54 percent in the second quarter of 1994.

                Third Quarter 1994 vs. Fourth Quarter 1993

     The Corporation's average total assets for the third quarter of 1994,
increased $15.2 billion, or 17 percent, from the fourth quarter of 1993.
Noninterest-earning trading assets increased $17.7 billion due primarily to
the adoption of FASB Interpretation No. 39, effective January 1, 1994.
Average interest-earning assets decreased $3.9 billion and the proportion
of interest-earning assets to total assets decreased, from 88 percent to 71
percent, due primarily to the adoption of FASB Interpretation No. 39.  The
decrease in interest-earning assets was primarily due to decreases in
interest-earning trading assets (down $7.8 billion, or 19 percent) and
loans (down $2.5 billion, or 17 percent) offset by increases in securities
purchased under resale agreements (up $4.0 billion, or 45 percent) and
securities borrowed (up $2.8 billion, or 119 percent).  As a percentage of
average total assets, interest-earning trading assets decreased from 48
percent to 33 percent in the third quarter of 1994, while loans decreased
from 16 percent to 11 percent.

     Average total liabilities increased $14.8 billion, or 18 percent, from
the fourth quarter of 1993.  Noninterest-bearing trading liabilities
increased $15.4 billion due primarily to the adoption of FASB
Interpretation No. 39.  Interest-bearing liabilities increased $426 million
from last year's fourth quarter.  This increase was primarily attributable
to higher levels of trading liabilities (up $2.5 billion, or 33 percent)
and other short-term borrowings (up $2.5 billion, or 17 percent) offset by
a decrease in total interest-bearing deposits (down $3.1 billion, or 15
percent).  Total short-term borrowings (securities sold under repurchase
agreements and other short-term borrowings) as a percentage of total
interest-bearing liabilities increased slightly to 53 percent, from 52
percent in the fourth quarter of 1993.



                                                                  <PAGE> 19

BALANCE SHEET ANALYSIS (continued)

                  Trading Assets and Trading Liabilities

     The components of these accounts, which are carried at market value,
were as follows (in millions):


<TABLE>
<CAPTION>
                                               September 30,December 31,
                                                       1994        1993
<S>                                                  <C>          <C>

TRADING ASSETS
U.S. government and agency securities               $17,015     $19,648
Obligations of U.S. states and
 political subdivisions                                 158         494
Foreign government securities                         7,045      13,229
Corporate debt securities                             6,147       5,565
Equity securities                                     4,316       3,804
Bankers acceptances and certificates
 of deposit                                           1,707       2,178
Swaps, options and other
 derivative contracts (1)                            14,300         732
Other                                                 3,492       2,626
Total trading assets                                $54,180     $48,276

TRADING LIABILITIES
Securities sold, not yet purchased
  U.S. government and agency securities             $ 5,236      $4,023
  Foreign government securities                       1,725       3,099
  Equity securities                                   2,370       1,644
  Other                                                 361         583
Swaps, options and other
 derivative contracts (1)                            11,967           -
Total trading liabilities                           $21,659      $9,349
<FN>

(1)Comprised of fair values of interest rate instruments, foreign exchange
  rate instruments, and equity and commodity instruments, reduced by the
  effects of master netting agreements, in accordance with FASB
  Interpretation No. 39, at September 30, 1994.  At December 31, 1993, prior
  to the adoption of FASB Interpretation No. 39, the Corporation's policy
  was to record the unrealized gains and losses on these contracts on a net
  basis.
</TABLE>


<PAGE> 20

BALANCE SHEET ANALYSIS (continued)

                       Securities Available for Sale

     The fair value, amortized cost and gross unrealized holding gains and
losses for the Corporation's securities available for sale follow (in
millions):


<TABLE>
<CAPTION>
                                           September 30, June 30,December 31,
                                                   1994     1994        1993
<S>                                               <C>      <C>        <C>

Fair value                                       $7,036   $6,961     $7,073
Amortized cost                                    6,855    6,783      6,898
Excess of fair value over
 amortized cost (1)                              $  181   $  178     $  175

(1) Components:
      Unrealized gains                             $240     $254      $ 308
      Unrealized losses                             (59)     (76)      (133)
                                                   $181     $178      $ 175
</TABLE>


                              Long-term Debt

     During the third quarter of 1994, the Corporation obtained $897
million of cash proceeds from the issuances of long-term debt and repaid
$429 million of long-term debt.  The larger of these debt issuances were as
follows (in millions):


<TABLE>
<CAPTION>
                                                                Face Amount
<S>                                                                  <C>

Parent Company
Japanese Yen Libor Linked Notes
 due December 1995 to October 2001                                  $158


Bankers Trust Company
Redeemable Preference Securities due September 1996                 $433

</TABLE>



                                                                 <PAGE> 21

BALANCE SHEET ANALYSIS (continued)

                    Preferred Stock Issuance/Redemption

     On August 22, 1994, the Parent Company issued $150 million, or 6
million depositary shares at $25 per share, each representing a one-
hundredth interest in a share of Adjustable Rate Cumulative Preferred
Stock, Series R (Liquidation Preference - $2,500 per share) ("Series R").
At the option of the Parent Company, the Series R may be redeemed, in whole
or in part, on or after September 1, 1999, at $2,500 per share (or $25 per
depositary share), plus, in each case, accrued and unpaid dividends to the
redemption date.  Any optional redemption shall be with the approval of the
Federal Reserve Board unless at that time that body should determine that
its approval is not required.

     Dividends on the Series R are cumulative and payable quarterly on
March 1, June 1, September 1 and December 1 of each year.  The dividend
rate is determined by a formula that considers the interest rates of
selected short- and long-term U.S. Treasury securities at the time the rate
is set.  In no event will the dividend rate be less than 4 1/2 percent per
annum.

     A more detailed description of the terms of the Series R is contained
in the Prospectus, as supplemented, which was filed with the Securities and
Exchange Commission.

     During the third quarter of 1994, the Parent Company redeemed its
Fixed/Adjustable Rate Cumulative Preferred Stock, Series D.

     As a result of the issuance and redemption of preferred stock during
the quarter, the preferred stock component of total stockholders' equity
decreased by $55 million.




<PAGE> 22

END-USER DERIVATIVES

     The Corporation, as an end user, utilizes various types of derivative
products (principally interest rate swaps) to manage the interest rate,
currency and other market risks associated with liabilities and assets such
as interest-bearing deposits, short-term borrowings and long-term debt as
well as investments in non-marketable equity instruments and net
investments in foreign entities.  End-user derivative products are
accounted for on an accrual basis, that is, revenue or expense pertaining
to management of interest rate exposure is recognized over the life of the
contract as an adjustment to interest revenue or expense.

     At September 30, 1994, total net end-user derivative unrealized losses
were $297 million, compared to $199 million of total net end-user
derivative unrealized losses at June 30, 1994.  The $98 million increase
during the third quarter of 1994 was due to significant increases in
interest rates.

     The following table provides the gross gains and gross losses not yet
recognized in the financial statements for end-user derivatives applicable
to certain hedged assets and liabilities (in millions):

<TABLE>
<CAPTION>
                                                    Other
                                                   short-
                                      Interest-      term     Long-
                                Other   bearing   borrow-      term
September 30, 1994             assets  deposits      ings      debt    Total
<S>                               <C>    <C>         <C>      <C>      <C>
Interest Rate Swap
  Pay Variable Unrealized Gain    $-     $  29       $ 2     $  33    $  64
  Pay Variable Unrealized (Loss)   -      (118)       (4)     (170)    (292)
  Pay Variable Net                 -       (89)       (2)     (137)    (228)
  Pay Fixed Unrealized Gain        -        56         -        13       69
  Pay Fixed Unrealized (Loss)      -       (48)        -       (29)     (77)
  Pay Fixed Net                    -         8         -       (16)      (8)
  Total Unrealized Gain            -        85         2        46      133
  Total Unrealized (Loss)          -      (166)       (4)     (199)    (369)
  Total Net                       $-     $ (81)      $(2)    $(153)   $(236)

Currency Swap
  Unrealized Gain                 $-       $ 4       $ 1      $ 13     $ 18
  Unrealized (Loss)                -        (6)       (1)      (17)     (24)
  Net                             $-       $(2)      $ -      $ (4)    $ (6)

Equity Swap/Collar
  Unrealized Gain               $  8        $-        $-        $-     $  8
  Unrealized (Loss)              (63)        -         -         -      (63)
  Net                           $(55)       $-        $-        $-     $(55)

Total Unrealized Gain           $  8     $  89       $ 3     $  59    $ 159
Total Unrealized (Loss)          (63)     (172)       (5)     (216)    (456)
Total Net                       $(55)    $ (83)      $(2)    $(157)   $(297)
</TABLE>

                                                                 <PAGE> 23

END-USER DERIVATIVES (continued)

     Derivatives which are used to manage the risks associated with
securities available for sale are carried at fair value.  The unrealized
gains and unrealized losses on derivatives included in securities available
for sale amounted to $40 million and $20 million, respectively, at
September 30, 1994, with the corresponding offset to securities valuation
allowance in stockholders' equity.

     End-user derivatives used to manage foreign exchange risk associated
with net investments in foreign subsidiaries generated a net unrealized
loss of $14 million.

     For pay variable and pay fixed interest rate swaps entered into as end
user, the weighted average receive rate and weighted average pay rate
(interest rates were based on the weighted averages of both U.S. and non-
U.S. currencies) by maturity and corresponding notional amounts at
September 30, 1994 were as follows ($ in millions):

<TABLE>
<CAPTION>
Notional
Amount               Paying Variable                    Paying Fixed
Maturing       Notional  Receive      Pay Notional Receive      Pay   Total
In:              Amount     Rate     Rate   Amount   Rate      Rate Notional
<S>              <C>        <C>     <C>     <C>       <C>      <C>    <C>

1994            $ 2,772    4.48%    5.00%  $1,290    4.96%    5.17% $ 4,062

1995-1996        10,616    5.44     4.88    3,504     4.46    5.80   14,120

1997-1998         3,424    5.51     4.94    1,647     4.65    6.09    5,071

1999 and thereafter 4,963  6.09     5.09    1,876     4.60    6.96    6,839
Total           $21,775                    $8,317                   $30,092
<FN>

All rates were those in effect at September 30, 1994.

</TABLE>



<PAGE> 24

REGULATORY CAPITAL

     The Federal Reserve Board's capital adequacy guidelines mandate that
minimum ratios ("FRB Minimum Regulatory Guidelines") be maintained by bank
holding companies and banks.  The Corporation's 1993 Annual Report on Form
10-K, on page 39, provides a detailed discussion of both these regulatory
capital guidelines and the federal bank regulations regarding capital tiers
under the Federal Deposit Insurance Corporation Improvement Act of 1991
("FDICIA") for the Corporation's bank subsidiaries.

     Based on their respective regulatory capital ratios at September 30,
1994, both Bankers Trust Company ("BTCo.") and Bankers Trust (Delaware) are
well capitalized, based on the definitions in the regulations issued by the
Federal Reserve Board and the other federal bank regulatory agencies
setting forth the general capital requirements mandated by FDICIA.

     All three regulatory capital ratios, at both September 30, 1994 and
December 31, 1993, excluded any benefit from the adoption of SFAS 115.

     The table below indicates the regulatory capital ratios of the
Corporation and BTCo. and the minimum regulatory guidelines.

<TABLE>
<CAPTION>
                                                                        FRB
                                                                    Minimum
                                       September 30, December 31, Regulatory
                                                1994         1993 Guidelines
<S>                                           <C>           <C>         <C>
CORPORATION
Risk-Based Ratios
  Tier 1 Capital                               8.22%        8.50%       4.0%
  Total Capital                               13.48%       14.46%       8.0%
Leverage Ratio                                 5.54%        6.28%       3.0%

BTCo.
Risk-Based Ratios
  Tier 1 Capital                               9.24%        9.38%       4.0%
  Total Capital                               12.10%       12.96%       8.0%
Leverage Ratio                                 6.09%        6.01%       3.0%
</TABLE>


     The following were the essential components of the Corporation's risk-
based capital ratios (in millions):

<TABLE>
<CAPTION>
                                               September 30,December 31,
                                                        1994        1993
<S>                                                  <C>          <C>

Tier 1 Capital                                        $4,393      $4,072
Tier 2 Capital                                         2,809       2,859
Total Capital                                         $7,202      $6,931

Total risk-weighted assets                           $53,413     $47,916
</TABLE>


                                                                 <PAGE> 25

REGULATORY CAPITAL (continued)

     During the first nine months of 1994, each of the Corporation's three
regulatory capital ratios declined.  The Tier 1 Capital and Total Capital
ratios declined by 28 basis points and 98 basis points, respectively, as
the increase in capital was more than offset by the increase in total risk-
weighted assets.  The Leverage Ratio decreased by 74 basis points as a
result of a 22 percent increase in quarterly average total assets,
primarily due to the adoption of FASB Interpretation No. 39.  The $321
million increase in Tier 1 Capital was primarily attributable to the
retention of earnings, the issuance of Series Q and Series R Preferred
Stock and the inclusion of net deferred tax assets which are permissible
for regulatory capital offset in part by the redemption of Series D
Fixed/Adjustable Rate Cumulative Preferred Stock and the Corporation's
previously announced stock repurchase plan.  The Corporation's total risk-
weighted assets at September 30, 1994 were $5.497 billion higher than at
year-end 1993.

LIQUIDITY

     Liquidity management at the Corporation focuses on both asset
liquidity and liability management.  Enhancing asset liquidity remains a
particularly important element of our liquidity management philosophy.  At
the same time, management is continually seeking opportunities to further
diversify the Corporation's funding sources.

     Liquid assets consist of cash and due from banks, interest-bearing
deposits with banks, federal funds sold, securities purchased under resale
agreements, securities borrowed, trading assets and securities available
for sale.  At September 30, 1994, the Corporation's liquid assets amounted
to $88.1 billion, or 81 percent of gross total assets, compared with 81
percent and 77 percent, respectively, at June 30, 1994 and December 31,
1993.

                                Cash Flows

     The following comments apply to the consolidated statement of cash
flows, which appears on page 6.

     Cash and due from banks increased $30 million during the first nine
months of 1994, as the net cash used in investing activities exceeded the
sum of net cash provided by operating and financing activities.  The $8.3
billion of net cash used in investing activities was largely the result of
cash outflows from net changes in securities purchased under resale
agreements ($5.5 billion), as well as from purchases of securities
available for sale ($4.4 billion) and net changes in securities borrowed
($2.8 billion).  These factors were partially offset by cash inflows from
sales, maturities and other redemptions of securities available for sale
($4.0 billion).  The $5.5 billion of net cash provided by operating
activities primarily resulted from a $6.7 billion net change in trading
assets and liabilities.  Within the financing activities category, cash
inflows from the net changes in other short-term borrowings ($2.5 billion),
as well as from the issuance of long-term debt ($1.8 billion) and net
changes in securities sold under repurchase agreements ($1.4 billion) were
offset in part by cash outflows from repayments of long-term debt ($1.4
billion) and the net change in deposits ($1.1 billion).


<PAGE> 26

LIQUIDITY (continued)

     For the nine months ended September 30, 1993, cash and due from banks
increased $359 million, as the sum of net cash provided by financing and
investing activities exceeded the net cash used in operating activities.
The $8.4 billion of net cash provided by financing activities resulted from
increases of $5.4 billion in other short-term borrowings and $4.7 billion
in securities sold under repurchase agreements, partially offset by a $2.7
billion decrease in deposits.  Within the investing activities category,
cash inflows from sales, maturities and other redemptions of investment
securities ($6.3 billion) and net changes in loans ($1.7 billion) and
securities borrowed ($1.6 billion) were offset in part by cash outflows
from purchases of investment securities ($6.8 billion) as well as net
changes in securities purchased under resale agreements ($1.6 billion).
The $10.1 billion of net cash used in operating activities primarily
resulted from a $12.1 billion increase in net trading assets, offset in
part by $1.3 billion of earnings adjusted for noncash charges and credits.


                         Interest Rate Sensitivity

     Condensed interest rate sensitivity data for the Corporation at
September 30, 1994 is presented in the table below.  For purposes of this
presentation, the interest-earning/bearing components of trading assets and
trading liabilities are assumed to reprice within three months.

     Since the interest rate gaps are actively managed and change daily as
adjustments are made in interest rate views and market outlook, positions
at the end of any period may not be reflective of the Corporation's
interest rate view in subsequent periods.  Active management dictates that
longer term economic views are balanced against prospects of short-term
interest rate changes in all repricing intervals.

<TABLE>
<CAPTION>
By Repricing Interval                                          Non-
                                                          interest-
                               Within     1 - 5     After   bearing
(in billions) September 30, 1994 1 year   years  5 years      funds    Total
<S>                             <C>        <C>       <C>      <C>     <C>

Assets                        $ 74.3     $ 2.3     $ 3.1    $ 27.9  $ 107.6
Liabilities, preferred stock
 of subsidiary and preferred
 stock                         (73.2)     (4.1)     (1.6)    (24.3)  (103.2)
Common stockholders' equity        -         -         -      (4.4)    (4.4)
Effect of off-balance sheet
 hedging instruments            (3.8)      3.0        .8         -        -
Interest rate sensitivity gap $ (2.7)    $ 1.2     $ 2.3    $  (.8) $     -
</TABLE>



                                                                 <PAGE> 27

NONPERFORMING ASSETS

     The components of cash basis loans, renegotiated loans, other real
estate and other nonperforming assets are shown below ($ in millions).

<TABLE>
<CAPTION>
                                               September 30,December 31,
                                                       1994        1993
<S>                                                     <C>         <C>
CASH BASIS LOANS (NONREFINANCING COUNTRY)
  Domestic
    Commercial and industrial                          $179        $285
    Secured by real estate                              278         306
    Financial institutions                               25          30
Total domestic                                          482         621
  International
    Commercial and industrial                           120          84
    Secured by real estate                               87         149
    Other                                                 2           2
Total international                                     209         235
Total cash basis loans (nonrefinancing country)         691         856

CASH BASIS LOANS (REFINANCING COUNTRY)
  International                                           2         118
Total cash basis loans                                 $693        $974

Ratio of cash basis loans to total loans                5.6%        6.4%

Ratio of allowance for credit losses to cash
 basis loans                                            192%        136%

RENEGOTIATED LOANS
Highly leveraged                                        $ -         $ 6
Secured by real estate                                   13          14
Other nonrefinancing country                              1           1
Total renegotiated loans                                $14         $21

OTHER REAL ESTATE                                      $330        $287

OTHER NONPERFORMING ASSETS
Assets acquired in credit workouts                      $54        $ 85
Nonperforming derivative contracts                       13          16
Total other nonperforming assets                        $67        $101

Loans 90 days or more past due and still
 accruing interest                                      $16         $40
</TABLE>



<PAGE> 28

NONPERFORMING ASSETS (continued)

     An analysis of the changes in the Corporation's total cash basis loans
during the first nine months of 1994 follows (in millions).

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

Balance, December 31, 1993                                         $974
Net transfers from accrual status                                    86
Net paydowns                                                        (93)
Charge-offs                                                         (71)
Transfers to other real estate                                      (72)
Transfers to other nonperforming assets                              (2)
Loan sales                                                          (47)
Other                                                               (82)
Balance, September 30, 1994                                        $693
</TABLE>

     The Corporation's total cash basis loans amounted to $693 million at
September 30, 1994, down $281 million, or 29 percent, from December 31,
1993.  Nonrefinancing country cash basis loans decreased $165 million and
the refinancing country component of the cash basis portfolio decreased
$116 million during the first nine months of 1994.

     Within total nonrefinancing country cash basis loans were loans
secured by real estate of $365 million and $455 million at September 30,
1994 and December 31, 1993, respectively.  Also within nonrefinancing
country cash basis loans, real estate related loans (included within the
domestic commercial and industrial category in the table on page 27)
decreased $31 million, to $27 million, during the first nine months of
1994.  Other real estate increased by $43 million and assets acquired in
credit workouts decreased by $31 million during the same period.



                                                                 <PAGE> 29

NONPERFORMING ASSETS (continued)

     The following table sets forth the approximate effect on interest
revenue of cash basis loans and renegotiated loans.  This disclosure
reflects the interest on loans which were carried on the balance sheet and
classified as either cash basis or renegotiated at September 30 of each
year.  The rates used in determining the gross amount of interest that
would have been recorded at the original rate were not necessarily
representative of current market rates.

<TABLE>
<CAPTION>
                                                          Nine Months Ended
                                                            September 30,
(in millions)                                          1994        1993
<S>                                                     <C>          <C>

Domestic Loans
  Gross amount of interest that would have
   been recorded at original rate                       $30         $44
  Less, interest, net of reversals, recognized
   in interest revenue                                    3           6
Reduction of interest revenue                            27          38
International Loans
  Gross amount of interest that would have
   been recorded at original rate                        12          38
  Less, interest, net of reversals, recognized
   in interest revenue                                    3          42
Reduction of (Increase in) interest revenue               9          (4)
Total reduction of interest revenue                     $36         $34
</TABLE>


<PAGE> 30

HIGHLY LEVERAGED TRANSACTIONS

     Amounts included in the table and discussion which follow are
generally based on the definition that the Corporation uses in order to
monitor the extent of its exposure to highly leveraged transactions
("HLTs").  The Corporation's 1993 Annual Report on Form 10-K, on page 45,
provides a detailed discussion of the definition.

<TABLE>
<CAPTION>
Highly Leveraged Transactions
                                                  September 30,  December 31,
(in millions)                                           1994        1993
<S>                                                     <C>        <C>
Loans
  Senior debt                                           $685      $1,314
  Subordinated debt                                      124         126
Total loans                                             $809      $1,440

Unfunded commitments
  Commitments to lend                                   $240        $603
  Letters of credit                                      183         201
Total unfunded commitments                              $423        $804

Equity investments                                      $401        $477

Commitments to invest                                   $165        $127
</TABLE>

     The Corporation's outstanding loans were to 83 separate borrowers in
33 separate industry groups at September 30, 1994, compared to 105 separate
borrowers in 35 separate industry groups at December 31, 1993.  Processed
foods and beverages, at 12 percent, was the only industry concentration
which exceeded 10 percent of total HLT loans outstanding at September 30,
1994.

     In addition to the amounts shown in the table above, at September 30,
1994, the Corporation had issued commitment letters which had been
accepted, subject to documentation and certain other conditions, of $2.1
billion (which were in various stages of syndication) and had additional
HLTs in various stages of discussion and negotiation.

     During the first nine months of 1994, the Corporation originated $1.2
billion of HLT commitments, of which $413 million were sold, syndicated or
participated, on a non-recourse basis.

     All loans and commitments to finance HLTs are reviewed and approved by
senior credit officers of the Corporation.  In addition to a strict
transactional and credit approval process, the portfolio of leveraged loans
and commitments is actively monitored and managed to minimize risk through
diversification among borrowers and industries.  As part of this strategy,
sell and hold targets are regularly updated in connection with market
opportunities and the addition of new HLTs.  Retention by the Corporation
after syndication and sales of loan participations has typically been less
than $50 million, and the average outstanding for the portfolio at
September 30, 1994 was less than $10 million.  However, at September 30,
1994, the Corporation had total exposure (loans outstanding plus unfunded
commitments) in excess of $50 million to 6 separate highly leveraged
borrowers.


                                                                 <PAGE> 31

HIGHLY LEVERAGED TRANSACTIONS (continued)

     At September 30, 1994, $188 million of the HLT loan portfolio was on a
cash basis.  In addition, $6 million of the equity investments in HLT
companies represented assets acquired in credit workouts, which are
reported as other nonperforming assets.  Net recoveries of $8 million of
HLT loans were recorded in the first nine months of 1994.  In addition, the
Corporation recorded a net gain of $40 million in connection with the sales
and/or write-offs of its equity investments in highly leveraged companies
during the first nine months of 1994.

     Generally, fees (typically 2 to 4 percent of the principal amount
committed) and interest charged (typically LIBOR plus 1.5 to 3 percent) on
HLT loans are higher than on other credits.  The Corporation does not
account for revenue or expenses from HLTs separately from its other
corporate lending activities.  However, it is estimated that transaction
fees recognized for lending activities relating to HLTs were approximately
$70 million during the first nine months of 1994 and that as of September
30, 1994, approximately $12 million of fees were deferred and will be
recognized as future revenue.

     During the first quarter of 1994, the Corporation transferred
approximately $238 million of outstanding loans to highly leveraged
borrowers from its loan portfolio to trading.  The transferred loans were
carried at market value upon transfer to trading.  None of the loans was
classified as a nonperforming asset at the time of transfer.  These and
other trading assets have been excluded from the Corporation's HLT
outstandings at September 30, 1994 as reported above.  No significant
impact on earnings was recorded as a result of this transfer.




<PAGE> 32

RECENT DEVELOPMENTS

      Following the sharp increase in interest rates in the first quarter
of this year, various counterparties experienced losses in connection with
leveraged derivatives transactions they had entered into with certain
subsidiaries of the Corporation.  Various cases, which are being contested,
have been brought against these subsidiaries seeking damages and other
remedies.  In addition, various regulatory authorities are investigating
these events, and the Corporation is cooperating in those investigations.
Finally, two shareholder derivative actions have been filed in connection
with these events.

     The Corporation cannot predict the effect on the derivatives business
generally, or the Corporation's derivative business in particular, of these
events or of the current legislative, regulatory and media attention being
given to the derivatives industry.





                                                                 <PAGE> 33

PART II. OTHER INFORMATION

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits

           (4) Instruments Defining the Rights of Security Holders,
               Including Indentures

                  (v) - The Corporation hereby agrees to furnish to the
                        Commission, upon request, a copy of any instru-
                        ments defining the rights of holders of long-term
                        debt issued by Bankers Trust New York Corporation
                        or its subsidiaries.

          (12) Statement re Computation of Ratios

          (27) Financial Data Schedule

     (b) Reports on Form 8-K - Bankers Trust New York Corporation filed
         two reports on Form 8-K during the quarter ended September 30,
         1994.

         - The report dated July 22, 1994 filed the Corporation's Press
           Release dated July 22, 1994, which announced earnings for the
           quarter ended June 30, 1994.

         - The report dated August 12, 1994 filed an underwriting agreement
           covering the issuance and sale by Bankers Trust New York
           Corporation of 6,000,000 Depositary Shares, each representing a  
           one-hundredth interest in a share of Adjustable Rate Cumulative
           Preferred Stock, Series R and various other exhibits related to     
           the issuance.



<PAGE> 34

SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized, on November 14, 1994.


                                   BANKERS TRUST NEW YORK CORPORATION



                                   BY: GEOFFREY M. FLETCHER
                                       Geoffrey M. Fletcher
                                       Senior Vice President and
                                       Principal Accounting Officer







<PAGE>
<TABLE>



EXHIBIT 12(a)


            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
      COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES
                           (dollars in millions)


<CAPTION>
                                                                     Nine
                                                                     Months
                                                                     Ended
                                        Year Ended December 31,     Sept. 30,
                            1989     1990     1991    1992     1993     1994
<S>                       <C>       <C>      <C>     <C>      <C>      <C>
Earnings:
 1. Income (loss) before
     income taxes and
     cumulative effects
     of accounting
     changes             $ (815)  $  815   $  834   $  906  $1,550   $  733
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 10)       4,803    4,826    3,614    3,099   3,148    2,750
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates       14       47       31       40      30       33
 4. Earnings including
     interest on deposits 3,974    5,594    4,417    3,965   4,668    3,450
 5. Less: Interest on
           deposits       2,253    2,226    1,589    1,119   1,013      650
 6. Earnings excluding
     interest on deposits$1,721   $3,368   $2,828   $2,846  $3,655   $2,800

Fixed Charges:
 7. Interest Expense     $4,775   $4,799   $3,585   $3,072  $3,122   $2,730
 8. Estimated interest
     component of net
     rental expense          26       27       29       27      26       20
 9. Amortization of debt
     issuance expense         2        -        -        -       -        -
10. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest 4,803    4,826    3,614    3,099   3,148    2,750
11. Add: Capitalized
          interest            5        -        -        -       -        -
12. Total fixed charges   4,808    4,826    3,614    3,099   3,148    2,750
13. Less: Interest on
           deposits
           (Line 5)       2,253    2,226    1,589    1,119   1,013      650
14. Fixed charges excluding
     interest on deposits $2,555  $2,600   $2,025   $1,980  $2,135   $2,100

Consolidated Ratios of Earnings
 to Fixed Charges:
  Including interest on
   deposits
   (Line 4/Line 12)        0.83     1.16     1.22     1.28    1.48     1.25
  Excluding interest on
   deposits
   (Line 6/Line 14)        0.67     1.30     1.40     1.44    1.71     1.33

<FN>
   For the year ended December 31, 1989, earnings, as defined above, did
not cover fixed charges, including and excluding interest on deposits, by
$834 million as a result of the 1989 special provision for refinancing
country credit losses of $1.6 billion.
</TABLE>








<PAGE>
<TABLE>



EXHIBIT 12(b)


            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
 COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO COMBINED FIXED CHARGES
                 AND PREFERRED STOCK DIVIDEND REQUIREMENTS
                           (dollars in millions)


<CAPTION>
                                                                     Nine
                                                                     Months
                                                                     Ended
                                        Year Ended December 31,     Sept. 30,
                           1989     1990     1991     1992    1993     1994
<S>                       <C>       <C>      <C>     <C>      <C>      <C>
Earnings:
 1. Income (loss) before
     income taxes and
     cumulative effect
     of accounting
     changes             $ (815)  $  815   $  834   $  906  $1,550   $  733
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 13)       4,803    4,826    3,614    3,099   3,148    2,750
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates       14       47       31       40      30       33
 4. Earnings including
     interest on deposits 3,974    5,594    4,417    3,965   4,668    3,450
 5. Less: Interest on
           deposits       2,253    2,226    1,589    1,119   1,013      650
 6. Earnings excluding
     interest on deposits$1,721   $3,368   $2,828   $2,846  $3,655   $2,800

Preferred Stock Dividend Requirements:
 7. Preferred stock dividend
     requirements        $    7   $   31   $   34   $   30  $   23   $   22
 8. Ratio of income from
     continuing operations
     before income taxes to
     income from continuing
     operations after income
     taxes *                127%     123%     125%    142%     145%     143%
 9. Preferred stock dividend
     requirements on a pretax
     basis               $    9   $   38   $   43   $   43  $   33   $   31

Fixed Charges:
10. Interest Expense     $4,775   $4,799   $3,585   $3,072  $3,122   $2,730
11. Estimated interest
     component of net
     rental expense          26       27       29       27      26       20
12. Amortization of debt
     issuance expense         2        -        -        -       -        -
13. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest 4,803    4,826    3,614    3,099   3,148    2,750
14. Add: Capitalized
          interest            5        -        -        -       -        -
15. Total fixed charges   4,808    4,826    3,614    3,099   3,148    2,750
16. Add: Preferred stock
          dividend require-
          ments - pretax
          (Line 9)            9       38       43       43      33       31









<PAGE>

17. Total combined fixed
     charges and preferred
     stock dividend require-
     ments on a pretax
     basis                4,817    4,864    3,657    3,142   3,181    2,781
18. Less: Interest on
           deposits
           (Line 5)       2,253    2,226    1,589    1,119   1,013      650

19. Combined fixed charges
     and preferred stock
     dividend requirements
     on a pretax basis
     excluding interest on
     deposits            $2,564   $2,638   $2,068   $2,023  $2,168   $2,131

Consolidated Ratios of Earnings
 to Combined Fixed Charges
 and Preferred Stock
 Dividend Requirements:
  Including interest on
   deposits
   (Line 4/Line 17)        0.82     1.15     1.21     1.26    1.47     1.24
  Excluding interest on
   deposits
   (Line 6/Line 19)        0.67     1.28     1.37     1.41    1.69     1.31

<FN>
* Represents income from continuing operations before income taxes,
excluding the 1989 special provision for refinancing country credit losses
of $1.6 billion, divided by income from continuing operations after income
taxes, excluding the 1989 special provision for refinancing country credit
losses of $1.6 billion, which adjusts preferred stock dividend requirements
to a pretax basis.

  For the year ended December 31, 1989, earnings, as defined above, did not
cover combined fixed charges and preferred stock dividend requirements,
including and excluding interest on deposits, by $843 million as a result
of the 1989 special provision for refinancing country credit losses of $1.6
billion.

</TABLE>




<PAGE>


                    BANKERS TRUST NEW YORK CORPORATION
                              280 PARK AVENUE
                         NEW YORK, NEW YORK 10017





Geoffrey M. Fletcher
Senior Vice President and
Principal Accounting Officer



                                           November 14, 1994




Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549

Dear Sirs:

     Accompanying this letter is Bankers Trust New York Corporation's
quarterly report on Form 10-Q for the quarter ended September 30, 1994 (the
"Form 10-Q").  The Form 10-Q is being filed electronically through the
EDGAR System.

     If there are any question or comments in connection with the enclosed
filing, please contact the undersigned at 212-250-7098.

                                     Very truly yours,

                                     BANKERS TRUST NEW YORK CORPORATION



                                     By: GEOFFREY M. FLETCHER
                                         Geoffrey M. Fletcher
                                         Senior Vice President and
                                         Principal Accounting Officer




Attachment




<TABLE> <S> <C>

<ARTICLE> 9
<MULTIPLIER> 1,000,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   9-MOS                   QTR-3
<FISCAL-YEAR-END>                          DEC-31-1994             DEC-31-1994
<PERIOD-START>                             JAN-01-1994             JUL-01-1994
<PERIOD-END>                               SEP-30-1994             SEP-30-1994
<CASH>                                           1,780                   1,780
<INT-BEARING-DEPOSITS>                           3,055                   3,055
<FED-FUNDS-SOLD>                                16,385                  16,385
<TRADING-ASSETS>                                54,180                  54,180
<INVESTMENTS-HELD-FOR-SALE>                      7,036                   7,036
<INVESTMENTS-CARRYING>                               0                       0
<INVESTMENTS-MARKET>                                 0                       0
<LOANS>                                         12,268                  12,268
<ALLOWANCE>                                    (1,329)                 (1,329)
<TOTAL-ASSETS>                                 107,559                 107,559
<DEPOSITS>                                      22,308                  22,308
<SHORT-TERM>                                    46,102                  46,102
<LIABILITIES-OTHER>                              6,161                   6,161
<LONG-TERM>                                      6,054                   6,054
<COMMON>                                            84                      84
                                0                       0
                                        395                     395
<OTHER-SE>                                       4,252                   4,252
<TOTAL-LIABILITIES-AND-EQUITY>                 107,559                 107,559
<INTEREST-LOAN>                                    638                     202
<INTEREST-INVEST>                                  273                     105
<INTEREST-OTHER>                                   814                     305
<INTEREST-TOTAL>                                 3,673                   1,207
<INTEREST-DEPOSIT>                                 650                     241
<INTEREST-EXPENSE>                               2,730                     943
<INTEREST-INCOME-NET>                              943                     264
<LOAN-LOSSES>                                       17                      17
<SECURITIES-GAINS>                                  51                      28
<EXPENSE-OTHER>                                  2,042                     713
<INCOME-PRETAX>                                    733                     241
<INCOME-PRE-EXTRAORDINARY>                         733                     241
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                       514                     169
<EPS-PRIMARY>                                     5.97                    1.98
<EPS-DILUTED>                                     5.97                    1.98
<YIELD-ACTUAL>                                    1.77                    1.54
<LOANS-NON>                                        693                     693
<LOANS-PAST>                                        16                      16
<LOANS-TROUBLED>                                    14                      14
<LOANS-PROBLEM>                                      0                       0
<ALLOWANCE-OPEN>                                 1,324                   1,340
<CHARGE-OFFS>                                       75                      37
<RECOVERIES>                                        63                       9
<ALLOWANCE-CLOSE>                                1,329                   1,329
<ALLOWANCE-DOMESTIC>                               167                     167
<ALLOWANCE-FOREIGN>                                232                     232
<ALLOWANCE-UNALLOCATED>                            930                     930
        

</TABLE>


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